EXHIBIT 99.2 CITIZENS & NORTHERN CORPORATION 90-92 Main Street, P.O. Box 58 Wellsboro, PA 16901 Phone: (570) 724-3411 Fax: (570) 723-8097 E-Mail: cnemail@cnbankpa.com Web Page: http://www.cnbankpa.com -------------------- ----------------------- Stock Symbol: CZNC Chartered 1864 Member FEDERAL DEPOSIT INSURANCE CORP MARCH 31, 2006 QUARTERLY REPORT Dear Shareholder: As former US Supreme Court Justice Oliver Wendell Holmes, Jr. once said, "I find the great thing in this world is not so much where we stand, as in what direction we are moving. To reach the port of heaven, we must sail sometimes with the wind and sometimes against it, but we must sail, and not drift, nor lie at anchor." That sentiment very much applies to your company at this juncture in its history. We have set out on an ambitious course of building a significant market share of the Lycoming County market with the completion of our 4th and 5th community offices in the past six months (Jersey Shore and Old Lycoming). In the past five years we have opened five community offices in Lycoming County for a total of six. We have also opened and occupied during the first quarter of 2006 a new Administration Building, which provides the space we have been lacking for the support staff. Additionally, we have taken on the challenge of bringing First State Bank of Canisteo, New York into the C&N family. Our Trust and Financial Management Group has restructured its client delivery process and has grown assets under management by nearly 20% since last year. We are creating opportunities for your company's future at the very time the Federal Reserve is raising short-term interest rates. The rate curve is nearly flat: i.e., there is very little difference between over-night borrowing rates and the ten and thirty year rates. Fortunately, loan rates have risen and demand is strong due to our Lycoming County and commercial lending initiatives. However, there is no opportunity to leverage our equity through borrowings that can be invested in fixed income securities, thus the security portfolio is contracting. The financial results for the quarter are not what we have been used to, and are affected by both the shrinking margins and the additional overhead expenses associated with our growth strategy. As we sail into the future awaiting a more favorable interest environment, we are actively taking steps to position C&N for future profitable growth. Thank you for your continued support. Craig G. Litchfield Chairman, President & CEO CITIZENS & NORTHERN CORPORATION BOARD OF DIRECTORS Craig G. Litchfield Chairman of the Board Dennis F. Beardslee Leo F. Lambert R. Robert DeCamp Edward L. Learn Jan E. Fisher Edward H. Owlett, III R. Bruce Haner Leonard Simpson Susan E. Hartley James E. Towner Karl W. Kroeck Ann M. Tyler DIRECTOR EMERITUS F. David Pennypacker CITIZENS & NORTHERN BANK OFFICES 428 S. Main Street, ATHENS, PA 18810 570-888-2291 111 Main Street, DUSHORE, PA 18614 570-928-8124 Main Street, EAST SMITHFIELD, PA 18817 570-596-3131 104 Main Street, ELKLAND, PA 16920 814-258-5111 230-232 Railroad Street, JERSEY SHORE, PA 17740 570-398-4555 102 E. Main Street, KNOXVILLE, PA 16928 814-326-4151 Main Street, LAPORTE, PA 18626 570-946-4011 Main Street, LIBERTY, PA 16930 570-324-2331 1085 S. Main Street, MANSFIELD, PA 16933 570-662-1111 RR 2 Box 3036, MONROETON, PA 18832 570-265-2157 3461 Rte.405 Highway, MUNCY, PA 17756 570-546-6666 Thompson Street, RALSTON, PA 17763 570-995-5421 1827 Elmira Street, SAYRE, PA 18840 570-888-2220 2 E. Mountain Ave., SO. WILLIAMSPORT, PA 17702 570-601-3016 41 Main Street, TIOGA, PA 16946 570-835-5236 428 Main Street, TOWANDA, PA18848 570-265-6171 