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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE
|
||
|
Part I
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
Financial Statements (unaudited):
|
|
|
Consolidated Balance Sheet as of March 31,2016 and December 31, 2015
|
1
|
|
|
Consolidated Statement of Income for the Three months Ended March 31, 2016 and 2015
|
2
|
|
|
Consolidated Statement of Comprehensive Income for the Three Months ended March 31, 2016 and 2015
|
3
|
|
|
Consolidated Statement of Cash Flows for the Three Months ended March 31, 2016 and 2015
|
4
|
|
|
Notes to Consolidated Financial Statements
|
5-31
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
22-52
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
52
|
|
Item 4.
|
Controls and Procedures
|
52
|
|
Part II
|
OTHER INFORMATION
|
|
|
Item 1.
|
Legal Proceedings
|
52-53
|
|
Item 1A.
|
Risk Factors
|
53
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
53
|
|
Item 3.
|
Defaults Upon Senior Securities
|
53
|
|
Item 4.
|
Mine Safety Disclosures
|
53
|
|
Item 5.
|
Other Information
|
53
|
|
Item 6.
|
Exhibits
|
53-54
|
|
Signatures
|
55
|
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
|
CONSOLIDATED BALANCE SHEET
|
||||||||
|
(UNAUDITED)
|
||||||||
|
|
||||||||
|
|
March 31
|
December 31
|
||||||
|
(in thousands except share data)
|
2016
|
2015
|
||||||
|
ASSETS:
|
||||||||
|
Cash and due from banks:
|
||||||||
|
Noninterest-bearing
|
$
|
14,746
|
$
|
14,088
|
||||
|
Interest-bearing
|
22,633
|
10,296
|
||||||
|
Total cash and cash equivalents
|
37,379
|
24,384
|
||||||
|
Interest bearing time deposits with other banks
|
7,697
|
7,696
|
||||||
|
Available-for-sale securities
|
371,925
|
359,737
|
||||||
|
Loans held for sale
|
1,557
|
603
|
||||||
|
Loans (net of allowance for loan losses:
|
||||||||
|
2016, $7,275 and 2015, $7,106)
|
692,428
|
687,925
|
||||||
|
Premises and equipment
|
17,249
|
17,263
|
||||||
|
Accrued interest receivable
|
4,096
|
4,211
|
||||||
|
Goodwill
|
21,089
|
21,089
|
||||||
|
Bank owned life insurance
|
25,705
|
25,535
|
||||||
|
Other intangibles
|
2,309
|
2,437
|
||||||
|
Other assets
|
11,130
|
12,104
|
||||||
|
|
||||||||
|
TOTAL ASSETS
|
$
|
1,192,564
|
$
|
1,162,984
|
||||
|
|
||||||||
|
LIABILITIES:
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing
|
$
|
147,897
|
$
|
150,960
|
||||
|
Interest-bearing
|
869,914
|
837,071
|
||||||
|
Total deposits
|
1,017,811
|
988,031
|
||||||
|
Borrowed funds
|
39,996
|
41,631
|
||||||
|
Accrued interest payable
|
660
|
734
|
||||||
|
Other liabilities
|
12,126
|
12,828
|
||||||
|
TOTAL LIABILITIES
|
1,070,593
|
1,043,224
|
||||||
|
STOCKHOLDERS' EQUITY:
|
||||||||
|
Preferred Stock
|
||||||||
|
$1.00 par value; authorized 3,000,000 shares March 31, 2016 and December 31, 2015;
|
||||||||
|
none issued in 2016 or 2015
|
-
|
-
|
||||||
|
Common stock
|
||||||||
|
$1.00 par value; authorized 15,000,000 shares; issued 3,671,751 at March 31, 2016 and
|
||||||||
|
December 31, 2015
|
3,672
|
3,672
|
||||||
|
Additional paid-in capital
|
40,722
|
40,715
|
||||||
|
Retained earnings
|
87,696
|
85,790
|
||||||
|
Accumulated other comprehensive income (loss)
|
903
|
(236
|
)
|
|||||
|
Treasury stock, at cost: 353,400 shares at March 31, 2016
|
||||||||
|
and 335,876 shares at December 31, 2015
|
(11,022
|
)
|
(10,181
|
)
|
||||
|
TOTAL STOCKHOLDERS' EQUITY
|
121,971
|
119,760
|
||||||
|
TOTAL LIABILITIES AND
|
||||||||
|
STOCKHOLDERS' EQUITY
|
$
|
1,192,564
|
$
|
1,162,984
|
||||
|
|
||||||||
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
||||||||
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
|
CONSOLIDATED STATEMENT OF INCOME
|
||||||||
|
(UNAUDITED)
|
||||||||
|
|
Three Months Ended
|
|||||||
|
March 31
|
||||||||
|
(in thousands, except share and per share data)
|
2016
|
2015
|
||||||
|
INTEREST INCOME:
|
||||||||
|
Interest and fees on loans
|
$
|
8,596
|
$
|
7,039
|
||||
|
Interest-bearing deposits with banks
|
71
|
31
|
||||||
|
Investment securities:
|
||||||||
|
Taxable
|
944
|
754
|
||||||
|
Nontaxable
|
771
|
848
|
||||||
|
Dividends
|
80
|
99
|
||||||
|
TOTAL INTEREST INCOME
|
10,462
|
8,771
|
||||||
|
INTEREST EXPENSE:
|
||||||||
|
Deposits
|
1,074
|
1,009
|
||||||
|
Borrowed funds
|
183
|
175
|
||||||
|
TOTAL INTEREST EXPENSE
|
1,257
|
1,184
|
||||||
|
NET INTEREST INCOME
|
9,205
|
7,587
|
||||||
|
Provision for loan losses
|
135
|
120
|
||||||
|
NET INTEREST INCOME AFTER
|
||||||||
|
PROVISION FOR LOAN LOSSES
|
9,070
|
7,467
|
||||||
|
NON-INTEREST INCOME:
|
||||||||
|
Service charges
|
1,102
|
976
|
||||||
|
Trust
|
196
|
194
|
||||||
|
Brokerage and insurance
|
209
|
127
|
||||||
|
Gains on loans sold
|
46
|
38
|
||||||
|
Investment securities gains, net
|
27
|
126
|
||||||
|
Earnings on bank owned life insurance
|
170
|
152
|
||||||
|
Other
|
166
|
115
|
||||||
|
TOTAL NON-INTEREST INCOME
|
1,916
|
1,728
|
||||||
|
NON-INTEREST EXPENSES:
|
||||||||
|
Salaries and employee benefits
|
3,882
|
3,056
|
||||||
|
Occupancy
|
445
|
369
|
||||||
|
Furniture and equipment
|
157
|
128
|
||||||
|
Professional fees
|
287
|
232
|
||||||
|
FDIC insurance
|
157
|
116
|
||||||
|
Pennsylvania shares tax
|
150
|
201
|
||||||
|
Amortization of intangibles
|
82
|
-
|
||||||
|
ORE expenses
|
92
|
117
|
||||||
|
Other
|
1,660
|
1,116
|
||||||
|
TOTAL NON-INTEREST EXPENSES
|
6,912
|
5,335
|
||||||
|
Income before provision for income taxes
|
4,074
|
3,860
|
||||||
|
Provision for income taxes
|
791
|
740
|
||||||
|
NET INCOME
|
$
|
3,283
|
$
|
3,120
|
||||
|
PER COMMON SHARE DATA:
|
||||||||
|
Net Income – Basic
|
$
|
0.99
|
$
|
1.03
|
||||
|
Net Income – Diluted
|
$
|
0.99
|
$
|
1.03
|
||||
|
Cash Dividends Paid
|
$
|
0.415
|
$
|
0.405
|
||||
|
|
||||||||
|
Number of shares used in computation - basic
|
3,323,949
|
3,026,265
|
||||||
|
Number of shares used in computation - diluted
|
3,323,949
|
3,026,265
|
||||||
|
|
||||||||
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
||||||||
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||||||||||
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||||||||||
|
(UNAUDITED)
|
||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||
|
|
March 31,
|
|||||||||||||||
|
(in thousands)
|
2016
|
2015
|
||||||||||||||
|
Net income
|
$
|
3,283
|
$
|
3,120
|
||||||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Unrealized gains on available for sale securities
|
1,694
|
1,345
|
||||||||||||||
|
Income tax effect
|
(577
|
)
|
(458
|
)
|
||||||||||||
|
Change in unrecognized pension cost
|
61
|
48
|
||||||||||||||
|
Income tax effect
|
(21
|
)
|
(16
|
)
|
||||||||||||
|
Less: Reclassification adjustment for investment security gains included in net income
|
(27
|
)
|
(126
|
)
|
||||||||||||
|
Income tax effect
|
9
|
43
|
||||||||||||||
|
Other comprehensive income, net of tax
|
1,139
|
836
|
||||||||||||||
|
Comprehensive income
|
$
|
4,422
|
$
|
3,956
|
||||||||||||
|
|
||||||||||||||||
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
||||||||||||||||
|
CITIZENS FINANCIAL SERVICES, INC.
