10-Q 1 tv505945_10q.htm FORM 10-Q

  

 

  

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2018

or

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _________________________.

 

Commission file number: 000-16084

 

CITIZENS & NORTHERN CORPORATION

(Exact name of Registrant as specified in its charter)

 

PENNSYLVANIA 23-2451943
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

 

90-92 MAIN STREET, WELLSBORO, PA 16901

(Address of principal executive offices) (Zip code)

 

570-724-3411

(Registrant's telephone number including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of “large accelerated filer,” accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ¨ Accelerated filer x Non-accelerated filer ¨ Smaller reporting company ¨ Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨ No x

 

Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date. 

Common Stock ($1.00 par value) 12,298,357 Shares Outstanding on October 29, 2018

 

 

 

 

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CITIZENS & NORTHERN CORPORATION

Index

 

Part I. Financial Information  
   
Item 1. Financial Statements  
   
Consolidated Balance Sheets (Unaudited) – September 30, 2018 and December 31, 2017 Page 3
   
Consolidated Statements of Income (Unaudited) – Three-month and Nine-month Periods Ended September 30, 2018 and 2017 Page 4
   
Consolidated Statements of Comprehensive Income (Unaudited) - Three-month and Nine-month Periods Ended September 30, 2018 and 2017 Page 5
   
Consolidated Statements of Cash Flows (Unaudited) – Nine-month Periods Ended September 30, 2018 and 2017 Page 6
   
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) – Nine-month Periods Ended September 30, 2018 and 2017 Page 7
   
Notes to Unaudited Consolidated Financial Statements Pages 8 – 38
   
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Pages 39 – 64
   
Item 3. Quantitative and Qualitative Disclosures About Market Risk Pages 64 – 66
   
Item 4. Controls and Procedures Page 67
   
Part II. Other Information Pages 68 – 69
   
Signatures Page 70
   
Exhibit 31.1. Rule 13a-14(a)/15d-14(a) Certification - Chief Executive Officer  
   
Exhibit 31.2. Rule 13a-14(a)/15d-14(a) Certification - Chief Financial Officer  
   
Exhibit 32. Section 1350 Certifications  

 

2

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 1. FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS

(In Thousands, Except Share and Per Share Data) (Unaudited)

 

   September 30,   December 31, 
   2018   2017 
ASSETS        
Cash and due from banks:          
Noninterest-bearing  $20,978   $25,664 
Interest-bearing   17,363    14,580 
Total cash and due from banks   38,341    40,244 
Available-for-sale debt securities, at fair value   358,706    355,937 
Marketable equity security   941    971 
Loans held for sale   551    765 
           
Loans receivable   822,532    815,713 
Allowance for loan losses   (8,815)   (8,856)
Loans, net   813,717    806,857 
           
Bank-owned life insurance   18,935    20,083 
Accrued interest receivable   4,279    4,048 
Bank premises and equipment, net   14,824    15,432 
Foreclosed assets held for sale   2,678    1,598 
Deferred tax asset, net   5,122    3,289 
Intangible assets - Goodwill and core deposit intangibles   11,951    11,954 
Other assets   15,394    15,781 
TOTAL ASSETS  $1,285,439   $1,276,959 
           
LIABILITIES          
Deposits:          
Noninterest-bearing  $260,961   $241,214 
Interest-bearing   782,986    767,235 
Total deposits   1,043,947    1,008,449 
Short-term borrowings   8,421    61,766 
Long-term borrowings   32,985    9,189 
Accrued interest and other liabilities   10,099    9,112 
TOTAL LIABILITIES   1,095,452    1,088,516 
           
STOCKHOLDERS' EQUITY          
Preferred stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation preference per share; no shares issued   0    0 
Common stock, par value $1.00 per share; authorized 20,000,000 shares; issued 12,655,171; outstanding 12,297,274 at September 30, 2018 and 12,214,525 December 31, 2017   12,655    12,655 
Paid-in capital   72,197    72,035 
Retained earnings   120,283    113,608 
Treasury stock, at cost; 357,897 shares at September 30, 2018 and 440,646 shares at December 31, 2017   (6,780)   (8,348)
Accumulated other comprehensive loss   (8,368)   (1,507)
TOTAL STOCKHOLDERS' EQUITY   189,987    188,443 
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY  $1,285,439   $1,276,959 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

