Exhibit 99.2
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Financial Condition
( in thousands, except share data)
(1) | (2) | |||||||
March 31, | December 31, | |||||||
2012 | 2011 | |||||||
ASSETS |
| |||||||
Cash and due from banks | $ | 7,752 | $ | 12,074 | ||||
Interest bearing deposits with banks | 13,678 | 2,100 | ||||||
|
|
|
| |||||
Cash and cash equivalents | 21,430 | 14,174 | ||||||
Interest bearing time deposits with banks | 1,096 | 1,096 | ||||||
Securities available for sale | 114,970 | 111,281 | ||||||
Restricted investment in Federal Home Loan Bank (FHLB) stock | 1,615 | 1,700 | ||||||
Investment in unconsolidated subsidiary | 3,838 | 3,796 | ||||||
Total loans | 285,401 | 289,681 | ||||||
Less: Allowance for loan losses | (3,883 | ) | (2,931 | ) | ||||
|
|
|
| |||||
Total loans, net of allowance for loan losses | 281,518 | 286,750 | ||||||
Premises and equipment, net | 6,624 | 6,710 | ||||||
Other real estate owned | 588 | 427 | ||||||
Bank owned life insurance and annuities | 14,182 | 14,069 | ||||||
Core deposit intangible | 198 | 209 | ||||||
Goodwill | 2,046 | 2,046 | ||||||
Accrued interest receivable and other assets | 5,772 | 5,175 | ||||||
|
|
|
| |||||
Total assets | $ | 453,877 | $ | 447,433 | ||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Non-interest bearing | $ | 69,103 | $ | 64,751 | ||||
Interest bearing | 325,222 | 321,914 | ||||||
|
|
|
| |||||
Total deposits | 394,325 | 386,665 | ||||||
Securities sold under agreements to repurchase | 3,119 | 3,500 | ||||||
Other interest bearing liabilities | 1,251 | 1,244 | ||||||
Accrued interest payable and other liabilities | 5,914 | 6,304 | ||||||
|
|
|
| |||||
Total liabilities | 404,609 | 397,713 | ||||||
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 - 4,229,668 shares at March 31, 2012; 4,228,218 shares at December 31, 2011 | 4,746 | 4,746 | ||||||
Surplus | 18,361 | 18,363 | ||||||
Retained earnings | 38,388 | 38,900 | ||||||
Accumulated other comprehensive loss | (2,222 | ) | (2,256 | ) | ||||
Cost of common stock in Treasury: | ||||||||
516,158 shares at March 31, 2012; 517,608 shares at December 31, 2011 | (10,005 | ) | (10,033 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 49,268 | 49,720 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 453,877 | $ | 447,433 | ||||
|
|
|
|
(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)
Three Months Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
Interest income: | ||||||||
Loans, including fees | $ | 4,195 | $ | 4,592 | ||||
Taxable securities | 330 | 253 | ||||||
Tax-exempt securities | 178 | 233 | ||||||
Federal funds sold | — | 2 | ||||||
Other interest income | 8 | 8 | ||||||
|
|
|
| |||||
Total interest income | 4,711 | 5,088 | ||||||
|
|
|
| |||||
Interest expense: | ||||||||
Deposits | 965 | 1,175 | ||||||
Securities sold under agreements to repurchase | 1 | 1 | ||||||
Other interest bearing liabilities | 6 | 7 | ||||||
|
|
|
| |||||
Total interest expense | 972 | 1,183 | ||||||
|
|
|
| |||||
Net interest income | 3,739 | 3,905 | ||||||
Provision for loan losses | 1,108 | 88 | ||||||
|
|
|
| |||||
Net interest income after provision for loan losses | 2,631 | 3,817 | ||||||
|
|
|
| |||||
Non-interest income: | ||||||||
Trust fees | 106 | 113 | ||||||
Customer service fees | 313 | 312 | ||||||
Debit card fee income | 204 | 193 | ||||||
Earnings on bank-owned life insurance and annuities | 106 | 119 | ||||||
Commissions from sales of non-deposit products | 87 | 103 | ||||||
Income from unconsolidated subsidiary | 57 | 65 | ||||||
Gain on sale or call of securities | — | 5 | ||||||
Other non-interest income | 169 | 99 | ||||||
|
|
|
| |||||