|
||||||||
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
|
(UNAUDITED)
|
Three Months Ended
|
|||||||
|
|
March 31,
|
|||||||
|
(in thousands)
|
2016
|
2015
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$
|
3,283
|
$
|
3,120
|
||||
|
Adjustments to reconcile net income to net
|
||||||||
|
cash provided by operating activities:
|
||||||||
|
Provision for loan losses
|
135
|
120
|
||||||
|
Depreciation and amortization
|
76
|
125
|
||||||
|
Amortization and accretion of investment securities
|
567
|
516
|
||||||
|
Deferred income taxes
|
(115
|
)
|
(128
|
)
|
||||
|
Investment securities gains, net
|
(27
|
)
|
(126
|
)
|
||||
|
Earnings on bank owned life insurance
|
(170
|
)
|
(152
|
)
|
||||
|
Originations of loans held for sale
|
(3,913
|
)
|
(3,155
|
)
|
||||
|
Proceeds from sales of loans held for sale
|
3,005
|
2,661
|
||||||
|
Realized gains on loans sold
|
(46
|
)
|
(38
|
)
|
||||
|
Increase in accrued interest receivable
|
115
|
8
|
||||||
|
Decrease in accrued interest payable
|
(74
|
)
|
(65
|
)
|
||||
|
Other, net
|
(467
|
)
|
207
|
|||||
|
Net cash provided by operating activities
|
2,369
|
3,093
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Available-for-sale securities:
|
||||||||
|
Proceeds from sales
|
5,020
|
14,623
|
||||||
|
Proceeds from maturity and principal repayments
|
9,757
|
13,521
|
||||||
|
Purchase of securities
|
(25,840
|
)
|
(13,074
|
)
|
||||
|
Proceeds from redemption of regulatory stock
|
112
|
1,271
|
||||||
|
Purchase of regulatory stock
|
-
|
(864
|
)
|
|||||
|
Net increase in loans
|
(4,454
|
)
|
(11,054
|
)
|
||||
|
Purchase of premises and equipment
|
(166
|
)
|
(403
|
)
|
||||
|
Proceeds from sale of foreclosed assets held for sale
|
289
|
17
|
||||||
|
Net cash (used in) provided by investing activities
|
(15,282
|
)
|
4,037
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Net increase in deposits
|
29,780
|
14,843
|
||||||
|
Proceeds from long-term borrowings
|
2
|
4,730
|
||||||
|
Net decrease in short-term borrowed funds
|
(1,637
|
)
|
(17,141
|
)
|
||||
|
Purchase of treasury and restricted stock
|
(860
|
)
|
(979
|
)
|
||||
|
Dividends paid
|
(1,377
|
)
|
(1,223
|
)
|
||||
|
Net cash provided by financing activities
|
25,908
|
230
|
||||||
|
Net increase in cash and cash equivalents
|
12,995
|
7,360
|
||||||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
24,384
|
11,423
|
||||||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
37,379
|
$
|
18,783
|
||||
|
|
||||||||
|
Supplemental Disclosures of Cash Flow Information:
|
||||||||
|
Interest paid
|
$
|
1,331
|
$
|
1,249
|
||||
|
Income taxes paid
|
$
|
450
|
$
|
600
|
||||
|
Loans transferred to foreclosed property
|
$
|
64
|
$
|
-
|
||||
|
|
||||||||
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
|
||||||||
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Net income applicable to common stock
|
$
|
3,283,000
|
$
|
3,120,000
|
||||
|
|
||||||||
|
Basic earnings per share computation
|
||||||||
|
Weighted average common shares outstanding
|
3,323,949
|
3,026,265
|
||||||
|
Earnings per share - basic
|
$
|
0.99
|
$
|
1.03
|
||||
|
|
||||||||
|
Diluted earnings per share computation
|
||||||||
|
Weighted average common shares outstanding for basic earnings per share
|
3,323,949
|
3,026,265
|
||||||
|
Add: Dilutive effects of restricted stock
|
-
|
-
|
||||||
|
Weighted average common shares outstanding for dilutive earnings per share
|
3,323,949
|
3,026,265
|
||||||
|
Earnings per share - diluted
|
$
|
0.99
|
$
|
1.03
|
||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
March 31, 2016
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
Available-for-sale securities:
|
||||||||||||||||
|
U.S. agency securities
|
$
|
212,978
|
$
|
1,377
|
$
|
(36
|
)
|
$
|
214,319
|
|||||||
|
U.S. treasury securities
|
5,078
|
4
|
-
|
5,082
|
||||||||||||
|
Obligations of state and
|
||||||||||||||||
|
political subdivisions
|
101,685
|
3,089
|
(116
|
)
|
104,658
|
|||||||||||
|
Corporate obligations
|
12,503
|
52
|
(19
|
)
|
12,536
|
|||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||
|
government sponsored entities
|
32,675
|
351
|
(37
|
)
|
32,989
|
|||||||||||
|
Equity securities in financial
|
||||||||||||||||
|
institutions
|
2,001
|
364
|
(24
|
)
|
2,341
|
|||||||||||
|
Total available-for-sale securities
|
$
|
366,920
|
$
|
5,237
|
$
|
(232
|
)
|
$
|
371,925
|
|||||||
|
December 31, 2015
|
||||||||||||||||
|
Available-for-sale securities:
|
||||||||||||||||
|
U.S. agency securities
|
$
|
199,749
|
$
|
369
|
$
|
(527
|
)
|
$
|
199,591
|
|||||||
|
U.S. treasury securities
|
10,103
|
-
|
(21
|
)
|
10,082
|
|||||||||||
|
Obligations of state and
|
||||||||||||||||
|
political subdivisions
|
99,856
|
3,080
|
(73
|
)
|
102,863
|
|||||||||||
|
Corporate obligations
|
14,583
|
68
|
(86
|
)
|
14,565
|
|||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||
|
government sponsored entities
|
30,107
|
186
|
(89
|
)
|
30,204
|
|||||||||||
|
Equity securities in financial institutions
|
2,001
|
436
|
(5
|
)
|
2,432
|
|||||||||||
|
Total available-for-sale securities
|
$
|
356,399
|
$
|
4,139
|
$
|
(801
|
)
|
$
|
359,737
|
|||||||
|
March 31, 2016
|
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
|
$
|
34,231
|
$
|
(36
|
)
|
$
|
-
|
$
|
-
|
$
|
34,231
|
$
|
(36
|
)
|
||||||||||
|
Obligations of state and
|
||||||||||||||||||||||||
|
political subdivisions
|
12,058
|
(96
|
)
|
2,197
|
(20
|
)
|
14,255
|
(116
|
)
|
|||||||||||||||
|
Corporate obligations
|
4,257
|
(14
|
)
|
2,140
|
(5
|
)
|
6,397
|
(19
|
)
|
|||||||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||||||||||
|
government sponsored entities
|
6,174
|
(21
|
)
|
929
|
(16
|
)
|
7,103
|
(37
|
)
|
|||||||||||||||
|
Equity securities in financial institutions
|
985
|
(24
|
)
|
-
|
-
|
985
|
(24
|
)
|
||||||||||||||||
|
Total securities
|
$
|
57,705
|
$
|
(191
|
)
|
$
|
5,266
|
$
|
(41
|
)
|
$
|
62,971
|
$
|
(232
|
)
|
|||||||||
|
December 31, 2015
|
||||||||||||||||||||||||
|
U.S. agency securities
|
$
|
123,591
|
$
|
(527
|
)
|
$
|
-
|
$
|
-
|
$
|
123,591
|
$
|
(527
|
)
|
||||||||||
|
U.S. treasury securities
|
10,082
|
(21
|
)
|
-
|
-
|
10,082
|
(21
|
)
|
||||||||||||||||
|
Obligations of states and
|
||||||||||||||||||||||||
|
political subdivisions
|
7,023
|
(57
|
)
|
2,914
|
(16
|
)
|
9,937
|
(73
|
)
|
|||||||||||||||
|
Corporate obligations
|
5,822
|
(61
|
)
|
2,138
|
(25
|
)
|
7,960
|
(86
|
)
|
|||||||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||||||||||
|
government sponsored entities
|
9,830
|
(77
|
)
|
227
|
(12
|
)
|
10,057
|
(89
|
)
|
|||||||||||||||
|
Equity securities in financial institutions
|
106
|
(5
|
)
|
-
|
-
|
106
|
(5
|
)
|
||||||||||||||||
|
Total securities
|
$
|
156,454
|
$
|
(748
|
)
|
$
|
5,279
|
$
|
(53
|
)
|
$
|
161,733
|
$
|
(801
|
)
|
|||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
|
2016
|
2015
|
||||||
|
Gross gains
|
$
|
27
|
$
|
137
|
||||
|
Gross losses
|
-
|
(11
|
)
|
|||||
|
Net gains
|
$
|
27
|
$
|
126
|
||||
|
Amortized
|
||||||||
|
|
Cost
|
Fair Value
|
||||||
|
Available-for-sale debt securities:
|
||||||||
|
Due in one year or less
|
$
|
37,238
|
$
|
37,445
|
||||
|
Due after one year through five years
|
198,445
|
200,491
|
||||||
|
Due after five years through ten years
|
43,004
|
43,960
|
||||||
|
Due after ten years
|
86,232
|
87,688
|
||||||
|
Total
|
$
|
364,919
|
$
|
369,584
|
||||
|
March 31, 2016
|
Total Loans
|
Individually evaluated for impairment
|
Loans acquired with deteriorated credit quality
|
Collectively evaluated for impairment
|
||||||||||||
|
Real estate loans:
|
||||||||||||||||
|
Residential
|
$
|
201,988
|
$
|
523
|
$
|
33
|
$
|
201,432
|
||||||||
|
Commercial and agricultural
|
299,633
|
6,438
|
2,761
|
290,434
|
||||||||||||
|
Construction
|
8,699
|
-
|
-
|
8,699
|
||||||||||||
|
Consumer
|
11,125
|
-
|
8
|
11,117
|
||||||||||||
|
Other commercial and agricultural loans
|
69,197
|
6,277
|
681
|
62,239
|
||||||||||||
|
State and political subdivision loans
|
109,061
|
-
|
-
|
109,061
|
||||||||||||
|
Total
|
699,703
|
13,238
|
3,483
|
682,982
|
||||||||||||
|
Allowance for loan losses
|
7,275
|
475
|
-
|
6,800
|
||||||||||||
|
Net loans
|
$
|
692,428
|
$
|
12,763
|
$
|
3,483
|
$
|
676,182
|
||||||||
|
|
||||||||||||||||
|
December 31, 2015
|
||||||||||||||||
|
Real estate loans:
|
||||||||||||||||
|
Residential
|
$
|
203,407
|
$
|
304
|
$
|
35
|
$
|
203,068
|
||||||||
|
Commercial and agricultural
|
295,364
|
6,235
|
2,908
|
286,221
|
||||||||||||
|
Construction
|
15,011
|
-
|
-
|
15,011
|
||||||||||||
|
Consumer
|
11,543
|
-
|
9
|
11,534
|
||||||||||||
|
Other commercial and agricultural loans
|
71,206
|
5,745
|
866
|
64,595
|
||||||||||||
|
State and political subdivision loans
|
98,500
|
-
|
-
|
98,500
|
||||||||||||
|
Total
|
695,031
|
12,284
|
3,818
|
678,929
|
||||||||||||
|
Allowance for loan losses
|
7,106
|
355
|
-
|
6,751
|
||||||||||||
|
Net loans
|
$
|
687,925
|
$
|
11,929
|
$
|
3,818
|
$
|
672,178
|
||||||||
|
(In Thousands)
|
March 31, 2016
|
||
|
Balance at beginning of period
|
$ 637
|
||
|
Accretion
|
(86)
|
||
|
Balance at end of period
|
$ 551
|
||
|
(In Thousands)
|
March 31, 2016
|
December 31, 2015
|
||||||
|
Outstanding balance
|
$
|
6,516
|
$
|
6,950
|
||||
|
Carrying amount
|
3,483
|
3,818
|
||||||
|
|
Recorded
|
Recorded
|
||||||||||||||||||
|
|
Unpaid
|
Investment
|
Investment
|
Total
|
||||||||||||||||
|
|
Principal
|
With No
|
With
|
Recorded
|
Related
|
|||||||||||||||
|
March 31, 2016
|
Balance
|
Allowance
|
Allowance
|
Investment
|
Allowance
|
|||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Mortgages
|
$
|
504
|
$
|
115
|
$
|
348
|
$
|
463
|
$
|
38
|
||||||||||
|
Home Equity
|
60
|
-
|
60
|
60
|
11
|
|||||||||||||||
|
Commercial
|
8,922
|
6,064
|
209
|
6,273
|
103
|
|||||||||||||||
|
Agricultural
|
165
|
165
|
-
|
165
|
-
|
|||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Other commercial loans
|
6,295
|
5,122
|
1,051
|
6,173
|
323
|
|||||||||||||||
|
Other agricultural loans
|
104
|
104
|
-
|
104
|
-
|
|||||||||||||||
|
State and political
|
||||||||||||||||||||
|
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total
|
$
|
16,050
|
$
|
11,570
|
$
|
1,668
|
$
|
13,238
|
$
|
475
|
||||||||||
|
|
||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Mortgages
|
$
|
281
|
$
|
114
|
$
|
129
|
$
|
243
|
$
|
26
|
||||||||||
|
Home Equity
|
61
|
-
|
61
|
61
|
11
|
|||||||||||||||
|
Commercial
|
8,654
|
5,843
|
225
|
6,068
|
62
|
|||||||||||||||
|
Agricultural
|
167
|
167
|
-
|
167
|
-
|
|||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Other commercial loans
|
5,535
|
4,653
|
987
|
5,640
|
256
|
|||||||||||||||
|
Other agricultural loans
|
105
|
105
|
-
|
105
|
-
|
|||||||||||||||
|
State and political
|
||||||||||||||||||||
|
subdivision loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total
|
$
|
14,803
|
$
|
10,882
|
$
|
1,402
|
$
|
12,284
|
$
|
355
|
||||||||||
|
|
For the Three Months Ended
|
|||||||||||||||||||||||
|
|
March 31, 2016
|
March 31, 2015
|
||||||||||||||||||||||
|
|
Interest
|
Interest
|
||||||||||||||||||||||
|
|
Average
|
Interest
|
Income
|
Average
|
Interest
|
Income
|
||||||||||||||||||
|
|
Recorded
|
Income
|
Recognized
|
Recorded
|
Income
|
Recognized
|
||||||||||||||||||
|
|
Investment
|
Recognized
|
Cash Basis
|
Investment
|
Recognized
|
Cash Basis
|
||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||
|
Mortgages
|
$
|
391
|
$
|
4
|
$
|
-
|
$
|
188
|
$
|
2
|
$
|
-
|
||||||||||||
|
Home Equity
|
60
|
1
|
-
|
124
|
1
|
-
|
||||||||||||||||||
|
Commercial
|
6,179
|
26
|
-
|
6,023
|
13
|
-
|
||||||||||||||||||
|
Agricultural
|
165
|
2
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Other commercial loans
|
5,952
|
66
|
1
|
2,729
|
25
|
1
|
||||||||||||||||||
|
Other agricultural loans
|
105
|
1
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
State and political subdivision loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Total
|
$
|
12,852
|
$
|
100
|
$
|
1
|
$
|
9,064
|
$
|
41
|
$
|
1
|
||||||||||||
|
·
|
Pass (Grades 1-5) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.