3

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consolidated Statements of Income  3 Months Ended   9 Months Ended 
(In Thousands Except Per Share Data) (Unaudited)  Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
INTEREST INCOME                    
Interest and fees on loans:                    
Taxable  $9,754   $8,889   $28,530   $25,872 
Tax-exempt   561    531    1,677    1,482 
Interest on mortgages held for sale   3    10    9    20 
Interest on balances with depository institutions   173    67    319    140 
Income from available-for-sale debt securities:                    
Taxable   1,624    1,335    4,368    4,090 
Tax-exempt   680    789    2,105    2,459 
Dividends on marketable equity security   5    5    16    15 
Total interest and dividend income   12,800    11,626    37,024    34,078 
INTEREST EXPENSE                    
Interest on deposits   1,033    639    2,641    1,735 
Interest on short-term borrowings   39    9    320    131 
Interest on long-term borrowings   169    337    352    1,050 
Total interest expense   1,241    985    3,313    2,916 
Net interest income   11,559    10,641    33,711    31,162 
Provision for loan losses   60    322    332    778 
Net interest income after provision for loan losses   11,499    10,319    33,379    30,384 
NONINTEREST INCOME                    
Trust and financial management revenue   1,427    1,292    4,375    3,969 
Brokerage revenue   235    187    718    551 
Insurance commissions, fees and premiums   15    26    72    98 
Service charges on deposit accounts   1,331    1,186    3,837    3,399 
Service charges and fees   95    97    263    263 
Interchange revenue from debit card transactions   660    561    1,880    1,649 
Net gains from sale of loans   164    297    514    651 
Loan servicing fees, net   74    35    263    162 
Increase in cash surrender value of life insurance   100    97    295    281 
Other noninterest income   361    288    1,340    1,013 
Sub-total   4,462    4,066    13,557    12,036 
Gain on restricted equity security   571    0    2,321    0 
Realized (losses) gains on available-for-sale debt securities, net   (2)   5    (284)   257 
Total noninterest income   5,031    4,071    15,594    12,293 
NONINTEREST EXPENSE                    
Salaries and wages   4,263    3,985    12,580    11,825 
Pensions and other employee benefits   1,237    1,209    4,047    3,870 
Occupancy expense, net   648    580    1,898    1,758 
Furniture and equipment expense   317    340    901    968 
Data processing expenses   667    595    2,002    1,785 
Automated teller machine and interchange expense   347    346    988    945 
Pennsylvania shares tax   326    336    998    1,008 
Professional fees   305    224    860    599 
Telecommunications   177    143    567    409 
Directors' fees   197    177    549    548 
Other noninterest expense   1,349    1,257    4,022    3,851 
Total noninterest expense   9,833    9,192    29,412    27,566 
Income before income tax provision   6,697    5,198    19,561    15,111 
Income tax provision   1,111    1,262    3,229    3,620 
NET INCOME  $5,586   $3,936   $16,332   $11,491 
EARNINGS PER COMMON SHARE - BASIC  $0.45   $0.32   $1.33   $0.94 
EARNINGS PER COMMON SHARE - DILUTED  $0.45   $0.32   $1.33   $0.94 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

4

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consolidated Statements of Comprehensive Income  Three Months Ended   Nine Months Ended 
(In Thousands) (Unaudited)  September 30,   September 30, 
   2018   2017   2018   2017 
Net income  $5,586   $3,936   $16,332   $11,491 
                     
Unrealized (losses) gains on available-for-sale securities:                    
Unrealized holding (losses) gains on available-for-sale securities   (2,567)   (213)   (8,698)   2,067 
Reclassification adjustment for losses (gains) realized in income   2    (5)   284    (257)
Other comprehensive (loss) gain on available-for-sale securities   (2,565)   (218)   (8,414)   1,810 
                     
