EX-99.3 3 smbc-20230120xex99d3.htm EX-99.3

Exhibit 99.3

CITIZENS BANCSHARES COMPANY

UNAUDITED CONSOLIDATED BALANCE SHEETS

SEPTEMBER 30, 2022 AND DECEMBER 31, 2021

(Dollars in thousands)

September 30, 2022

December 31, 2021

Assets

Cash and due from banks

$

257,081

$

248,448

Securities available for sale

228,710

208,759

Loans, net

453,069

465,348

Cash surrender value of life insurance

21,622

21,295

Premises and equipment, net

14,135

14,705

Accrued interest receivable

2,896

2,116

Other real estate owned

6,428

7,383

Federal Home Loan Bank stock

1,174

1,183

Deferred income taxes, net

6,849

5,047

Other assets

6,930

6,832

TOTAL ASSETS

$

998,894

$

981,116

Liabilities and Stockholders' Equity

Deposits

Non-interest bearing

$

211,366

$

251,586

NOW, money market, and savings

535,285

456,384

Certificates of deposit

122,052

135,492

Total deposits

868,703

843,462

Securities sold under agreement to repurchase

29,444

27,621

Accrued interest payable

67

80

Other liabilities

5,673

6,304

TOTAL LIABILITIES

903,887

877,467

Common stock, $0.01 par value; 5,000,000 shares authorized; 2,561,600 shares issued; 2,346,915 shares outstanding September 30, 2022 and December 31, 2021, respectively

26

26

Additional paid-in capital

8,832

8,832

Retained earnings

101,510

97,798

Treasury stock, at cost (September 30, 2022 and December 31, 2021, 214,685 shares)

(4,900)

(4,900)

Accumulated other comprehensive (loss) income

(10,461)

1,893

TOTAL STOCKHOLDERS' EQUITY

95,007

103,649

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

998,894

$

981,116


CITIZENS BANCSHARES COMPANY

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021

(Dollars in thousands)

Nine Months ended

September 30, 2022

September 30, 2021

Interest Income:

Loans, including fees

$

16,100

$

16,799

Securities

3,937

2,340

Federal funds sold and other

1,771

232

TOTAL INTEREST INCOME

21,808

19,371

Interest Expense:

Deposits

1,414

1,280

Securities sold under agreement to repurchase and federal funds purchased

99

28

Other borrowings

9

473

TOTAL INTEREST EXPENSE

1,522

1,781

NET INTEREST INCOME

20,286

17,590

Provision for loan losses

51

(1,927)

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

20,235

19,517

Noninterest income:

Service charges and fees

2,210

1,912

Wealth Management fees

1,613

1,730

Net gain on sale of securities

-

1,835

Net gain on sale of premises and equipment

72

35

Net gain on sale of other real estate

43

-

Increase in cash surrender value of life insurance

327

827

Other income

3,381

2,782

TOTAL NONINTEREST INCOME

7,646

9,121

Noninterest expense:

Salaries and employee benefits

10,743

10,624

Occupancy

3,590

3,826

FDIC assessments

235

310

Expenses on other real estate owned

132

502

Professional fees

527

377

Telephone, postage, and delivery

583

675

Advertising and marketing

283

225

Office supplies

93

107

Other operating expense

3,894

4,422

TOTAL NONINTEREST EXPENSE

20,080

21,068

INCOME BEFORE INCOME TAXES

7,801

7,570

Income Taxes

1,743

1,572

NET INCOME

$

6,058

$

5,998


CITIZENS BANCSHARES COMPANY

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021

(Dollars in thousands)

Nine months ended

    

September 30, 2022

    

September 30, 2021

Net Income

$

6,058

$

5,998

Other comprehensive income (loss):

 

 

Unrealized holding losses arising during the period before tax

(16,448)

(3,476)

Tax benefit related to other comprehensive loss

4,094

865

Other comprehensive loss, net of tax

(12,354)

(2,611)

Comprehensive (Loss) Income

$

(6,296)

$

3,387


CITIZENS BANCSHARES COMPANY

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021

(Dollars in thousands)

For the nine months ended September 30, 2021

 

 

Additional

 

Accumulated Other

Total

 

Common

 

Paid-In

 

Retained

 

Treasury

 

Comprehensive

 

Stockholders'

    

Stock

    

Capital

    

Earnings

    

Stock

    

Income (Loss)

    

Equity

BALANCE AS OF DECEMBER 31, 2020

$

26

$

8,832

$

91,083

$

(4,900)

$

5,578

$

100,619

Net Income

-

-

5,998

-

-

5,998

Other comprehensive loss

-

-

-

-

(2,611)

(2,611)

BALANCE AS OF SEPTEMBER 30, 2021

$

26

$

8,832

$

97,081

$

(4,900)

$

2,967

$

104,006

For the nine months ended September 30, 2022

 

 

Additional

 

Accumulated Other

Total

 

Common

 

Paid-In

 

Retained

 

Treasury

 

Comprehensive

 

Stockholders'

    

Stock

    

Capital

    

Earnings

    

Stock

    

Income (Loss)

    

Equity

BALANCE AS OF DECEMBER 31, 2021

$

26

$

8,832

$

97,798

$

(4,900)

$

1,893

$

103,649

Net Income

-

-

6,058

-

-

6,058

Other comprehensive loss

-

-

-

-

(12,354)

(12,354)

Dividend

-

-

(2,346)

-

-

(2,346)

BALANCE AS OF SEPTEMBER 30, 2022

$

26

$

8,832

$

101,510

$

(4,900)

$

(10,461)

$

95,007


CITIZENS BANCSHARES COMPANY

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOW

NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021

(Dollars in thousands)

Nine months ended

September 30,

2022

    

2021

Cash Flows From Operating Activities:

Net Income

$

6,058

$

5,998

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

966

1,084

Provision for loan losses

51

(1,927)

Net gain on sale of other real estate

(43)

-

Write down on other real estate

-

350

Amortization of core deposit intangible

44

44

Net gain on sale of premises and equipment

(72)

(35)

Amortization of deferred loan origination costs, net of fees

(40)

(946)

Net amortization of securities

521

267

Net gain on sale of securities

-

(1,835)

Increase in cash surrender value of life insurance

(327)

(326)

Gain on redemption of life insurance

-

822

Deferred income taxes

2,292

954

Net increase in accrued interest receivable and other assets

(922)

(1,308)

Net decrease in accrued interest payable and other liabilities

(644)

(380)

Net cash provided by operating activities

7,884

2,762

Cash flows from investing activities:

 

 

Securities available for sale:

Purchases

(55,651)

-

Maturities, prepayments, and calls

18,731

22,393

Proceeds from sales

-

21,790

Net decrease in loans

12,270

32,309

Proceeds from sales of other real estate

998

-

Net change in Federal Home Loan Bank stock

9

(109)

Purchase of premises and equipment

(470)

(590)

Proceeds from sale of premises and equipment

144

2,867

Net cash (used in) provided by investing activities

(23,969)

78,660

Cash flows from financing activities:

 

 

Net increase in deposits

25,241

33,887

Net increase in securities sold under agreement to repurchase

1,823

823


Repayment of note payable

-

(12,500)

Dividends paid on common stock

(2,346)

-

Net cash provided by financing activities

24,718

22,210

Net increase in cash and due from banks

$

8,633

$

103,632

Beginning cash and due from banks

248,448

196,163

Ending cash and due from banks

$

257,081

$

299,795

Supplemental Information

 

 

Interest paid

$

1,535

$

1,697

Income taxes paid, net

828

228