|
|
·
|
Special Mention (Grade 6) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.
|
|
·
|
Substandard (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and be characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
|
|
·
|
Doubtful (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.
|
|
·
|
Loss (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted.
|
|
March 31, 2016
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Ending Balance
|
||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||
|
Commercial
|
$
|
220,649
|
$
|
4,258
|
$
|
16,097
|
$
|
30
|
$
|
-
|
$
|
241,034
|
||||||||||||
|
Agricultural
|
53,867
|
3,844
|
888
|
-
|
-
|
58,599
|
||||||||||||||||||
|
Construction
|
8,699
|
-
|
-
|
-
|
-
|
8,699
|
||||||||||||||||||
|
Other commercial loans
|
49,353
|
594
|
5,524
|
134
|
-
|
55,605
|
||||||||||||||||||
|
Other agricultural loans
|
13,093
|
395
|
104
|
-
|
-
|
13,592
|
||||||||||||||||||
|
State and political
|
||||||||||||||||||||||||
|
subdivision loans
|
109,061
|
-
|
-
|
-
|
-
|
109,061
|
||||||||||||||||||
|
Total
|
$
|
454,722
|
$
|
9,091
|
$
|
22,613
|
$
|
164
|
$
|
-
|
$
|
486,590
|
||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||
|
Commercial
|
$
|
217,544
|
$
|
4,150
|
$
|
15,816
|
$
|
32
|
$
|
-
|
$
|
237,542
|
||||||||||||
|
Agricultural
|
53,695
|
2,865
|
1,262
|
-
|
-
|
57,822
|
||||||||||||||||||
|
Construction
|
14,422
|
589
|
-
|
-
|
-
|
15,011
|
||||||||||||||||||
|
Other commercial loans
|
51,297
|
446
|
5,669
|
137
|
-
|
57,549
|
||||||||||||||||||
|
Other agricultural loans
|
13,318
|
234
|
105
|
-
|
-
|
13,657
|
||||||||||||||||||
|
State and political
|
||||||||||||||||||||||||
|
subdivision loans
|
98,500
|
-
|
-
|
-
|
-
|
98,500
|
||||||||||||||||||
|
Total
|
$
|
448,776
|
$
|
8,284
|
$
|
22,852
|
$
|
169
|
$
|
-
|
$
|
480,081
|
||||||||||||
|
March 31, 2016
|
Performing
|
Non-performing
|
PCI
|
Total
|
||||||||||||
|
Real estate loans:
|
||||||||||||||||
|
Mortgages
|
$
|
140,106
|
$
|
1,568
|
$
|
33
|
$
|
141,707
|
||||||||
|
Home Equity
|
60,049
|
232
|
-
|
60,281
|
||||||||||||
|
Consumer
|
11,055
|
62
|
8
|
11,125
|
||||||||||||
|
Total
|
$
|
211,210
|
$
|
1,862
|
$
|
41
|
$
|
213,113
|
||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2015
|
Performing
|
Non-performing
|
PCI
|
Total
|
||||||||||||
|
Real estate loans:
|
||||||||||||||||
|
Mortgages
|
$
|
139,734
|
$
|
1,270
|
$
|
35
|
$
|
141,039
|
||||||||
|
Home Equity
|
62,236
|
132
|
-
|
$
|
62,368
|
|||||||||||
|
Consumer
|
11,470
|
64
|
9
|
$
|
11,543
|
|||||||||||
|
Total
|
$
|
213,440
|
$
|
1,466
|
$
|
44
|
$
|
214,950
|
||||||||
|
|
Total
|
90 Days or
|
||||||||||||||||||||||||||||||
|
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Financing
|
Greater and
|
||||||||||||||||||||||||||
|
March 31, 2016
|
Past Due
|
Past Due
|
Or Greater
|
Due
|
Current
|
PCI
|
Receivables
|
Accruing
|
||||||||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||||||||||
|
Mortgages
|
$
|
551
|
$
|
96
|
$
|
728
|
$
|
1,375
|
$
|
140,299
|
$
|
33
|
$
|
141,707
|
$
|
173
|
||||||||||||||||
|
Home Equity
|
370
|
64
|
176
|
610
|
59,671
|
-
|
60,281
|
71
|
||||||||||||||||||||||||
|
Commercial
|
1,550
|
204
|
4,289
|
6,043
|
232,953
|
2,038
|
241,034
|
222
|
||||||||||||||||||||||||
|
Agricultural
|
36
|
164
|
-
|
200
|
57,676
|
723
|
58,599
|
-
|
||||||||||||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
8,699
|
-
|
8,699
|
-
|
||||||||||||||||||||||||
|
Consumer
|
180
|
51
|
51
|
282
|
10,835
|
8
|
11,125
|
11
|
||||||||||||||||||||||||
|
Other commercial loans
|
77
|
209
|
1,053
|
1,339
|
53,585
|
681
|
55,605
|
143
|
||||||||||||||||||||||||
|
Other agricultural loans
|
496
|
84
|
-
|
580
|
13,012
|
-
|
13,592
|
-
|
||||||||||||||||||||||||
|
State and political
|
||||||||||||||||||||||||||||||||
|
subdivision loans
|
-
|
-
|
-
|
-
|
109,061
|
-
|
109,061
|
-
|
||||||||||||||||||||||||
|
Total
|
$
|
3,260
|
$
|
872
|
$
|
6,297
|
$
|
10,429
|
$
|
685,791
|
$
|
3,483
|
$
|
699,703
|
$
|
620
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans considered non-accrual
|
$
|
140
|
$
|
-
|
$
|
5,677
|
$
|
5,817
|
$
|
1,166
|
$
|
-
|
$
|
6,983
|
||||||||||||||||||
|
Loans still accruing
|
3,120
|
872
|
620
|
4,612
|
684,625
|
3,483
|
692,720
|
|||||||||||||||||||||||||
|
Total
|
$
|
3,260
|
$
|
872
|
$
|
6,297
|
$
|
10,429
|
$
|
685,791
|
$
|
3,483
|
$
|
699,703
|
||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||||||||||
|
Mortgages
|
$
|
487
|
$
|
283
|
$
|
687
|
$
|
1,457
|
$
|
139,547
|
$
|
35
|
$
|
141,039
|
$
|
321
|
||||||||||||||||
|
Home Equity
|
630
|
15
|
121
|
766
|
61,602
|
-
|
62,368
|
73
|
||||||||||||||||||||||||
|
Commercial
|
824
|
57
|
4,139
|
5,020
|
230,352
|
2,170
|
237,542
|
60
|
||||||||||||||||||||||||
|
Agricultural
|
177
|
167
|
-
|
344
|
56,740
|
738
|
57,822
|
-
|
||||||||||||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
15,011
|
-
|
15,011
|
-
|
||||||||||||||||||||||||
|
Consumer
|
239
|
37
|
49
|
325
|
11,209
|
9
|
11,543
|
9
|
||||||||||||||||||||||||
|
Other commercial loans
|
143
|
214
|
1,010
|
1,367
|
55,316
|
866
|
57,549
|
160
|
||||||||||||||||||||||||
|
Other agricultural loans
|
9
|
-
|
-
|
9
|
13,648
|
-
|
13,657
|
-
|
||||||||||||||||||||||||
|
State and political
|
||||||||||||||||||||||||||||||||
|
subdivision loans
|
-
|
-
|
-
|
-
|
98,500
|
-
|
98,500
|
-
|
||||||||||||||||||||||||
|
Total
|
$
|
2,509
|
$
|
773
|
$
|
6,006
|
$
|
9,288
|
$
|
681,925
|
$
|
3,818
|
$
|
695,031
|
$
|
623
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans considered non-accrual
|
$
|
54
|
$
|
171
|
$
|
5,383
|
$
|
5,608
|
$
|
923
|
$
|
-
|
$
|
6,531
|
||||||||||||||||||
|
Loans still accruing
|
2,455
|
602
|
623
|
3,680
|
681,002
|
3,818
|
688,500
|
|||||||||||||||||||||||||
|
Total
|
$
|
2,509
|
$
|
773
|
$
|
6,006
|
$
|
9,288
|
$
|
681,925
|
$
|
3,818
|
$
|
695,031
|
||||||||||||||||||
|
|
March 31, 2016
|
December 31, 2015
|
||||||
|
Real estate loans:
|
||||||||
|
Mortgages
|
$
|
1,395
|
$
|
949
|
||||
|
Home Equity
|
161
|
59
|
||||||
|
Commercial
|
4,265
|
4,422
|
||||||
|
Agricultural
|
32
|
34
|
||||||
|
Consumer
|
51
|
55
|
||||||
|
Other commercial loans
|
1,079
|
1,012
|
||||||
|
|
$
|
6,983
|
$
|
6,531
|
||||
|
|
For the Three Months Ended March 31, 2015
|
|||||||||||
|
Interest Rate Modification
|
||||||||||||
|
|
Number of contracts
|
Pre-modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
|||||||||
|
Real estate loans:
|
||||||||||||
|
Mortgages
|
1
|
$
|
71
|
$
|
71
|
|||||||
|
Total
|
1
|
$
|
71
|
$
|
71
|
|||||||
|
|
For the Three Months Ended
|
|||||||||||||||
|
|
March 31, 2016
|
March 31, 2015
|
||||||||||||||
|
|
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
||||||||||||
|
Real estate loans:
|
||||||||||||||||
|
Commercial
|
-
|
$
|
-
|
1
|
$
|
124
|
||||||||||
|
Total recidivism
|
-
|
$
|
-
|
1
|
$
|
124
|
||||||||||
|
|
March 31, 2016
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Individually
evaluated for impairment
|
Collectively
evaluated for impairment
|
Total
|
Individually
evaluated for impairment
|
Collectively
evaluated for impairment
|
Total
|
||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||
|
Residential
|
$
|
49
|
$
|
917
|
$
|
966
|
$
|
37
|
$
|
868
|
$
|
905
|
||||||||||||
|
Commercial and agricultural
|
103
|
3,835
|
3,938
|
62
|
3,723
|
3,785
|
||||||||||||||||||
|
Construction
|
-
|
14
|
14
|
-
|
24
|
24
|
||||||||||||||||||
|
Consumer
|
-
|
96
|
96
|
-
|
102
|
102
|
||||||||||||||||||
|
Other commercial and agricultural loans
|
323
|
1,024
|
1,347
|
256
|
1,049
|
1,305
|
||||||||||||||||||
|
State and political
|
||||||||||||||||||||||||
|
subdivision loans
|
-
|
666
|
666
|
-
|
593
|
593
|
||||||||||||||||||
|
Unallocated
|
-
|
248
|
248
|
-
|
392
|
392
|
||||||||||||||||||
|
Total
|
$
|
475
|
$
|
6,800
|
$
|
7,275
|
$
|
355
|
$
|
6,751
|
$
|
7,106
|
||||||||||||
|
|
Balance at
December 31, 2015
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
March 31, 2016
|
|||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Residential
|
$
|
905
|
$
|
-
|
$
|
-
|
$
|
61
|
$
|
966
|
||||||||||
|
Commercial and agricultural
|
3,785
|
-
|
4
|
149
|
3,938
|
|||||||||||||||
|
Construction
|
24
|
-
|
-
|
(10
|
)
|
14
|
||||||||||||||
|
Consumer
|
102
|
(15
|
)
|
39
|
(30
|
)
|
96
|
|||||||||||||
|
Other commercial and agricultural loans
|
1,305
|
-
|
6
|
36
|
1,347
|
|||||||||||||||
|
State and political
|
-
|
|||||||||||||||||||
|
subdivision loans
|
593
|
-
|
-
|
73
|
666
|
|||||||||||||||
|
Unallocated
|
392
|
-
|
-
|
(144
|
)
|
248
|
||||||||||||||
|
Total
|
$
|
7,106
|
$
|
(15
|
)
|
$
|
49
|
$
|
135
|
$
|
7,275
|
|||||||||
|
|
Balance at
December 31, 2014
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
March 31, 2015
|
|||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Residential
|
$
|
878
|
$
|
(17
|
)
|
$
|
-
|
$
|
62
|
$
|
923
|
|||||||||
|
Commercial and agricultural
|
3,870
|
-
|
4
|
(175
|
)
|
3,699
|
||||||||||||||
|
Construction
|
26
|
-
|
-
|
(15
|
)
|
11
|
||||||||||||||
|
Consumer
|
84
|
(7
|
)
|
8
|
(3
|
)
|
82
|
|||||||||||||
|
Other commercial and agricultural loans
|
1,224
|
(1
|
)
|
-
|
63
|
1,286
|
||||||||||||||
|
State and political
|
-
|
|||||||||||||||||||
|
subdivision loans
|
545
|
-
|
-
|
27
|
572
|
|||||||||||||||
|
Unallocated
|
188
|
-
|
-
|
161
|
349
|
|||||||||||||||
|
Total
|
$
|
6,815
|
$
|
(25
|
)
|
$
|
12
|
$
|
120
|
$
|
6,922
|
|||||||||
|
·
|
Level of and trends in delinquencies and impaired/classified loans
|
|
§
|
Change in volume and severity of past due loans
|
|
§
|
Volume of non-accrual loans
|
|
§
|
Volume and severity of classified, adversely or graded loans;
|
|
·
|
Level of and trends in charge-offs and recoveries;
|
|
·
|
Trends in volume, terms and nature of the loan portfolio;
|
|
·
|
Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices;
|
|
·
|
Changes in the quality of the Company's loan review system;
|
|
·
|
Experience, ability and depth of lending management and other relevant staff;
|
|
·
|
National, state, regional and local economic trends and business conditions
|
|
§
|
General economic conditions
|
|
§
|
Unemployment rates
|
|
§
|
Inflation rate/ Consumer Price Index
|
|
§
|
Changes in values of underlying collateral for collateral-dependent loans;
|
|
·
|
Industry conditions including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses;
|
|
·
|
Existence and effect of any credit concentrations, and changes in the level of such concentrations; and
|
|
·
|
Any change in the level of board oversight.