Unfunded pension and postretirement obligations:                    
Changes from plan amendments and actuarial gains and losses included in accumulated other comprehensive gain   0    0    93    166 
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost   (3)   (6)   (13)   (18)
Other comprehensive (loss) gain on unfunded retirement obligations   (3)   (6)   80    148 
                     
Other comprehensive (loss) income before income tax   (2,568)   (224)   (8,334)   1,958 
Income tax related to other comprehensive loss (income)   539    78    1,750    (686)
                     
Net other comprehensive (loss) income   (2,029)   (146)   (6,584)   1,272 
                     
Comprehensive income  $3,557   $3,790   $9,748   $12,763 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

5

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CONSOLIDATED STATEMENTS OF CASH FLOWS  9 Months Ended 
(In Thousands) (Unaudited)  Sept. 30,   Sept. 30, 
   2018   2017 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income  $16,332   $11,491 
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses   332    778 
Realized losses (gains) on available-for-sale securities, net   284    (257)
Unrealized loss on marketable equity security   30    0 
Gain on restricted equity security   (2,321)   0 
Depreciation and amortization expense   1,317    1,239 
Accretion and amortization on securities, net   747    866 
Increase in cash surrender value of life insurance   (295)   (281)
Stock-based compensation and other expense   500    475 
Deferred income taxes   (83)   112 
Decrease in fair value of servicing rights   58    145 
Gains on sales of loans, net   (514)   (651)
Origination of loans for sale   (16,029)   (19,277)
Proceeds from sales of loans   16,617    19,473 
Decrease in accrued interest receivable and other assets   138    207 
Increase in accrued interest payable and other liabilities   1,067    624 
Other   277    86 
Net Cash Provided by Operating Activities   18,457    15,030 
CASH FLOWS FROM INVESTING ACTIVITIES:          
Proceeds from maturities of certificates of deposit   2,280    348 
Purchase of certificates of deposit   (1,350)   (100)
Proceeds from sales of available-for-sale securities   17,755    24,118 
Proceeds from calls and maturities of available-for-sale securities   36,648    47,285 
Purchase of available-for-sale securities   (66,617)   (40,211)
Redemption of Federal Home Loan Bank of Pittsburgh stock   4,283    5,487 
Purchase of Federal Home Loan Bank of Pittsburgh stock   (2,874)   (4,725)
Net increase in loans   (9,674)   (50,128)
Proceeds from sale of restricted equity security   884    0 
Proceeds from bank owned life insurance   1,443    0 
Purchase of premises and equipment   (962)   (1,209)
Proceeds from sale of foreclosed assets   1,381    1,035 
Other   128    144 
Net Cash Used in Investing Activities   (16,675)   (17,956)
CASH FLOWS FROM FINANCING ACTIVITIES:          
Net increase in deposits   35,498    37,782 
Net decrease in short-term borrowings   (53,345)   (18,436)
Proceeds from long-term borrowings   24,000    3,000 
Repayments of long-term borrowings   (204)   (10,198)
Sale of treasury stock   93    98 
Common dividends paid   (8,797)   (8,331)
Net Cash (Used in) Provided by Financing Activities   (2,755)   3,915 
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS   (973)   989 
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR   37,004    28,621 
CASH AND CASH EQUIVALENTS, END OF PERIOD  $36,031   $29,610 
           
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:          
Accrued sale of restricted equity security  $1,437   $0 
Assets acquired through foreclosure of real estate loans  $2,489   $608 
Interest paid  $3,245   $2,942 
Income taxes paid  $2,777   $3,163 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

6

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consolidated Statements of Changes in Stockholders' Equity

(In Thousands Except Share and Per Share Data)

(Unaudited)                                              

 