Court House Square, TROY, PA 16947 570-297-2159 90-92 Main Street, WELLSBORO, PA 16901 570-724-3411 130 Court Street, WILLIAMSPORT, PA 17701 570-320-0100 1510 Dewey Ave., WILLIAMSPORT, PA 17702 570-323-9305 Route 6, WYSOX, PA 18854 570-265-9148 TRUST & FINANCIAL MANAGEMENT GROUP 90-92 Main Street, WELLSBORO, PA 16901 800-487-8784 428 Main Street, TOWANDA, PA 18848 888-987-8784 503 N. Elmira Street, SAYRE, PA 18840 888-760-8192 3461 Rte 405 Highway, MUNCY, PA 17756 570-546-6666 130 Court Street, WILLIAMSPORT, PA 17701 570-601-6000 ACCOUNT SERVICES - 90-92 Main St., Wellsboro, PA 16901 800-726-2265 BANKCARD SERVICES - 10 Nichols St., Wellsboro PA 16901 800-676-6639 CASH MANAGEMENT / INTERNET BANKING - 10 Nichols St., Wellsboro, PA 16901 570-724-0266 www.cnbankpa.com FUNDS MANAGEMENT - 10 Nichols St., Wellsboro, PA 16901 800-577-9397 www.fmt@cnbankpa.com C&N FINANCIAL SERVICES CORPORATION - 68 Main Street, Wellsboro, PA 866-ASK-CNFS www.cnfinancialservices.com CANISTEO VALLEY CORPORATION 3 Main Street, Canisteo, NY 14823 607-698-4295 FIRST STATE BANK OFFICES 3 Main Street, CANISTEO, NY 14823 607-698-4295 6250 County Route 64, HORNELL, NY 14843 607-324-4081 www.fsbcanisteo.com CONSOLIDATED STATEMENT OF INCOME (In Thousands, Except Per Share Data) (Unaudited) 3 MONTHS ENDED MARCH 2006 2005 (CURRENT) (PRIOR YR) --------- ---------- Interest and Dividend Income $ 15,863 $ 14,693 Interest Expense 7,278 5,957 - --------------------------------------------------------------------------------------------- Interest Margin 8,736 8,585 Provision for Loan Losses 600 375 - --------------------------------------------------------------------------------------------- Interest Margin After Provision for Loan Losses 8,361 7,985 Other Income 1,789 1,703 Realized Gains on Securities, Net 1,315 1,066 Other Expenses 7,843 7,128 - --------------------------------------------------------------------------------------------- Income Before Income Tax Provision 4,002 3,246 Income Tax Provision 426 707 - --------------------------------------------------------------------------------------------- NET INCOME $ 2,820 $ 3,295 ============================================================================================= PER SHARE DATA (**): Net Income - Basic $0.34 $0.40 Net Income - Diluted $0.34 $0.39 Dividend Per Share $0.24 $0.23 Number Shares Used in Computation - Basic 8,296,922 8,275,172 Number Shares Used in Computation - Diluted 8,335,009 8,346,220 CONSOLIDATED BALANCE SHEET (In Thousands, Except Per Share Data) (Unaudited) MARCH 31, MARCH 31, 2006 2005 ---- ---- ASSETS Cash & Due from Banks $ 21,462 $ 13,285 Available-for-Sale Securities 427,975 465,074 Loans, Net 644,071 592,118 Intangible Assets 3,321 - Other Assets 63,815 59,184 - --------------------------------------------------------------------------------------------- TOTAL ASSETS $ 1,160,644 $1,129,661 ============================================================================================= LIABILITIES Deposits $ 752,714 $ 684,619 Repo Sweep Accounts 24,364 21,167 - --------------------------------------------------------------------------------------------- Total Deposits and Repo Sweeps 777,078 705,786 Borrowed Funds 245,239 286,394 Other Liabilities 8,279 8,656 - --------------------------------------------------------------------------------------------- TOTAL LIABILITIES 1,030,596 1,000,836 - --------------------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY Shareholders' Equity, Excluding Net Unrealized Gains/Losses on Available-for sale Securities 127,716 122,875 Net Unrealized Gains/Losses on Available- for-sale Securities (*) 2,332 5,950 - --------------------------------------------------------------------------------------------- TOTAL SHAREHOLDERS' EQUITY 130,048 128,825 - --------------------------------------------------------------------------------------------- TOTAL LIABILITIES & SHAREHOLDERS' EQUITY $ 1,160,644 $1,129,661 ============================================================================================= CONSOLIDATED FINANCIAL HIGHLIGHTS (In Thousands, Except Per Share Data) (Unaudited) 3 MONTHS ENDED % MARCH INCREASE 2006 2005 (DECREASE) ---- ---- ---------- EARNINGS PERFORMANCE Net Income $ 2,820 $ 3,295 -14.42% Return on Average Assets 0.97% 1.17% -17.09% Return on Average Assets, Excluding Unrealized Gains/Losses on Available-for-Sale Securities (***) 0.98% 1.18% -16.95% Return on Average Equity 8.51% 9.87% -13.78% Return on Average Equity, Excluding Unrealized Gains/Losses on Available-for-Sale Securities (***) 8.80% 10.70% -17.76% BALANCE SHEET HIGHLIGHTS Total Assets $ 1,160,644 $ 1,129,661 2.74% Available-for-Sale Securities 427,975 465,074 -7.98% Loans (Net) 644,071 592,118 8.77% Allowance for Loan Losses 8,915 6,925 28.74% Deposits and Repo Sweep Accounts 777,078 705,786 10.10% Trust Assets Under Management 474,708 395,843 19.92% SHAREHOLDERS' VALUE (PER SHARE) (**) Net Income - Basic $ 0.34 $ 0.40 -15.00% Net Income - Diluted $ 0.34 $ 0.39 -12.82% Dividends $ 0.24 $ 0.23 4.35% Book Value $ 15.69 $ 15.54 0.97% Book Value, Excluding Unrealized Gains/Losses on Available-for- sale Securities (***) $ 15.41 $ 14.82 3.98% Market Value (Last Trade) $ 24.20 $ 28.51 -15.12% Market Value / Book Value 154.24% 183.46% -15.93% Market Value / Book Value, Excluding Unrealized Gains/Losses on Available-for-Sale Securities (***) 157.04% 192.38% -18.37% Price Earnings Multiple 17.97 17.82 -0.17% Dividend Yield 3.97% 3.23% 22.91% SAFETY AND SOUNDNESS Tangible Equity / Tangible Assets, Excluding Unrealized Gains/Losses on Available-for- sale Securities 10.78% 10.96% -1.64% Nonperforming Assets / Total Assets 0.79% 0.77% 2.60% Allowance for Loan Losses / Total Loans 1.37% 1.16% 18.10% Risk Based Capital Ratio 18.06% 18.73% -3.58% AVERAGE BALANCES Average Assets $ 1,160,356 $ 1,131,167 2.58% Average Assets, Excluding Unrealized Gains/Losses on Available-for-sale Securities 1,152,988 1,115,540 3.36% Average Equity 132,609 133,494 -0.66% Average Equity, Excluding Unrealized Gains/Losses on Available-for-sale Securities 128,173 123,180 4.05% (*) Net unrealized gains/losses on available-for-sale securities are presented as "Accumulated Other Comprehensive Income" in the annual and quarterly financial statements filed with the Securities and Exchange Commission. (**) For purposes of per share calculations, the market value and number of outstanding shares have been retroactively adjusted for the effects of 1% stock dividends issued in January of each year presented. (***) Generally accepted accounting principles ("GAAP") require that available-for-sale securities be reported at fair value, with unrealized gains and losses excluded from earnings and reported separately through shareholders' equity, net of tax. Management believes there is an inherent mismatch between the income statement and balance sheet related to unrealized gains/losses that may create a material inconsistency in the calculation of earnings-based ratios. Further, the amount of unrealized gains or losses may vary widely from period-to-period, depending on the financial markets as a whole and interest rate movements. Therefore, management has provided these "non-GAAP" ratios because we believe they provide meaningful information for evaluating the Corporation's financial position and results of operations.