|
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for residential, consumer and commercial real estate due to an increase in past due, non-accrual and classified loans.
|
|
·
|
The qualitative factor for industry conditions, including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses was increased for agricultural related loans due to the decrease in the price received for product sold and the increase in feed costs that has occurred in 2016, which negatively affected customer earnings.
|
|
·
|
The qualitative factor for national, state, regional and local economic trends and business conditions was increased for all loan categories due to an increase in the unemployment rates in the local economy during the first quarter of 2015.
|
|
·
|
The qualitative factor for industry conditions, including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses was increased for agricultural related loans due to the decrease in the price received for product sold and the increase in feed costs, which negatively affected customer earnings that occurred in the first quarter of 2015.
|
|
·
|
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for residential real estate loans due to the increase in charge-offs compared to historical norms for the Company.
|
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans was decreased for other commercial loans due to the decrease in the amount of classified loans as of March 31, 2015.
|
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans was increased for residential mortgages due to increases in the amount of delinquent loans as of March 31, 2015.
|
|
·
|
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans was increased for agricultural related loans due to increases in the amount of loans past due as of March 31, 2015.
|
|
|
March 31, 2016
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Gross
carrying
value
|
Accumulated amortization
|
Net
carrying
value
|
Gross
carrying
value
|
Accumulated amortization
|
Net
carrying
value
|
||||||||||||||||||
|
Amortized intangible assets (1):
|
||||||||||||||||||||||||
|
MSRs
|
$
|
1,336
|
$
|
(684
|
)
|
$
|
652
|
$
|
1,336
|
$
|
(638
|
)
|
$
|
698
|
||||||||||
|
Core deposit intangibles
|
1,641
|
(99
|
)
|
1,542
|
1,641
|
(25
|
)
|
1,616
|
||||||||||||||||
|
Covenant not to compete
|
125
|
(10
|
)
|
115
|
125
|
(2
|
)
|
123
|
||||||||||||||||
|
Total amortized intangible assets
|
$
|
3,102
|
$
|
(793
|
)
|
$
|
2,309
|
$
|
3,102
|
$
|
(665
|
)
|
$
|
2,437
|
||||||||||
|
Unamortized intangible assets:
|
||||||||||||||||||||||||
|
Goodwill
|
$
|
21,089
|
$
|
21,089
|
||||||||||||||||||||
|
(1) Excludes fully amortized intangible assets
|
||||||||||||||||||||||||
|
|
MSRs
|
Core deposit intangibles
|
Covenant not to compete
|
Total
|
||||||||||||
|
Three Months ended March 31, 2016 (actual)
|
$
|
46
|
$
|
74
|
$
|
8
|
$
|
128
|
||||||||
|
Estimate for year ended December 31,
|
||||||||||||||||
|
Remaining 2016
|
127
|
222
|
23
|
372
|
||||||||||||
|
2017
|
142
|
266
|
31
|
439
|
||||||||||||
|
2018
|
113
|
236
|
31
|
380
|
||||||||||||
|
2019
|
88
|
206
|
30
|
324
|
||||||||||||
|
2020
|
66
|
177
|
—
|
243
|
||||||||||||
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||||
|
Overnight and
|
Up to
|
Greater than
|
||||||||||||||||||
|
March 31, 2016
|
Continuous
|
30 Days
|
30 - 90 Days
|
90 days
|
Total
|
|||||||||||||||
|
Repurchase Agreements:
|
||||||||||||||||||||
|
U.S. agency securities
|
$
|
17,771
|
$
|
-
|
$
|
-
|
$
|
2,073
|
$
|
19,844
|
||||||||||
|
Total carrying value of collateral pledged
|
$
|
17,771
|
$
|
-
|
$
|
-
|
$
|
2,073
|
$
|
19,844
|
||||||||||
|
Total liability recognized for repurchase agreements
|
$
|
15,971
|
||||||||||||||||||
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||||
|
Overnight and
|
Up to
|
Greater than
|
||||||||||||||||||
|
December 31, 2015
|
Continuous
|
30 Days
|
30 - 90 Days
|
90 days
|
Total
|
|||||||||||||||
|
Repurchase Agreements:
|
||||||||||||||||||||
|
U.S. agency securities
|
$
|
18,144
|
$
|
-
|
$
|
-
|
$
|
2,049
|
$
|
20,193
|
||||||||||
|
Total carrying value of collateral pledged
|
$
|
18,144
|
$
|
-
|
$
|
-
|
$
|
2,049
|
$
|
20,193
|
||||||||||
|
Total liability recognized for repurchase agreements
|
$
|
16,008
|
||||||||||||||||||
|
|
Three Months Ended
|
|||||||
|
|
March 31,
|
|||||||
|
|
2016
|
2015
|
||||||
|
Service cost
|
$
|
90
|
$
|
86
|
||||
|
Interest cost
|
172
|
102
|
||||||
|
Expected return on plan assets
|
(260
|
)
|
(207
|
)
|
||||
|
Net amortization and deferral
|
61
|
48
|
||||||
|
Net periodic benefit cost
|
$
|
63
|
$
|
29
|
||||
|
|
Weighted
|
|||||||
|
|
Unvested
|
Average
|
||||||
|
|
Shares
|
Market Price
|
||||||
|
Outstanding, beginning of period
|
8,269
|
$
|
49.98
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Forfeited
|
-
|
-
|
||||||
|
Vested
|
(158
|
)
|
51.25
|
|||||
|
Outstanding, end of period
|
8,111
|
$
|
49.96
|
|||||
|
|
Three months ended March 31, 2016
|
|||||||||||
|
|
Unrealized gain (loss) on available for sale securities (a)
|
Defined Benefit Pension Items (a)
|
Total
|
|||||||||
|
Balance as of December 31, 2015
|
$
|
2,204
|
$
|
(2,440
|
)
|
$
|
(236
|
)
|
||||
|
Other comprehensive income before reclassifications (net of tax)
|
1,117
|
-
|
1,117
|
|||||||||
|
Amounts reclassified from accumulated other
|
||||||||||||
|
comprehensive income (net of tax)
|
(18
|
)
|
40
|
22
|
||||||||
|
Net current period other comprehensive income
|
1,099
|
40
|
1,139
|
|||||||||
|
Balance as of March 31, 2016
|
$
|
3,303
|
$
|
(2,400
|
)
|
$
|
903
|
|||||
|
|
||||||||||||
|
|
Three months ended March 31, 2015
|
|||||||||||
|
Balance as of December 31, 2014
|
$
|
3,093
|
$
|
(2,326
|
)
|
$
|
767
|
|||||
|
Other comprehensive income before reclassifications (net of tax)
|
887
|
-
|
887
|
|||||||||
|
Amounts reclassified from accumulated other
|
||||||||||||
|
comprehensive income (net of tax)
|
(83
|
)
|
32
|
(51
|
)
|
|||||||
|
Net current period other comprehensive income
|
804
|
32
|
836
|
|||||||||
|
Balance as of March 31, 2015
|
$
|
3,897
|
$
|
(2,294
|
)
|
$
|
1,603
|
|||||
|
|
||||||||||||
|
(a) Amounts in parentheses indicate debits
|
||||||||||||
|
Details about accumulated other comprehensive income (loss)
|
Amount reclassified from accumulated comprehensive income (loss) (a)
|
Affected line item in the consolidated income statement
|
|||||||
|
|
Three Months Ended March 31,
|
|
|||||||
|
|
2016
|
2015
|
|
||||||
|
Unrealized gains and losses on available for sale securities
|
|
||||||||
|
|
$
|
27
|
$
|
126
|
Investment securities gains, net
|
||||
|
|
(9
|
)
|
(43
|
)
|
Provision for income taxes
|
||||
|
|
$
|
18
|
$
|
83
|
Net of tax
|
||||
|
|
|
||||||||
|
Defined benefit pension items
|
|
||||||||
|
|
$
|
(61
|
)
|
$
|
(48
|
)
|
Salaries and employee benefits
|
||
|
|
21
|
16
|
Provision for income taxes
|
||||||
|
|
$
|
(40
|
)
|
$
|
(32
|
)
|
Net of tax
|
||
|
|
|
||||||||
|
Total reclassifications
|
$
|
(22
|
)
|
$
|
51
|
|
|||
|
|
|
||||||||
|
(a) Amounts in parentheses indicate expenses and other amounts indicate income on the consolidated statement of income.