                       Accumulated         
                       Other         
   Common   Treasury   Common   Paid-in   Retained   Comprehensive   Treasury     
   Shares   Shares   Stock   Capital   Earnings   (Loss) Income   Stock   Total 
Nine Months Ended September 30, 2018                                
Balance, December 31, 2017   12,655,171    440,646   $12,655   $72,035   $113,608   $(1,507)  $(8,348)  $188,443 
Impact of change in enacted income tax rate (a)                       325    (325)        0 
Impact of change in method of premium amortization of callable debt securities (b)                       (26)   26         0 
Impact of change in method of accounting for marketable equity security (c)                       (22)   22         0 
Net income                       16,332              16,332 
Other comprehensive loss, net                            (6,584)        (6,584)
Cash dividends declared on common stock, $0.81 per share                       (9,934)             (9,934)
Shares issued for dividend reinvestment plan        (45,283)        279              858    1,137 
Shares issued from treasury and redeemed related to exercise of stock options        (10,853)        (110)             203    93 
Restricted stock granted        (34,552)        (655)             655    0 
Forfeiture of restricted stock        7,939         148              (148)   0 
Stock-based compensation expense                  500                   500 
Balance, September 30, 2018   12,655,171    357,897   $12,655   $72,197   $120,283   $(8,368)  $(6,780)  $189,987 
                                         
Nine Months Ended September 30, 2017                                        
Balance, December 31, 2016   12,655,171    541,943   $12,655   $71,730   $112,790   $(898)  $(10,269)  $186,008 
Net income                       11,491              11,491 
Other comprehensive income, net                            1,272         1,272 
Cash dividends declared on common stock, $0.78 per share                       (9,445)             (9,445)
Shares issued for dividend reinvestment plan        (48,092)        203              911    1,114 
Shares issued from treasury and redeemed related to exercise of stock options        (9,681)        (86)             184    98 
Restricted stock granted        (30,782)        (583)             583    0 
Forfeiture of restricted stock        4,256         79              (79)   0 
Stock-based compensation expense                  475                   475 
Balance, September 30, 2017   12,655,171    457,644   $12,655   $71,818   $114,836   $374   $(8,670)  $191,013 

 

(a)As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of Accounting Standards Update (ASU) 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, effective January 1, 2018.

 

(b)As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), effective January 1, 2018.

 

(c)As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of ASU 2016-01, Recognition and Measurement of Financial Assets and Liabilities, effective January 1, 2018.

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

7

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Notes to Unaudited Consolidated Financial Statements

 

1. BASIS OF INTERIM PRESENTATION AND STATUS OF RECENT ACCOUNTING PRONOUNCEMENTS

 

The consolidated financial statements include the accounts of Citizens & Northern Corporation and its subsidiaries, Citizens & Northern Bank (“C&N Bank”), Bucktail Life Insurance Company and Citizens & Northern Investment Corporation (collectively, “Corporation”), as well as C&N Bank’s wholly-owned subsidiary, C&N Financial Services Corporation. In December 2017, C&N Bank established a new entity, Northern Tier Holding LLC, for the purpose of acquiring, holding and disposing of real property acquired by the Bank. C&N Bank is the sole member of Northern Tier Holding LLC. All material intercompany balances and transactions have been eliminated in consolidation.

 

The consolidated financial information included herein, with the exception of the consolidated balance sheet dated December 31, 2017, is unaudited. Such information reflects all adjustments (consisting solely of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations, comprehensive income, cash flows and changes in stockholders’ equity for the interim periods; however, the information does not include all disclosures required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for a complete set of financial statements. Certain 2017 information has been reclassified for consistency with the 2018 presentation.

 

Operating results reported for the three-month and nine-month periods ended September 30, 2018 might not be indicative of the results for the year ending December 31, 2018. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.

 

RECENT ACCOUNTING PRONOUNCEMENTS

 

The Financial Accounting Standards Board (FASB) issues Accounting Standards Updates (ASUs) to the FASB Accounting Standards Codification (ASC). This section provides a summary description of recent ASUs that have significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the near future.