Total non-interest income | 1,042 | 1,009 | ||||||
|
|
|
| |||||
Non-interest expense: | ||||||||
Employee compensation expense | 1,278 | 1,255 | ||||||
Employee benefits | 535 | 401 | ||||||
Occupancy | 229 | 243 | ||||||
Equipment | 133 | 155 | ||||||
Data processing expense | 356 | 322 | ||||||
Director compensation | 59 | 77 | ||||||
Professional fees | 88 | 139 | ||||||
Taxes, other than income | 118 | 127 | ||||||
FDIC Insurance premiums | 79 | 133 | ||||||
Loss (gain) on sales of other real estate owned | 2 | (15 | ) | |||||
Amortization of intangibles | 11 | 11 | ||||||
Other non-interest expense | 357 | 315 | ||||||
|
|
|
| |||||
Total non-interest expense | 3,245 | 3,163 | ||||||
|
|
|
| |||||
Income before income taxes | 428 | 1,663 | ||||||
Provision for income taxes | 10 | 424 | ||||||
|
|
|
| |||||
Net income | $ | 418 | $ | 1,239 | ||||
|
|
|
| |||||
Earnings per share | ||||||||
Basic | $ | 0.10 | $ | 0.29 | ||||
Diluted | $ | 0.10 | $ | 0.29 | ||||
Cash dividends declared per share | $ | 0.22 | $ | 0.21 | ||||
Weighted average basic shares outstanding | 4,228,218 | 4,255,982 | ||||||
Weighted average diluted shares outstanding | 4,231,276 | 4,259,061 |
Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited, in thousands, except share data)
Three Months Ended | ||||||||
March 31, | December 31, | |||||||
2012 | 2011 | |||||||
Interest income: | ||||||||
Loans, including fees | $ | 4,195 | $ | 4,380 | ||||
Taxable securities | 330 | 346 | ||||||
Tax-exempt securities | 178 | 212 | ||||||
Other interest income | 8 | 7 | ||||||
|
|
|
| |||||
Total interest income | 4,711 | 4,945 | ||||||
|
|
|
| |||||
Interest expense: | ||||||||
Deposits | 965 | 1,032 | ||||||
Securities sold under agreements to repurchase | 1 | 1 | ||||||
Short-term borrowings | — | 1 | ||||||
Other interest bearing liabilities | 6 | 7 | ||||||
|
|
|
| |||||
Total interest expense | 972 | 1,041 | ||||||
|
|
|
| |||||
Net interest income | 3,739 | 3,904 | ||||||
Provision for loan losses | 1,108 | 100 | ||||||
|
|
|
| |||||
Net interest income after provision for loan losses | 2,631 | 3,804 | ||||||
|
|
|
| |||||
Non-interest income: | ||||||||
Trust fees | 106 | 72 | ||||||
Customer service fees | 313 | 331 | ||||||
Debit card fee income | 204 | 190 | ||||||
Earnings on bank-owned life insurance and annuities | 106 | 112 | ||||||
Commissions from sales of non-deposit products | 87 | 52 | ||||||
Income from unconsolidated subsidiary | 57 | 66 | ||||||
Other non-interest income | 169 | 107 | ||||||
|
|
|
| |||||
Total non-interest income | 1,042 | 930 | ||||||
|
|
|
| |||||
Non-interest expense: | ||||||||
Employee compensation expense | 1,278 | 1,348 | ||||||
Employee benefits | 535 | 528 | ||||||
Occupancy | 229 | 226 | ||||||
Equipment | 133 | 130 | ||||||
Data processing expense | 356 | 331 | ||||||
Director compensation | 59 | 63 | ||||||
Professional fees | 88 | 121 | ||||||
Taxes, other than income | 118 | 122 | ||||||
FDIC Insurance premiums | 79 | 78 | ||||||
Loss (gain) on sales of other real estate owned | 2 | (28 | ) | |||||
Amortization of intangibles | 11 | 11 | ||||||
Other non-interest expense | 357 | 300 | ||||||
|
|
|
| |||||
Total non-interest expense | 3,245 | 3,230 | ||||||
|
|
|
| |||||
Income before income taxes | 428 | 1,504 | ||||||
Provision for income taxes | 10 | 368 | ||||||
|
|
|
| |||||
Net income | $ | 418 | $ | 1,136 | ||||
|
|
|
| |||||
Earnings per share | ||||||||
Basic | $ | 0.10 | $ | 0.26 | ||||
Diluted | $ | 0.10 | $ | 0.26 | ||||
Cash dividends declared per share | $ | 0.22 | $ | 0.22 | ||||
Weighted average basic shares outstanding | 4,228,218 | 4,235,391 | ||||||
Weighted average diluted shares outstanding | 4,231,276 | 4,238,318 |