|
|
||||||||
|
Level I:
|
Quoted prices are available in active markets for identical assets or liabilities as of the reported date.
|
|
Level II:
|
Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed.
|
|
|
|
|
Level III:
|
Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management's best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation.
|
|
March 31, 2016
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Fair value measurements on a recurring basis:
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Agency securities
|
$
|
-
|
$
|
214,319
|
$
|
-
|
$
|
214,319
|
||||||||
|
U.S. Treasury securities
|
5,082
|
-
|
-
|
5,082
|
||||||||||||
|
Obligations of state and
|
||||||||||||||||
|
political subdivisions
|
-
|
104,658
|
-
|
104,658
|
||||||||||||
|
Corporate obligations
|
-
|
12,536
|
-
|
12,536
|
||||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||
|
government sponsored entities
|
-
|
32,989
|
-
|
32,989
|
||||||||||||
|
Equity securities in financial institutions
|
2,341
|
-
|
-
|
2,341
|
||||||||||||
|
|
||||||||||||||||
|
December 31, 2015
|
||||||||||||||||
|
Fair value measurements on a recurring basis:
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Agency securities
|
$
|
-
|
$
|
199,591
|
$
|
-
|
$
|
199,591
|
||||||||
|
U.S. Treasuries securities
|
10,082
|
-
|
-
|
10,082
|
||||||||||||
|
Obligations of state and
|
||||||||||||||||
|
political subdivisions
|
-
|
102,863
|
-
|
102,863
|
||||||||||||
|
Corporate obligations
|
-
|
14,565
|
-
|
14,565
|
||||||||||||
|
Mortgage-backed securities in
|
||||||||||||||||
|
government sponsored entities
|
-
|
30,204
|
-
|
30,204
|
||||||||||||
|
Equity securities in financial institutions
|
2,432
|
-
|
-
|
2,432
|
||||||||||||
|
March 31, 2016
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Impaired Loans
|
$
|
-
|
$
|
-
|
$
|
1,041
|
$
|
1,041
|
||||||||
|
Other real estate owned
|
-
|
-
|
949
|
949
|
||||||||||||
|
|
||||||||||||||||
|
December 31, 2015
|
||||||||||||||||
|
Impaired Loans
|
$
|
-
|
$
|
-
|
$
|
894
|
$
|
894
|
||||||||
|
Other real estate owned
|
-
|
-
|
1,197
|
1,197
|
||||||||||||
|
·
|
Impaired Loans -
The Company has measured impairment on impaired loans generally based on the fair value of the loan's collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. Additionally, management makes estimates about expected costs to sell the property which are also included in the net realizable value. If the fair value of the collateral dependent loan is less than the carrying amount of the loan a specific reserve for the loan is made in the allowance for loan losses or a charge-off is taken to reduce the loan to the fair value of the collateral (less estimated selling costs) and the loan is included in the table above as a Level III measurement. If the fair value of the collateral exceeds the carrying amount of the loan, then the loan is not included in the table above as it is not current being carried at its fair value. The fair values above excluded estimated selling costs of $118,000 and $91,000 at March 31, 2016 and December 31, 2015, respectively.
|
|
·
|
Other Real Estate owned –
OREO is carried at the lower of cost or fair value, which is measured at the date foreclosure. If the fair value of the collateral exceeds the carrying amount of the loan, no charge-off or adjustment is necessary, the loan is not considered to be carried at fair value, and is therefore not included in the table above. If the fair value of the collateral is less than the carrying amount of the loan, management will charge the loan down to its estimated realizable value. The fair value of OREO is based on the appraised value of the property, which is generally unadjusted by management and is based on comparable sales for similar properties in the same geographic region as the subject property, and is included in the above table as a Level II measurement. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. In these cases, the loans are categorized in the above table as Level III measurement since these adjustments are considered to be unobservable inputs. Income and expenses from operations and further declines in the fair value of the collateral subsequent to foreclosure are included in net expenses from OREO.
|
|
Quantitative Information about Level 3 Fair Value Measurements
|
||||||||||||||
|
March 31, 2016
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
Weighted average
|
|||||||||
|
Impaired Loans
|
$
|
1,041
|
Appraised Collateral Values
|
Discount to appraised value
|
0-70
|
%
|
43.48
|
%
|
||||||
|
|
|
Selling costs
|
4%-10
|
%
|
8.00
|
%
|
||||||||
|
|
|
Holding period
|
0 - 12 months
|
10 months
|
||||||||||
|
|
|
|
||||||||||||
|
Other real estate owned
|
949
|
Appraised Collateral Values
|
Discount to appraised value
|
0-37
|
%
|
25.00
|
%
|
|||||||
|
|
|
|
||||||||||||
|
December 31, 2015
|
Fair Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
||||||||||
|
Impaired Loans
|
894
|
Appraised Collateral Values
|
Discount to appraised value
|
0-70
|
%
|
46.50
|
%
|
|||||||
|
|
|
Selling costs
|
4%-10
|
%
|
7.75
|
%
|
||||||||
|
|
|
Holding period
|
0 - 12 months
|
10 months
|
||||||||||
|
|
|
|
||||||||||||
|
Other real estate owned
|
1,197
|
Appraised Collateral Values
|
Discount to appraised value
|
0-75
|
%
|
25
|
%
|
|||||||
|
|
Carrying
|
|||||||||||||||||||
|
March 31, 2016
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
|||||||||||||||
|
Financial assets:
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
37,379
|
$
|
37,379
|
$
|
37,379
|
$
|
-
|
$
|
-
|
||||||||||
|
Interest bearing time deposits with other banks
|
7,697
|
7,705
|
-
|
-
|
7,705
|
|||||||||||||||
|
Available-for-sale securities
|
371,925
|
371,925
|
7,423
|
364,502
|
||||||||||||||||
|
Loans held for sale
|
1,557
|
1,557
|
1,557
|
|||||||||||||||||
|
Net loans
|
692,428
|
714,301
|
-
|
-
|
714,301
|
|||||||||||||||
|
Bank owned life insurance
|
25,705
|
25,705
|
25,705
|
-
|
-
|
|||||||||||||||
|
Regulatory stock
|
3,347
|
3,347
|
3,347
|
-
|
-
|
|||||||||||||||
|
Accrued interest receivable
|
4,096
|
4,096
|
4,096
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||||||
|
Deposits
|
$
|
1,017,811
|
$
|
1,018,969
|
$
|
742,069
|
$
|
-
|
$
|
276,900
|
||||||||||
|
Borrowed funds
|
39,996
|
38,068
|
-
|
-
|
38,068
|
|||||||||||||||
|
Accrued interest payable
|
660
|
660
|
660
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
|
Carrying
|
|||||||||||||||||||
|
December 31, 2015
|
Amount
|
Fair Value
|
Level I
|
Level II
|
Level III
|
|||||||||||||||
|
Financial assets:
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
24,384
|
$
|
24,384
|
$
|
24,384
|
$
|
-
|
$
|
-
|
||||||||||
|
Interest bearing time deposits with other banks
|
7,696
|
7,705
|
-
|
-
|
7,705
|
|||||||||||||||
|
Available-for-sale securities
|
359,737
|
359,737
|
12,514
|
347,223
|
-
|
|||||||||||||||
|
Loans held for sale
|
603
|
603
|
603
|
|||||||||||||||||
|
Net loans
|
687,925
|
712,524
|
-
|
-
|
712,524
|
|||||||||||||||
|
Bank owned life insurance
|
25,535
|
25,535
|
25,535
|
-
|
-
|
|||||||||||||||
|
Regulatory stock
|
3,459
|
3,459
|
3,459
|
-
|
-
|
|||||||||||||||
|
Accrued interest receivable
|
4,211
|
4,211
|
4,211
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||||||
|
Deposits
|
$
|
988,031
|
$
|
987,542
|
$
|
706,121
|
$
|
-
|
$
|
281,421
|
||||||||||
|
Borrowed funds
|
41,631
|
38,863
|
1,598
|
-
|
37,265
|
|||||||||||||||
|
Accrued interest payable
|
734
|
734
|
734
|
-
|
||||||||||||||||
|
·
|
Interest rates could change more rapidly or more significantly than we expect.
|
|
·
|
The economy could change significantly in an unexpected way, which would cause the demand for new loans and the ability of borrowers to repay outstanding loans to change in ways that our models do not anticipate.
|
|
·
|
The financial markets could suffer a significant disruption, which may have a negative effect on our financial condition and that of our borrowers, and on our ability to raise money by issuing new securities.
|
|
·
|
It could take us longer than we anticipate to implement strategic initiatives designed to increase revenues or manage expenses, or we may be unable to implement those initiatives at all.
|
|
·
|
We may not be able to successfully integrate businesses we acquire or be able to fully realize the expected financial and other benefits from acquisitions.
|
|
·
|
Acquisitions and dispositions of assets could affect us in ways that management has not anticipated.
|
|
·
|
We may become subject to new legal obligations or the resolution of litigation may have a negative effect on our financial condition or operating results.
|
|
·
|
We may become subject to new and unanticipated accounting, tax, or regulatory practices or requirements.
|
|
·
|
We could experience greater loan delinquencies than anticipated, adversely affecting our earnings and financial condition. We could also experience greater losses than expected due to the ever increasing volume of information theft and fraudulent scams impacting our customers and the banking industry.
|
|
·
|
We could lose the services of some or all of our key personnel, which would negatively impact our business because of their business development skills, financial expertise, lending experience, technical expertise and market area knowledge.
|
|
·
|
The agricultural economy is subject to extreme swings in both the costs of resources and the prices received from the sale of products, which could negatively impact our customers.
|
|
·
|
Budget delays in the Commonwealth of Pennsylvania could impact our asset values, liquidity and profitability.
|
|
·
|
Companies providing support services related to the exploration and drilling of the natural gas reserves in our market area may be affected by federal, state and local laws and regulations such as restrictions on production, permitting, changes in taxes and environmental protection, which could negatively impact our customers and, as a result, negatively impact our loan and deposit volume and loan quality. Additionally, the activities of the companies providing support services related to the exploration and drilling of the natural gas reserves may be dependent on the market price of natural gas. As a result, decreases in the market price of natural gas could also negatively impact these companies, our customers.