 

Recent Accounting Pronouncements - Adopted

 

Effective January 1, 2018, the Corporation adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606).  Under the ASU, as modified by subsequent ASUs, revenue is recognized when a customer obtains control of promised services in an amount that reflects the consideration the entity expects to receive in exchange for those services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers.  The Corporation applied the five-step method outlined in the ASU to all revenue streams scoped-in by the ASU and elected the modified retrospective implementation method. Substantially all of the Corporation’s interest income and certain noninterest income were not impacted by the adoption of this ASU because the revenue from those contracts with customers is covered by other guidance in U.S. GAAP. The Corporation’s largest sources of noninterest revenue which are subject to the guidance include Trust and financial management revenue, service charges on deposit accounts and interchange revenue from debit card transactions. Adoption of ASU 2014-09 did not change the timing and pattern of the Corporation’s revenue recognition related to scoped-in noninterest income. New disclosures required by the ASU have been included in Note 13.

 

In February 2018, the FASB issued ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which permits, but does not require, entities to reclassify tax effects stranded in accumulated other comprehensive income resulting from the Tax Cuts and Jobs Act of 2017 to retained earnings. Companies that elect to reclassify these amounts must reclassify stranded tax effects for all items accounted for in accumulated other comprehensive income. The Corporation elected early adoption and adopted this standard update, effective January 1, 2018. The Corporation’s stranded tax effects were related to valuation of the net deferred tax asset attributable to items of accumulated other comprehensive income (loss), which are unrealized gains (losses) on available-for-sale securities and unfunded defined benefit plan obligations. Adoption resulted in a reclassification between two categories of stockholders’ equity at January 1, 2018, with an increase of $325,000 in retained earnings and a decrease in accumulated other comprehensive loss for the same amount (no net change in stockholders’ equity).

 

Effective January 1, 2018, the Corporation elected early adoption of ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). This Update shortens the amortization period for certain callable debt securities held at a premium. Discounts will continue to be amortized to maturity. Adoption resulted in a reduction in retained earnings and corresponding increase in accumulated other comprehensive loss (no net change in stockholders’ equity) of $26,000 at January 1, 2018 for the cumulative after-tax impact of the change in accounting for debt securities held as of that date.

 

8

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Effective January 1, 2018, the Corporation adopted ASU 2016-01, Recognition and Measurement of Financial Assets and Liabilities. The guidance affects the accounting for equity investments, financial liabilities under the fair value option and the presentation and disclosure requirements of financial instruments. ASU 2016-01 was effective for the Corporation on January 1, 2018 and resulted in the following changes:

 

·A marketable equity security previously included in available-for-sale securities on the consolidated balance sheets is presented as a separate asset.

 

·Changes in the fair value of the marketable equity security are captured in the consolidated statements of income.

 

·Retained earnings was reduced and a corresponding increase in accumulated other comprehensive loss was recognized (no net change in stockholders’ equity) of $22,000 at January 1, 2018 for the after-tax impact of the change in accounting for the unrealized loss on the marketable equity security.

 

·As described in more detail in Note 6, in the second quarter 2018, an unrealized gain of $866,000 (pre-tax) was recognized in the unaudited, consolidated statements of income on a restricted equity security (Visa Class B stock). As required by ASU 2016-01, the Corporation considered the pricing of observable transactions in determining the carrying value of this equity security that does not have a readily determinable fair value. In the third quarter 2018, the Corporation sold the shares held as of June 30, 2018, recording an additional gain of $571,000 as the proceeds of $1,437,000 exceeded the carrying value of the restricted equity security of $866,000 prior to the sale.

 

·Adoption of ASU 2016-01 also resulted in the use of an exit price to determine the fair value of financial instruments not measured at fair value in the consolidated balance sheets. Further information regarding valuation of financial instruments is provided in Note 5.

