Exhibit 99.2
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Financial Condition
(in thousands, except share data)
September 30, | September 30, | |||||||
(1) | (2) | |||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS | ||||||||
Cash and due from banks | $ | 12,074 | $ | 12,758 | ||||
Interest bearing deposits with banks | 2,100 | 218 | ||||||
Federal funds sold | — | 12,300 | ||||||
|
|
|
| |||||
Cash and cash equivalents | 14,174 | 25,276 | ||||||
Interest bearing time deposits with banks | 1,096 | 1,345 | ||||||
Securities available for sale | 111,281 | 79,923 | ||||||
Restricted investment in Federal Home Loan Bank (FHLB) stock | 1,700 | 2,088 | ||||||
Investment in unconsolidated subsidiary | 3,796 | 3,550 | ||||||
Total loans, net of unearned interest | 289,681 | 298,102 | ||||||
Less: Allowance for loan losses | (2,931 | ) | (2,824 | ) | ||||
|
|
|
| |||||
Total loans, net of allowance for loan losses | 286,750 | 295,278 | ||||||
Premises and equipment, net | 6,710 | 7,067 | ||||||
Other real estate owned | 427 | 412 | ||||||
Bank owned life insurance and annuities | 14,069 | 13,568 | ||||||
Core deposit intangible | 209 | 254 | ||||||
Goodwill | 2,046 | 2,046 | ||||||
Accrued interest receivable and other assets | 5,175 | 4,946 | ||||||
|
|
|
| |||||
Total assets | $ | 447,433 | $ | 435,753 | ||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Non-interest bearing | $ | 64,751 | $ | 60,696 | ||||
Interest bearing | 321,914 | 316,094 | ||||||
|
|
|
| |||||
Total deposits | 386,665 | 376,790 | ||||||
Securities sold under agreements to repurchase | 3,500 | 3,314 | ||||||
Other interest bearing liabilities | 1,244 | 1,200 | ||||||
Accrued interest payable and other liabilities | 6,304 | 4,473 | ||||||
|
|
|
| |||||
Total liabilities | 397,713 | 385,777 | ||||||
Stockholders’ Equity: | ||||||||
Preferred stock, no par value: | ||||||||
Authorized - 500,000 shares, none issued | — | — | ||||||
Common stock, par value $1.00 per share: | ||||||||
Authorized - 20,000,000 shares | ||||||||
Issued - 4,745,826 shares | ||||||||
Outstanding - | ||||||||
4,228,218 shares at December 31, 2011; | ||||||||
4,257,765 shares at December 31, 2010 | 4,746 | 4,746 | ||||||
Surplus | 18,363 | 18,354 | ||||||
Retained earnings | 38,900 | 37,868 | ||||||
Accumulated other comprehensive loss | (2,256 | ) | (1,465 | ) | ||||
Cost of common stock in Treasury: | ||||||||
517,608 shares at December 31, 2011; | ||||||||
488,061 shares at December 31, 2010 | (10,033 | ) | (9,527 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 49,720 | 49,976 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 447,433 | $ | 435,753 | ||||
|
|
|
|
(1) | Unaudited |
(2) | Unaudited, but derived from audited financial statements. Does not include related disclosures. |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(in thousands, except share data)
September 30, | September 30, | September 30, | September 30, | |||||||||||||
(1) | (1) | (1) | (2) | |||||||||||||
Three Months Ended December 31, | Twelve Months EndedDecember 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Interest income: | ||||||||||||||||
Loans, including fees | $ | 4,380 | $ | 4,781 | $ | 17,857 | $ | 19,537 | ||||||||
Taxable securities | 346 | 220 | 1,240 | 973 | ||||||||||||
Tax-exempt securities | 212 | 232 | 901 | 1,016 | ||||||||||||
Federal funds sold | — | 3 | 5 | 10 | ||||||||||||
Other interest income | 7 | 9 | 30 | 38 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total interest income | 4,945 | 5,245 | 20,033 | 21,574 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Interest expense: | ||||||||||||||||
Deposits | 1,032 | 1,233 | 4,560 | 5,387 | ||||||||||||
Securities sold under agreements to repurchase | 1 | 1 | 3 | 3 | ||||||||||||
Short-term borrowings | 1 | — | 1 | 1 | ||||||||||||
Long-term debt | — | — | — | 99 | ||||||||||||
Other interest bearing liabilities | 7 | 3 | 27 | 12 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total interest expense | 1,041 | 1,237 | 4,591 | 5,502 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net interest income | 3,904 | 4,008 | 15,442 | 16,072 | ||||||||||||
Provision for loan losses | 100 | 104 | 364 | 741 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net interest income after provision for loan losses | 3,804 | 3,904 | 15,078 | 15,331 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Noninterest income: | ||||||||||||||||
Trust fees | 72 | 78 | 388 | 378 | ||||||||||||
Customer service fees | 331 | 324 | 1,346 | 1,428 | ||||||||||||
Earnings on bank-owned life insurance and annuities | 112 | 117 | 478 | 510 | ||||||||||||