|
|
|
Analysis of Average Balances and Interest Rates (1)
|
|||||||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||||||||
|
|
March 31, 2016
|
March 31, 2015
|
||||||||||||||||||||||
|
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||||
|
|
Balance (1)
|
Interest
|
Rate
|
Balance (1)
|
Interest
|
Rate
|
||||||||||||||||||
|
(dollars in thousands)
|
$
|
$
|
%
|
$
|
$
|
%
|
||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Interest-bearing deposits at banks
|
33,660
|
35
|
0.42
|
8,722
|
2
|
0.09
|
||||||||||||||||||
|
Interest bearing time deposits at banks
|
7,697
|
36
|
1.87
|
5,960
|
29
|
1.97
|
||||||||||||||||||
|
Investment securities:
|
||||||||||||||||||||||||
|
Taxable
|
261,076
|
1,024
|
1.57
|
195,468
|
853
|
1.75
|
||||||||||||||||||
|
Tax-exempt (3)
|
100,103
|
1,169
|
4.67
|
102,433
|
1,285
|
5.02
|
||||||||||||||||||
|
Total investment securities
|
361,179
|
2,193
|
2.43
|
297,901
|
2,138
|
2.87
|
||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||
|
Residential mortgage loans
|
202,535
|
2,672
|
5.31
|
184,409
|
2,539
|
5.58
|
||||||||||||||||||
|
Construction
|
13,295
|
165
|
4.99
|
5,707
|
72
|
5.09
|
||||||||||||||||||
|
Commercial & agricultural loans
|
365,257
|
4,761
|
5.24
|
276,014
|
3,647
|
5.36
|
||||||||||||||||||
|
Loans to state & political subdivisions
|
106,067
|
1,143
|
4.34
|
81,316
|
917
|
4.57
|
||||||||||||||||||
|
Other loans
|
11,231
|
229
|
8.19
|
8,176
|
162
|
8.05
|
||||||||||||||||||
|
Loans, net of discount (2)(3)(4)
|
698,385
|
8,970
|
5.17
|
555,622
|
7,337
|
5.36
|
||||||||||||||||||
|
Total interest-earning assets
|
1,100,921
|
11,234
|
4.10
|
868,205
|
9,506
|
4.44
|
||||||||||||||||||
|
Cash and due from banks
|
7,174
|
3,877
|
||||||||||||||||||||||
|
Bank premises and equipment
|
17,292
|
12,546
|
||||||||||||||||||||||
|
Other assets
|
56,961
|
35,798
|
||||||||||||||||||||||
|
Total non-interest earning assets
|
81,427
|
52,221
|
||||||||||||||||||||||
|
Total assets
|
1,182,348
|
920,426
|
||||||||||||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
NOW accounts
|
295,954
|
225
|
0.31
|
225,284
|
198
|
0.36
|
||||||||||||||||||
|
Savings accounts
|
175,106
|
47
|
0.11
|
110,682
|
33
|
0.12
|
||||||||||||||||||
|
Money market accounts
|
115,582
|
131
|
0.45
|
94,338
|
109
|
0.47
|
||||||||||||||||||
|
Certificates of deposit
|
279,040
|
671
|
0.97
|
249,639
|
669
|
1.09
|
||||||||||||||||||
|
Total interest-bearing deposits
|
865,682
|
1,074
|
0.50
|
679,943
|
1,009
|
0.60
|
||||||||||||||||||
|
Other borrowed funds
|
39,632
|
183
|
1.86
|
36,388
|
175
|
1.95
|
||||||||||||||||||
|
Total interest-bearing liabilities
|
905,314
|
1,257
|
0.56
|
716,331
|
1,184
|
0.67
|
||||||||||||||||||
|
Demand deposits
|
143,231
|
94,094
|
||||||||||||||||||||||
|
Other liabilities
|
12,334
|
9,186
|
||||||||||||||||||||||
|
Total non-interest-bearing liabilities
|
155,565
|
103,280
|
||||||||||||||||||||||
|
Stockholders' equity
|
121,469
|
100,815
|
||||||||||||||||||||||
|
Total liabilities & stockholders' equity
|
1,182,348
|
920,426
|
||||||||||||||||||||||
|
Net interest income
|
9,977
|
8,322
|
||||||||||||||||||||||
|
Net interest spread (5)
|
3.54
|
%
|
3.77
|
%
|
||||||||||||||||||||
|
Net interest income as a percentage
|
||||||||||||||||||||||||
|
of average interest-earning assets
|
3.64
|
%
|
3.89
|
%
|
||||||||||||||||||||
|
Ratio of interest-earning assets
|
||||||||||||||||||||||||
|
to interest-bearing liabilities
|
122
|
%
|
121
|
%
|
||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
(1) Averages are based on daily averages.
|
||||||||||||||||||||||||
|
(2) Includes loan origination and commitment fees.
|
||||||||||||||||||||||||
|
(3) Tax exempt interest revenue is shown on a tax equivalent basis for proper comparison using
|
||||||||||||||||||||||||
|
a statutory federal income tax rate of 34%.
|
||||||||||||||||||||||||
|
(4) Income on non-accrual loans is accounted for on a cash basis, and the loan balances are included in interest-earning assets.
|
||||||||||||||||||||||||
|
(5) Interest rate spread represents the difference between the average rate earned on interest-earning assets
|
||||||||||||||||||||||||
|
and the average rate paid on interest-bearing liabilities.
|
||||||||||||||||||||||||
|
|
For the Three Months
|
|||||||
|
|
Ended March 31,
|
|||||||
|
|
2016
|
2015
|
||||||
|
Interest and dividend income from investment securities
|
||||||||
|
and interest bearing deposits at banks (non-tax adjusted)
|
$
|
1,866
|
$
|
1,732
|
||||
|
Tax equivalent adjustment
|
398
|
437
|
||||||
|
Interest and dividend income from investment securities
|
||||||||
|
and interest bearing deposits at banks (tax equivalent basis)
|
$
|
2,264
|
$
|
2,169
|
||||
|
|
||||||||
|
Interest and fees on loans (non-tax adjusted)
|
$
|
8,596
|
$
|
7,039
|
||||
|
Tax equivalent adjustment
|
374
|
298
|
||||||
|
Interest and fees on loans (tax equivalent basis)
|
$
|
8,970
|
$
|
7,337
|
||||
|
|
||||||||
|
Total interest income
|
$
|
10,462
|
$
|
8,771
|
||||
|
Total interest expense
|
1,257
|
1,184
|
||||||
|
Net interest income
|
9,205
|
7,587
|
||||||
|
Total tax equivalent adjustment
|
772
|
735
|
||||||
|
Net interest income (tax equivalent basis)
|
$
|
9,977
|
$
|
8,322
|
||||
|
|
Three months ended March 31, 2016 vs. 2015 (1)
|
|||||||||||
|
|
Change in
|
Change
|
Total
|
|||||||||
|
|
Volume
|
in Rate
|
Change
|
|||||||||
|
Interest Income:
|
||||||||||||
|
Short-term investments:
|
||||||||||||
|
Interest-bearing deposits at banks
|
$
|
15
|
$
|
18
|
$
|
33
|
||||||
|
Interest bearing time deposits at banks
|
8
|
(1
|
)
|
7
|
||||||||
|
Investment securities:
|
||||||||||||
|
Taxable
|
245
|
(74
|
)
|
171
|
||||||||
|
Tax-exempt
|
(29
|
)
|
(87
|
)
|
(116
|
)
|
||||||
|
Total investments
|
216
|
(161
|
)
|
55
|
||||||||
|
Loans:
|
||||||||||||
|
Residential mortgage loans
|
248
|
(115
|
)
|
133
|
||||||||
|
Construction
|
94
|
(1
|
)
|
93
|
||||||||
|
Commercial & agricultural loans
|
1,192
|
(78
|
)
|
1,114
|
||||||||
|
Loans to state & political subdivisions
|
271
|
(45
|
)
|
226
|
||||||||
|
Other loans
|
64
|
3
|
67
|
|||||||||
|
Total loans, net of discount
|
1,869
|
(236
|
)
|
1,633
|
||||||||
|
Total Interest Income
|
2,108
|
(380
|
)
|
1,728
|
||||||||
|
Interest Expense:
|
||||||||||||
|
Interest-bearing deposits:
|
||||||||||||
|
NOW accounts
|
48
|
(21
|
)
|
27
|
||||||||
|
Savings accounts
|
17
|
(3
|
)
|
14
|
||||||||
|
Money Market accounts
|
26
|
(4
|
)
|
22
|
||||||||
|
Certificates of deposit
|
79
|
(77
|
)
|
2
|
||||||||
|
Total interest-bearing deposits
|
170
|
(105
|
)
|
65
|
||||||||
|
Other borrowed funds
|
16
|
(8
|
)
|
8
|
||||||||
|
Total interest expense
|
186
|
(113
|
)
|
73
|
||||||||
|
Net interest income
|
$
|
1,922
|
$
|
(267
|
)
|
$
|
1,655
|
|||||
|
|
||||||||||||
|
(1) The portion of the total change attributable to both volume and rate changes, which can not be separated, has been allocated proportionally to the change due to volume and the change due to rate prior to allocation.
|
||||||||||||
|
·
|
The average balance of taxable securities increased by $65.6 million which resulted in an increase in investment income of $245,000. The increase in the average balance of taxable securities was due to the acquisition of FNB and purchases made to utilize some of the excess liquidity acquired as part of the acquisition. The yield on taxable securities decreased 18 basis points from 1.75% to 1.57% as a result of purchases made in this low rate environment, which included securities acquired as part of the FNB acquisition.
|
|
·
|
The yield on tax-exempt securities decreased 35 basis points from 5.02% to 4.67%, which corresponds to a decrease in interest income of $87,000. The yield decrease was due to the amount of purchases we made in the current low interest rate environment. For a discussion of the Company's current investment strategy, see the "Financial Condition – Investments". In addition, the average balance of tax-exempt securities decreased $2.3 million resulting in a decrease in investment income of $29,000.
|
|
·
|
The average balance of commercial and agricultural loans increased $89.2 million from a year ago. This had a positive impact of $1,192,000 on total interest income due to volume, which was offset by a decrease of $78,000 due to rate, as the yield earned decreased from 5.36% to 5.24% due to the continued low rate environment and the assets acquired as part of the FNB acquisition, which have a lower yield than our existing portfolio.
|
|
·
|
The average balance of state and political subdivision loans increased $24.8 million from a year ago. This had a positive impact of $271,000 on total interest income due to volume. Offsetting this increase, the yield decreased 23 basis points to 4.34%, which decreased loan interest income $45,000.
|
|
·
|
Interest income on residential mortgage loans increased $133,000. The average balance of residential loans increased $18.1 million from a year ago. This resulted in an increase in loan interest income of $248,000. Offsetting the increase, the yield earned on residential loans decreased 27 basis points compared to 2015, which corresponds to a decrease in interest income of $115,000.
|
|
·
|
The average balance of interest bearing deposits increased $185.7 million from March 31, 2015 to March 31, 2016. Increases were experienced in NOW accounts of $70.7 million, savings accounts of $64.4 million, money market accounts of $21.2 million and certificates of deposit of $29.4 million. The cumulative effect of these increases was an increase in interest expense of $170,000, which was primarily driven by the FNB acquisition. (see also "Financial Condition – Deposits").
|
|
·
|
There was a decrease in the average rate on certificates of deposit from 1.09% to 0.97% resulting in a decrease in interest expense of $77,000.