 

Recently Issued But Not Yet Effective Accounting Pronouncements

 

ASU 2016-02, Leases (Topic 842) changes current GAAP by requiring that lease assets and liabilities arising from operating leases be recognized on the balance sheet. In July 2018, the FASB issued ASU 2018-10 and ASU 2018-11, Codification Improvements to Topic 842, Leases, amending various aspects of Topic 842. Topic 842 would not significantly change the recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee from current U.S. GAAP. For leases with a term of 12 months or less, a lessee would be permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and liabilities. Topic 842 will become effective for the Corporation for annual and interim periods beginning in the first quarter 2019. Adoption of Topic 842 is not expected to have a material impact on the Corporation’s consolidated financial statements. The Corporation leases certain properties and equipment under operating leases that will result in the recognition of lease assets and lease liabilities on the consolidated balance sheet under Topic 842; however, the majority of the Corporation’s properties and equipment are owned, not leased.

 

ASU 2016-13, Financial Instruments-Credit Losses (Topic 326), changes accounting for credit losses on loans receivable and debt securities from an incurred loss methodology to an expected credit loss methodology. Among other things, ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Accordingly, ASU 2016-13 requires the use of forward-looking information to form credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, though the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on debt securities and purchased financial assets with credit deterioration. The amendments in ASU 2016-13 will be effective for the Corporation beginning in the first quarter 2020. Earlier adoption is permitted beginning in the first quarter 2019; however, the Corporation does not currently plan to early adopt the ASU. The Corporation has formed a cross functional management team that is assessing alternative loss estimation methodologies and the Corporation’s data and system needs in order to evaluate the impact that adoption of this standard will have on the Corporation’s financial condition and results of operations. The Corporation will record the effect of implementing this ASU through a cumulative-effect adjustment through retained earnings as of the beginning of the reporting period in which Topic 326 is effective.

 

ASU 2017-04, Intangibles – Goodwill and Other (Topic 350) simplifies the accounting for goodwill impairment. This guidance, among other things, removes step 2 of the goodwill impairment test thus eliminating the need to determine the fair value of individual assets and liabilities of the reporting unit. Upon adoption of this ASU, goodwill impairment will be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. This may result in more or less impairment being recognized than under current guidance. This Update will become effective for the Corporation’s annual and interim goodwill impairment tests beginning in the first quarter 2020. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.

 

9

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ASU 2018-13, Fair Value Measurement (Topic 820) modifies disclosure requirements on fair value measurements. This ASU removes requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. ASU 2018-13 clarifies that disclosure regarding measurement uncertainty is intended to communicate information about the uncertainty in measurement as of the reporting date. ASU 2018-13 adds certain disclosure requirements, including disclosure of changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The amendments in this ASU are effective for the Corporation beginning in the first quarter 2020. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements and the narrative description of measurement uncertainty should be applied prospectively, while all other amendments should be applied retrospectively for all periods presented. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial position or results of operations.

 

ASU 2018-14, Compensation - Retirement Benefits - Defined Benefit Plans – General (Subtopic 715-20) modifies the disclosure requirements for defined benefit and other postretirement plans. This ASU eliminates certain disclosures associated with accumulated other comprehensive income, plan assets, related parties, and the effects of interest rate basis point changes on assumed health care costs; while other disclosures have been added to address significant gains and losses related to changes in benefit obligations. This ASU also clarifies disclosure requirements for projected benefit and accumulated benefit obligations. The amendments in this ASU are effective for the Corporation beginning in the first quarter 2021. Adoption on a retrospective basis for all periods presented is required. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.

 

ASU 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40) was issued to help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement) by providing guidance for determining when the arrangement includes a software license. The amendments align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by the amendments. This guidance will become effective for the Corporation beginning in the first quarter 2020, with early adoption permitted. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.

 

2. PER SHARE DATA

 

Basic earnings per common share are calculated using the two-class method to determine income attributable to common shareholders. Unvested restricted stock awards that contain nonforfeitable rights to dividends are considered participating securities under the two-class method. Distributed dividends and an allocation of undistributed net income to participating securities reduce the amount of income attributable to common shareholders. Income attributable to common shareholders is then divided by weighted-average common shares outstanding for the period to determine basic earnings per common share.