Commissions from sales of non-deposit products | 52 | 57 | 273 | 358 | ||||||||||||
Income from unconsolidated subsidiary | 66 | 71 | 263 | 250 | ||||||||||||
Securities impairment charge | — | — | — | (40 | ) | |||||||||||
Gain on sale or call of securities | — | — | 6 | 31 | ||||||||||||
Gain on sales of other assets | 28 | 43 | 56 | 79 | ||||||||||||
Other noninterest income | 297 | 261 | 1,192 | 940 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total noninterest income | 958 | 951 | 4,002 | 3,934 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Noninterest expense: | ||||||||||||||||
Employee compensation expense | 1,348 | 1,226 | 5,258 | 5,052 | ||||||||||||
Employee benefits | 528 | 383 | 1,686 | 1,565 | ||||||||||||
Occupancy | 226 | 247 | 957 | 939 | ||||||||||||
Equipment | 130 | 162 | 569 | 565 | ||||||||||||
Data processing expense | 331 | 320 | 1,326 | 1,397 | ||||||||||||
Director compensation | 63 | 74 | 284 | 335 | ||||||||||||
Professional fees | 121 | 158 | 462 | 515 | ||||||||||||
Taxes, other than income | 122 | 90 | 496 | 469 | ||||||||||||
FDIC Insurance premiums | 78 | 99 | 369 | 534 | ||||||||||||
Amortization of intangibles | 11 | 11 | 45 | 45 | ||||||||||||
Other noninterest expense | 300 | 348 | 1,406 | 1,304 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total noninterest expense | 3,258 | 3,118 | 12,858 | 12,720 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income before income taxes | 1,504 | 1,737 | 6,222 | 6,545 | ||||||||||||
Provision for income taxes | 368 | 433 | 1,542 | 1,630 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income | $ | 1,136 | $ | 1,304 | $ | 4,680 | $ | 4,915 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 0.27 | $ | 0.31 | $ | 1.10 | $ | 1.14 | ||||||||
Diluted | $ | 0.27 | $ | 0.31 | $ | 1.10 | $ | 1.14 | ||||||||
Cash dividends declared per share | $ | 0.22 | $ | 0.21 | $ | 0.86 | $ | 0.82 | ||||||||
Weighted average basic shares outstanding | 4,235,391 | 4,267,847 | 4,241,286 | 4,297,443 | ||||||||||||
Weighted average diluted shares outstanding | 4,238,318 | 4,271,225 | 4,244,507 | 4,300,966 |
(1) | Unaudited |
(2) | Unaudited, but derived from audited financial statements. Does not include related disclosures. |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
September 30, | September 30, | |||||||
For the Quarter Ended | ||||||||
December 31, | September 30, | |||||||
2011 | 2011 | |||||||
Interest income: | ||||||||
Loans, including fees | $ | 4,380 | $ | 4,401 | ||||
Taxable securities | 346 | 328 | ||||||
Tax-exempt securities | 212 | 222 | ||||||
Federal funds sold | — | 1 | ||||||
Other interest income | 7 | 8 | ||||||
|
|
|
| |||||
Total interest income | 4,945 | 4,960 | ||||||
|
|
|
| |||||
Interest expense: | ||||||||
Deposits | 1,032 | 1,162 | ||||||
Securities sold under agreements to repurchase | 1 | 1 | ||||||
Short-term borrowings | 1 | — | ||||||
Other interest bearing liabilities | 7 | 6 | ||||||
|
|
|
| |||||
Total interest expense | 1,041 | 1,169 | ||||||
|
|
|
| |||||
Net interest income | 3,904 | 3,791 | ||||||
Provision for loan losses | 100 | 60 | ||||||
|
|
|
| |||||
Net interest income after provision for loan losses | 3,804 | 3,731 | ||||||
|
|
|
| |||||
Noninterest income: | ||||||||
Trust fees | 72 | 109 | ||||||
Customer service fees | 331 | 354 | ||||||
Earnings on bank-owned life insurance and annuities | 112 | 123 | ||||||
Commissions from sales of non-deposit products | 52 | 53 | ||||||
Income from unconsolidated subsidiary | 66 | 66 | ||||||
Gain on sales of other assets | 28 | 14 | ||||||
Other noninterest income | 297 | 300 | ||||||
|
|
|
| |||||
Total noninterest income | 958 | 1,019 | ||||||
|
|
|
| |||||
Noninterest expense: | ||||||||
Employee compensation expense | 1,348 | 1,318 | ||||||
Employee benefits | 528 | 334 | ||||||
Occupancy | 226 | 236 | ||||||
Equipment | 130 | 138 | ||||||
Data processing expense | 331 | 336 | ||||||
Director compensation | 63 | 74 | ||||||
Professional fees | 121 | 111 | ||||||
Taxes, other than income | 122 | 123 | ||||||
FDIC Insurance premiums | 78 | 73 | ||||||
Amortization of intangibles | 11 | 12 | ||||||
Other noninterest expense | 300 | 368 | ||||||
|
|
|
| |||||
Total noninterest expense | 3,258 | 3,123 | ||||||
|
|
|
| |||||
Income before income taxes | 1,504 | 1,627 | ||||||
Provision for income taxes | 368 | 413 | ||||||
|
|
|
| |||||
Net income | $ | 1,136 | $ | 1,214 | ||||
|
|
|
| |||||
Earnings per share | ||||||||
Basic | $ | 0.27 | $ | 0.29 | ||||
Diluted | $ | 0.27 | $ | 0.29 | ||||
Cash dividends declared per share | $ | 0.22 | $ | 0.22 |