|
|
|
Three months ended March 31,
|
Change
|
||||||||||||||
|
|
2016
|
2015
|
Amount
|
%
|
||||||||||||
|
Service charges
|
$
|
1,102
|
$
|
976
|
$
|
126
|
12.9
|
|||||||||
|
Trust
|
196
|
194
|
2
|
1.0
|
||||||||||||
|
Brokerage and insurance
|
209
|
127
|
82
|
64.6
|
||||||||||||
|
Gains on loans sold
|
46
|
38
|
8
|
21.1
|
||||||||||||
|
Investment securities gains, net
|
27
|
126
|
(99
|
)
|
(78.6
|
)
|
||||||||||
|
Earnings on bank owned life insurance
|
170
|
152
|
18
|
11.8
|
||||||||||||
|
Other
|
166
|
115
|
51
|
44.3
|
||||||||||||
|
Total
|
$
|
1,916
|
$
|
1,728
|
$
|
188
|
10.9
|
|||||||||
|
Three months ended
|
||||||||||||||||
|
|
March 31,
|
Change
|
||||||||||||||
|
|
2016
|
2015
|
Amount
|
%
|
||||||||||||
|
Salaries and employee benefits
|
$
|
3,882
|
$
|
3,056
|
$
|
826
|
27.0
|
|||||||||
|
Occupancy
|
445
|
369
|
76
|
20.6
|
||||||||||||
|
Furniture and equipment
|
157
|
128
|
29
|
22.7
|
||||||||||||
|
Professional fees
|
287
|
232
|
55
|
23.7
|
||||||||||||
|
FDIC insurance
|
157
|
116
|
41
|
35.3
|
||||||||||||
|
Pennsylvania shares tax
|
150
|
201
|
(51
|
)
|
(25.4
|
)
|
||||||||||
|
Amortization of intangibles
|
82
|
-
|
82
|
-
|
||||||||||||
|
ORE expenses
|
92
|
117
|
(25
|
)
|
(21.4
|
)
|
||||||||||
|
Other
|
1,660
|
1,116
|
544
|
48.7
|
||||||||||||
|
Total
|
$
|
6,912
|
$
|
5,335
|
$
|
1,577
|
29.6
|
|||||||||
|
March 31, 2016
|
December 31, 2015
|
|||||||||||||||
|
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
|
Available-for-sale:
|
||||||||||||||||
|
U. S. Agency securities
|
$
|
214,319
|
57.6
|
$
|
199,591
|
55.5
|
||||||||||
|
U. S. Treasury notes
|
5,082
|
1.4
|
10,082
|
2.8
|
||||||||||||
|
Obligations of state & political
|
||||||||||||||||
|
subdivisions
|
104,658
|
28.1
|
102,863
|
28.6
|
||||||||||||
|
Corporate obligations
|
12,536
|
3.4
|
14,565
|
4.0
|
||||||||||||
|
Mortgage-backed securities in government sponsored entities
|
32,989
|
8.9
|
30,204
|
8.4
|
||||||||||||
|
Equity securities in financial institutions
|
2,341
|
0.6
|
2,432
|
0.7
|
||||||||||||
|
Total
|
$
|
371,925
|
100.0
|
$
|
359,737
|
100.0
|
||||||||||
|
March 31, 2016/
|
||||||||||||||||
|
December 31, 2015
|
||||||||||||||||
|
Change
|
||||||||||||||||
|
|
Amount
|
%
|
||||||||||||||
|
Available-for-sale:
|
||||||||||||||||
|
U. S. Agency securities
|
$
|
14,728
|
7.4
|
|||||||||||||
|
U. S. Treasury notes
|
(5,000
|
)
|
(49.6
|
)
|
||||||||||||
|
Obligations of state & political
|
||||||||||||||||
|
subdivisions
|
1,795
|
1.7
|
||||||||||||||
|
Corporate obligations
|
(2,029
|
)
|
(13.9
|
)
|
||||||||||||
|
Mortgage-backed securities in government sponsored entities
|
2,785
|
9.2
|
||||||||||||||
|
Equity securities in financial institutions
|
(91
|
)
|
(3.7
|
)
|
||||||||||||
|
Total
|
$
|
12,188
|
3.4
|
|||||||||||||
|
|
March 31,
|
December 31,
|
||||||||||||||
|
|
2016
|
2015
|
||||||||||||||
|
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
|
Real estate:
|
||||||||||||||||
|
Residential
|
$
|
201,988
|
28.9
|
$
|
203,407
|
29.3
|
||||||||||
|
Commercial
|
241,034
|
34.4
|
237,542
|
34.2
|
||||||||||||
|
Agricultural
|
58,599
|
8.4
|
57,822
|
8.3
|
||||||||||||
|
Construction
|
8,699
|
1.2
|
15,011
|
2.2
|
||||||||||||
|
Consumer
|
11,125
|
1.6
|
11,543
|
1.7
|
||||||||||||
|
Other commercial and agricultural loans
|
69,197
|
9.9
|
71,206
|
10.2
|
||||||||||||
|
State & political subdivision loans
|
109,061
|
15.6
|
98,500
|
14.1
|
||||||||||||
|
Total loans
|
699,703
|
100.0
|
695,031
|
100.0
|
||||||||||||
|
Less allowance for loan losses
|
7,275
|
7,106
|
||||||||||||||
|
Net loans
|
$
|
692,428
|
$
|
687,925
|
||||||||||||
|
|
||||||||||||||||
|
|
March 31, 2016/
|
|||||||||||||||
|
|
December 31, 2015
|
|||||||||||||||
|
|
Change
|
|||||||||||||||
|
|
Amount
|
%
|
||||||||||||||
|
Real estate:
|
||||||||||||||||
|
Residential
|
$
|
(1,419
|
)
|
(0.7
|
)
|
|||||||||||
|
Commercial
|
3,492
|
1.5
|
||||||||||||||
|
Agricultural
|
777
|
1.3
|
||||||||||||||
|
Construction
|
(6,312
|
)
|
(42.0
|
)
|
||||||||||||
|
Consumer
|
(418
|
)
|
(3.6
|
)
|
||||||||||||
|
Other commercial and agricultural loans
|
(2,009
|
)
|
(2.8
|
)
|
||||||||||||
|
State & political subdivision loans
|
10,561
|
10.7
|
||||||||||||||
|
Total loans
|
$
|
4,672
|
0.7
|
|||||||||||||
|
|
March 31,
|
December 31,
|
||||||||||||||||||
|
|
2016
|
2015
|
2014
|
2013
|
2012
|
|||||||||||||||
|
Balance
|
||||||||||||||||||||
|
at beginning of period
|
$
|
7,106
|
$
|
6,815
|
$
|
7,098
|
$
|
6,784
|
$
|
6,487
|
||||||||||
|
Charge-offs:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Residential
|
-
|
66
|
97
|
17
|
95
|
|||||||||||||||
|
Commercial
|
-
|
84
|
516
|
62
|
2
|
|||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Consumer
|
15
|
47
|
47
|
54
|
54
|
|||||||||||||||
|
Other commercial and agricultural loans
|
-
|
41
|
250
|
1
|
21
|
|||||||||||||||
|
Total loans charged-off
|
15
|
238
|
910
|
134
|
172
|
|||||||||||||||
|
Recoveries:
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Residential
|
-
|
-
|
-
|
5
|
-
|
|||||||||||||||
|
Commercial
|
4
|
14
|
15
|
5
|
9
|
|||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Consumer
|
39
|
33
|
27
|
33
|
33
|
|||||||||||||||
|
Other commercial and agricultural loans
|
6
|
2
|
-
|
-
|
7
|
|||||||||||||||
|
Total loans recovered
|
49
|
49
|
42
|
43
|
49
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Net loans charged-off (recovered)
|
(34
|
)
|
189
|
868
|
91
|
123
|
||||||||||||||
|
Provision charged to expense
|
135
|
480
|
585
|
405
|
420
|
|||||||||||||||
|
Balance at end of the period
|
$
|
7,275
|
$
|
7,106
|
$
|
6,815
|
$
|
7,098
|
$
|
6,784
|
||||||||||
|
|
||||||||||||||||||||
|
Loans outstanding at end of period
|
$
|
699,703
|
$
|
695,031
|
$
|
554,105
|
$
|
540,612
|
$
|
502,463
|
||||||||||
|
Average loans outstanding, net
|
$
|
698,385
|
$
|
577,992
|
$
|
540,541
|
$
|
516,748
|
$
|
496,822
|
||||||||||
|
Non-performing assets:
|
||||||||||||||||||||
|
Non-accruing loans
|
$
|
6,983
|
$
|
6,531
|
$
|
6,599
|
$
|
8,097
|
$
|
8,067
|
||||||||||
|
Accrual loans - 90 days or more past due
|
620
|
623
|
836
|
697
|
506
|
|||||||||||||||
|
Total non-performing loans
|
$
|
7,603
|
$
|
7,154
|
$
|
7,435
|
$
|
8,794
|
$
|
8,573
|
||||||||||
|
Foreclosed assets held for sale
|
1,170
|
1,354
|
1,792
|
1,360
|
616
|
|||||||||||||||
|
Total non-performing assets
|
$
|
8,773
|
$
|
8,508
|
$
|
9,227
|
$
|
10,154
|
$
|
9,189
|
||||||||||
|
|
||||||||||||||||||||
|
Annualized net charge-offs (recoveries) to average loans
|
(0.02
|
%)
|
0.03
|
%
|
0.16
|
%
|
0.02
|
%
|
0.02
|
%
|
||||||||||
|
Allowance to total loans
|
1.04
|
%
|
1.02
|
%
|
1.23
|
%
|
1.31
|
%
|
1.35
|
%
|
||||||||||
|
Allowance to total non-performing loans
|
95.69
|
%
|
99.33
|
%
|
91.66
|
%
|
80.71
|
%
|
79.13
|
%
|
||||||||||
|
Non-performing loans as a percent of loans
|
||||||||||||||||||||
|
net of unearned income
|
1.09
|
%
|
1.03
|
%
|
1.34
|
%
|
1.63
|
%
|
1.71
|
%
|
||||||||||
|
Non-performing assets as a percent of loans
|
||||||||||||||||||||
|
net of unearned income
|
1.25
|
%
|
1.22
|
%
|
1.67
|
%
|
1.88
|
%
|
1.83
|
%
|
||||||||||
|
|
March 31,
|
December 31
|
||||||||||||||||||||||||||||||||||||||
|
|
2016
|
2015
|
2014
|
2013
|
2012
|
|||||||||||||||||||||||||||||||||||
|
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
||||||||||||||||||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||||||||||||||||||||||
|
Residential
|
$
|
966
|
28.9
|
$
|
905
|
29.3
|
$
|
878
|
33.5
|
$
|
946
|
34.6
|
$
|
875
|
35.4
|
|||||||||||||||||||||||||
|
Commercial, agricultural
|
3,938
|
42.8
|
3,785
|
42.5
|
3,870
|
38.9
|
4,558
|
39.8
|
4,437
|
38.8
|
||||||||||||||||||||||||||||||
|
Construction
|
14
|
1.2
|
24
|
2.2
|
26
|
1.1
|
50
|
1.7
|
38
|
2.4
|
||||||||||||||||||||||||||||||
|
Consumer
|
96
|
1.6
|
102
|
1.7
|
84
|
1.5
|
105
|
1.7
|
119
|
2.1
|
||||||||||||||||||||||||||||||
|
Other commercial and agricultural loans
|
1,347
|
9.9
|
1,305
|
10.2
|
1,224
|
10.6
|
942
|
10.0
|
728
|
9.5
|
||||||||||||||||||||||||||||||
|
State & political subdivision loans
|
666
|
15.6
|
593
|
14.1
|
545
|
14.4
|
330
|
12.2
|
271
|
11.8
|
||||||||||||||||||||||||||||||
|
Unallocated
|
248
|
N/
|
A
|
392
|
N/
|
A
|
188
|
N/
|
A
|
167
|
N/
|
A
|
316
|
N/
|
A
|
|||||||||||||||||||||||||
|
Total allowance for loan losses
|
$
|
7,275
|
100.0
|
$
|
7,106
|
100.0
|
$
|
6,815
|
100.0
|
$
|
7,098
|
100.0
|
$
|
6,784
|
100.0
|
|||||||||||||||||||||||||
|
|
March 31, 2016
|
December 31, 2015
|
||||||||||||||||||||||||||||||
|
|
Non-Performing Loans
|
Non-Performing Loans
|
||||||||||||||||||||||||||||||
|
|
30 - 89 Days
|
90 Days and
|
30 - 89 Days
|
90 Days and
|
||||||||||||||||||||||||||||
|
|
Past Due
|
Greater Past
|
Non-
|
Total Non-
|
Past Due
|
Greater Past
|
Non-
|
Total Non-
|
||||||||||||||||||||||||
|
(in thousands)
|
Accruing
|
Due Accruing
|
accrual
|
Performing
|
Accruing
|
Due Accruing
|
accrual
|
Performing
|
||||||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||||||||||||||
|
Residential
|
$
|
951
|
$
|
244
|
$
|
1,556
|
$
|
1,800
|
$
|
1,273
|
$
|
394
|
$
|
1,008
|
$
|
1,402
|
||||||||||||||||
|
Commercial
|
1,754
|
222
|
4,265
|
4,487
|
859
|
60
|
4,422
|
4,482
|
||||||||||||||||||||||||
|
Agricultural
|
200
|
-
|
32
|
32
|
344
|
-
|
34
|
34
|
||||||||||||||||||||||||
|
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Consumer
|
221
|
11
|
51
|
62
|
262
|
9
|
55
|
64
|
||||||||||||||||||||||||
|
Other commercial and
|
||||||||||||||||||||||||||||||||
|
agricultural loans
|
866
|
143
|
1,079
|
1,222
|
319
|
160
|
1,012
|
1,172
|
||||||||||||||||||||||||
|
Total nonperforming loans
|
$
|
3,992
|
$
|
620
|
$
|
6,983
|
$
|
7,603
|
$
|
3,057
|
$
|
623
|
$
|
6,531
|
$
|
7,154
|
||||||||||||||||
|
|
Change in Non-Performing Loans
|
|||||||
|
|
March 31, 2016 /December 31, 2015
|
|||||||
|
(in thousands)
|
Amount
|
%
|
||||||
|
Real estate:
|
||||||||
|
Residential
|
$
|
398
|
28.4
|
|||||
|
Commercial
|
5
|
0.1
|
||||||
|
Agricultural
|
(2
|
)
|
(5.9
|
)
|
||||
|
Construction
|
-
|
N/
|
A
|
|||||
|
Consumer
|
(2
|
)
|
(3.1
|
)
|
||||
|
Other commercial and
|
||||||||
|
agricultural loans
|
50
|
4.3
|
||||||
|
Total nonperforming loans
|
$
|
449
|
6.3
|
|||||
|
·
|
A commercial customer with a total loan relationship of $3.2 million secured by approximately 160 residential properties was on non-accrual status as of March 31, 2016. In the first quarter of 2011, the Company and borrower entered into a forbearance agreement to restructure the debt. In July of 2013, the customer filed for bankruptcy under Chapter 11 and a Trustee was appointed in January of 2014. In 2015, the Trustee decreased the loan payments below what was agreed to in the forbearance agreement. This decrease is currently being litigated in bankruptcy court. As a result of the decrease, the relationship has become more than 90 days past due. In the second quarter of 2015, 25 appraisals were completed and management observed an additional 20 properties. The appraisals and observations did not note any significant change in collateral values. We continue to monitor the bankruptcy proceedings to identify potential changes in the customer's operations and the impact these would have on the loan payments for our loans to the customer and the underlying collateral that supports these loans. As of March 31, 2016, there is no specific reserve for this relationship.