 

Diluted earnings per common share are calculated under the more dilutive of either the treasury method or the two-class method. Diluted earnings per common share is computed using weighted-average common shares outstanding, plus weighted-average common shares available from the exercise of all dilutive stock options, less the number of shares that could be repurchased with the proceeds of stock option exercises based on the average share price of the Corporation's common stock during the period.

 

10

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

   3 Months Ended   9 Months Ended 
   Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
Basic                
Net income  $5,586,000   $3,936,000   $16,332,000   $11,491,000 
Less: Dividends and undistributed earnings allocated to participating securities   (28,000)   (20,000)   (83,000)   (59,000)
Net income attributable to common shares  $5,558,000   $3,916,000   $16,249,000   $11,432,000 
Basic weighted-average common shares outstanding   12,228,833    12,124,854    12,209,879    12,105,673 
Basic earnings per common share (a)  $0.45   $0.32   $1.33   $0.94 
                     
Diluted                    
Net income attributable to common shares  $5,558,000   $3,916,000   $16,249,000   $11,432,000 
Basic weighted-average common shares outstanding   12,228,833    12,124,854    12,209,879    12,105,673 
Dilutive effect of potential common stock arising from stock options   42,703    37,409    38,790    40,624 
Diluted weighted-average common shares outstanding   12,271,536    12,162,263    12,248,669    12,146,297 
Diluted earnings per common share (a)  $0.45   $0.32   $1.33   $0.94 
                     
Weighted-average non-vested restricted shares outstanding   60,462    61,233    62,262    62,825 

 

(a) Basic and diluted earnings per share under the two-class method are determined on net income reported on the consolidated statements of income, less earnings allocated to non-vested restricted shares with nonforfeitable dividends (participating securities).

 

Anti-dilutive stock options are excluded from net income per share calculations. There were no anti-dilutive instruments in the three-month or nine-month periods ended September 30, 2018 and 2017.

 

3. COMPREHENSIVE INCOME

 

Comprehensive income is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as other comprehensive income (loss). The components of other comprehensive income (loss), and the related tax effects, are as follows:

 

(In Thousands)  Before-Tax   Income Tax   Net-of-Tax 
   Amount   Effect   Amount 
Nine Months Ended September 30, 2018            
Unrealized losses on available-for-sale securities:               
Unrealized holding losses on available-for-sale securities  $(8,698)  $1,826   $(6,872)
Reclassification adjustment for losses realized in income   284    (59)   225 
Other comprehensive loss on available-for-sale securities   (8,414)   1,767    (6,647)
                
Unfunded pension and postretirement obligations:               
Changes from plan amendments and actuarial gains and losses included in other comprehensive income   93    (19)   74 
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost   (13)   2    (11)
Other comprehensive income on unfunded retirement obligations   80    (17)   63 
                
Total other comprehensive loss  $(8,334)  $1,750   $(6,584)

 

11

 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(In Thousands)  Before-Tax   Income Tax   Net-of-Tax 
   Amount   Effect   Amount 
Nine Months Ended September 30, 2017            
Unrealized gains on available-for-sale securities:               
Unrealized holding gains on available-for-sale securities  $2,067   $(723)  $1,344 
Reclassification adjustment for (gains) realized in income   (257)   89    (168)
Other comprehensive income on available-for-sale securities   1,810    (634)   1,176 
                
Unfunded pension and postretirement obligations:               
Changes from plan amendments and actuarial gains and losses included in other comprehensive income   166    (58)   108 
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost   (18)   6    (12)
Other comprehensive income on unfunded retirement obligations   148    (52)   96 
                
Total other comprehensive income  $1,958   $(686)  $1,272 

 