|
|
·
|
A commercial customer with a relationship of approximately $435,000 after a charge-off of $463,000 during the second quarter of 2014, secured by real estate was on non-accrual status as of March 31, 2016. The current economic conditions have significantly impacted the cash flows from the customer's activities. Management reviewed the collateral and in the second quarter of 2014 charged-off of a portion of the balance associated with this customer, which was based on the appraised value of collateral and as a result there is no specific reserve as of March 31, 2016.
|
|
·
|
A commercial customer with a relationship of approximately $557,000 secured by vacant real estate, equipment and accounts receivable was on non-accrual status as of March 31, 2016. The slowdown in the exploration for natural gas has significantly impacted the cash flows of the customer, who provided trucking services related to these activities. Management reviewed the collateral and determined that a specific reserve of $128,000 was required as of March 31, 2016.
|
|
·
|
One loan relationship comprises 42.0% of the non-performing loan balance, whose debt is well collateralized as of March 31, 2016.
|
|
·
|
Net and gross charge-offs have returned to their low historical rate of .03% in 2015 and have remained low in 2016.
|
|
·
|
Real estate values in the Bank's primary market areas have only decreased slightly with the decrease in the market price for natural gas.
|
|
|
March 31,
|
December 31,
|
||||||||||||||
|
|
2016
|
2015
|
||||||||||||||
|
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
|
Non-interest-bearing deposits
|
$
|
147,897
|
14.5
|
$
|
150,960
|
15.3
|
||||||||||
|
NOW accounts
|
300,034
|
29.5
|
279,655
|
28.3
|
||||||||||||
|
Savings deposits
|
181,730
|
17.9
|
170,277
|
17.2
|
||||||||||||
|
Money market deposit accounts
|
112,408
|
11.0
|
105,229
|
10.7
|
||||||||||||
|
Certificates of deposit
|
275,742
|
27.1
|
281,910
|
28.5
|
||||||||||||
|
Total
|
$
|
1,017,811
|
100.0
|
$
|
988,031
|
100.0
|
||||||||||
|
|
March 31, 2016/
|
|||||||
|
|
December 31, 2015
|
|||||||
|
|
Change
|
|||||||
|
|
Amount
|
%
|
||||||
|
Non-interest-bearing deposits
|
$
|
(3,063
|
)
|
(2.0
|
)
|
|||
|
NOW accounts
|
20,379
|
7.3
|
||||||
|
Savings deposits
|
11,453
|
6.7
|
||||||
|
Money market deposit accounts
|
7,179
|
6.8
|
||||||
|
Certificates of deposit
|
(6,168
|
)
|
(2.2
|
)
|
||||
|
Total
|
$
|
29,780
|
3.0
|
|||||
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
|||||||||||||||||||||
|
March 31, 2016
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
Total Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
117,032
|
16.58
|
%
|
$
|
56,471
|
8.00
|
%
|
$
|
70,588
|
10.00
|
%
|
||||||||||||
|
Bank
|
$
|
110,118
|
15.65
|
%
|
$
|
56,280
|
8.00
|
%
|
$
|
70,351
|
10.00
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
109,454
|
15.51
|
%
|
$
|
42,353
|
6.00
|
%
|
$
|
56,471
|
8.00
|
%
|
||||||||||||
|
Bank
|
$
|
102,662
|
14.59
|
%
|
$
|
42,210
|
6.00
|
%
|
$
|
56,280
|
8.00
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Common Equity Tier 1 Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
101,954
|
14.44
|
%
|
$
|
31,765
|
4.50
|
%
|
$
|
45,882
|
6.50
|
%
|
||||||||||||
|
Bank
|
$
|
102,662
|
14.59
|
%
|
$
|
31,658
|
4.50
|
%
|
$
|
45,728
|
6.50
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital
(to Average Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
109,454
|
9.42
|
%
|
$
|
46,486
|
4.00
|
%
|
$
|
58,108
|
5.00
|
%
|
||||||||||||
|
Bank
|
$
|
102,662
|
8.85
|
%
|
$
|
46,394
|
4.00
|
%
|
$
|
57,993
|
5.00
|
%
|
||||||||||||
|
|
Actual
|
For Capital Adequacy
Purposes
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||||
|
December 31, 2015
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
Total Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
114,886
|
16.23
|
%
|
$
|
56,630
|
8.00
|
%
|
$
|
70,787
|
10.00
|
%
|
||||||||||||
|
Bank
|
$
|
108,232
|
15.34
|
%
|
$
|
56,443
|
8.00
|
%
|
$
|
70,554
|
10.00
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
107,612
|
15.20
|
%
|
$
|
42,472
|
6.00
|
%
|
$
|
56,630
|
8.00
|
%
|
||||||||||||
|
Bank
|
$
|
100,958
|
14.31
|
%
|
$
|
42,332
|
6.00
|
%
|
$
|
56,443
|
8.00
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Common Equity Tier 1 Capital
(to Risk Weighted Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
100,112
|
14.14
|
%
|
$
|
31,854
|
4.50
|
%
|
$
|
46,012
|
6.50
|
%
|
||||||||||||
|
Bank
|
$
|
100,958
|
14.31
|
%
|
$
|
31,749
|
4.50
|
%
|
$
|
45,860
|
6.50
|
%
|
||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital
(to Average Assets):
|
||||||||||||||||||||||||
|
Company
|
$
|
107,612
|
11.01
|
%
|
$
|
39,083
|
4.00
|
%
|
$
|
48,854
|
5.00
|
%
|
||||||||||||
|
Bank
|
$
|
100,958
|
10.35
|
%
|
$
|
39,006
|
4.00
|
%
|
$
|
48,757
|
5.00
|
%
|
||||||||||||
|
|
March 31, 2016
|
December 31, 2015
|
||||||
|
Commitments to extend credit
|
$
|
142,720
|
$
|
143,134
|
||||
|
Standby letters of credit
|
14,026
|
13,751
|
||||||
|
|
$
|
156,746
|
$
|
156,885
|
||||
|
|
Change In
|
% Change In
|
||||||||||
|
|
Prospective One-Year
|
Prospective
|
Prospective
|
|||||||||
|
Changes in Rates
|
Net Interest Income
|
Net Interest Income
|
Net Interest Income
|
|||||||||
|
|
||||||||||||
|
-100 Shock
|
$
|
35,234
|
$
|
(921
|
)
|
(2.55
|
)
|
|||||
|
Base
|
36,155
|
-
|
-
|
|||||||||
|
+100 Shock
|
35,650
|
(505
|
)
|
(1.40
|
)
|
|||||||
|
+200 Shock
|
35,285
|
(870
|
)
|
(2.41
|
)
|
|||||||
|
+300 Shock
|
34,628
|
(1,527
|
)
|
(4.22
|
)
|
|||||||
|
+400 Shock
|
34,037
|
(2,118
|
)
|
(5.86
|
)
|
|||||||
|
ISSUER PURCHASES OF EQUITY SECURITIES
|
||||||||||||||||
|
|
||||||||||||||||
|
Period
|
Total Number of Shares (or units Purchased)
|
Average Price Paid per Share (or Unit)
|
Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans of Programs
|
Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs (1) (2)
|
||||||||||||
|
|
||||||||||||||||
|
1/1/16 to 1/31/16
|
-
|
$
|
0.00
|
-
|
173,536
|
|||||||||||
|
2/1/16 to 2/29/16
|
9,295
|
$
|
48.21
|
9,295
|
164,241
|
|||||||||||
|
3/1/16 to 3/31/16
|
8,602
|
$
|
47.82
|
8,602
|
155,639
|
|||||||||||
|
Total
|
17,897
|
$
|
48.02
|
17,897
|
155,639
|
|||||||||||
|
(1)
|
On January 17, 2012, the Company announced that the Board of Directors authorized the Company to repurchase up to an additional 140,000 shares. The repurchases will be conducted through open-market purchases or privately negotiated transactions and will be made from time to time depending on market conditions and other factors. No time limit was placed on the duration of the share repurchase program. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.
|
|
(2)
|
On October 20, 2015, the Company announced that the Board of Directors authorized the Company to repurchase up to an additional 150,000 shares. The repurchases will be conducted through open-market purchases or privately negotiated transactions and will be made from time to time depending on market conditions and other factors. No time limit was placed on the duration of the share repurchase program. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.
|
|
3.1
|
Articles of Incorporation of Citizens Financial Services, Inc., as amended
(1)
|
|
|
3.2
|
Bylaws of Citizens Financial Services, Inc.
(2)
|
|
|
4.1
|
Form of Common Stock Certificate.
(3)
|
|
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
|
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
|
32.1
|
Section 1350 Certification of Chief Executive Officer and Chief Financial Officer
|
|
|
101 **
|
The following materials from the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2016, formatted in XBRL (Extensible Business Reporting Language): (i) The Consolidated Balance Sheet (unaudited), (ii) the Consolidated Statement of Income (unaudited), (iii) the Consolidated Statement of Comprehensive Income (unaudited), (iv) the Consolidated Statement of Cash Flows (unaudited) and (v) related notes (unaudited).
|
| Citizens Financial Services, Inc. | |||
|
May 5, 2016
|
By:
|
/s/ Randall E. Black | |
| Randall E. Black | |||
|
President and Chief Executive Officer
(Principal Executive Officer)
|
|||
|
May 5, 2016
|
By:
|
/s/ Mickey L. Jones | |
| Mickey L. Jones | |||
|
Chief Financial Officer
(Principal Accounting Officer)
|
|||
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 |
|---|