(In Thousands)  Before-Tax   Income Tax   Net-of-Tax 
   Amount   Effect   Amount 
Three Months Ended September 30, 2018            
Unrealized losses on available-for-sale securities:               
Unrealized holding losses on available-for-sale securities  $(2,567)  $539   $(2,028)
Reclassification adjustment for losses realized in income   2    (0)   2 
Other comprehensive loss on available-for-sale securities   (2,565)   539    (2,026)
Unfunded pension and postretirement obligations:               
Changes from plan amendments and actuarial gains and losses included in other comprehensive income   0    0    0 
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost   (3)   0    (3)
Other comprehensive loss on unfunded retirement obligations   (3)   0    (3)
                
Total other comprehensive loss  $(2,568)  $539   $(2,029)

 

(In Thousands)  Before-Tax   Income Tax   Net-of-Tax 
   Amount   Effect   Amount 
Three Months Ended September 30, 2017            
Unrealized losses on available-for-sale securities:               
Unrealized holding losses on available-for-sale securities  $(213)  $75   $(138)
Reclassification adjustment for (gains) realized in income   (5)   1    (4)
Other comprehensive loss on available-for-sale securities   (218)   76    (142)
                
Unfunded pension and postretirement obligations:               
Changes from plan amendments and actuarial gains and losses included in other comprehensive income   0    0    0 
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost   (6)   2    (4)
Other comprehensive loss on unfunded retirement obligations   (6)   2    (4)
                
Total other comprehensive loss  $(224)  $78   $(146)

 

12

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Changes in the components of accumulated other comprehensive income (loss) are as follows and are presented net of tax:

 

(In Thousands)  Unrealized       Accumulated 
   (Losses)   Unfunded   Other 
   Gains   Retirement   Comprehensive 
   on Securities   Obligations   Loss 
Nine Months Ended September 30, 2018            
Balance, beginning of period  $(1,566)  $59   $(1,507)
Impact of change in enacted income tax rate   (337)   12    (325)
Impact of change in the method of premium amortization of callable debt securities   26    0    26 
Impact of change in the method of accounting for marketable equity security   22    0    22 
Other comprehensive (loss) income during nine months ended September 30, 2018   (6,647)   63    (6,584)
Balance, end of period  $(8,502)  $134   $(8,368)
                
Nine Months Ended September 30, 2017               
Balance, beginning of period  $(949)  $51   $(898)
Other comprehensive income during nine months ended September 30, 2017   1,176    96    1,272 
Balance, end of period  $227   $147   $374 
                
Three Months Ended September 30, 2018               
Balance, beginning of period  $(6,476)  $137   $(6,339)
Other comprehensive (loss) during three months ended September 30, 2018   (2,026)   (3)   (2,029)
Balance, end of period  $(8,502)  $134   $(8,368)
                
Three Months Ended September 30, 2017               
Balance, beginning of period  $369   $151   $520 
Other comprehensive (loss) during three months ended September 30, 2017   (142)   (4)   (146)
Balance, end of period  $227   $147   $374 

 

Items reclassified out of each component of other comprehensive (loss) income are as follows:

 

For the Nine Months Ended September 30, 2018       
(In Thousands)       
   Reclassified from    
Details about Accumulated Other  Accumulated Other   Affected Line Item in the Consolidated
Comprehensive Loss Components  Comprehensive Loss   Statements of Income
Unrealized gains and losses on available-for-sale securities  $284   Realized losses on available-for-sale debt securities, net
    (59)  Income tax provision
    225   Net of tax
Amortization of defined benefit pension and postretirement items:        
Prior service cost   (23)  Other noninterest expense
Actuarial loss   10   Other noninterest expense
    (13)  Total before tax
    2   Income tax provision
    (11)  Net of tax
Total reclassifications for the period  $214    

 

13

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

For the Nine Months Ended September 30, 2017       
(In Thousands)       
   Reclassified from    
Details about Accumulated Other  Accumulated Other   Affected Line Item in the Consolidated
Comprehensive Loss Components  Comprehensive Loss   Statements of Income
Unrealized gains and losses on available-for-sale securities  $(257)  Realized gains on available-for-sale debt securities, net
    89   Income tax provision
    (168)  Net of tax
Amortization of defined benefit pension and postretirement items:        
Prior service cost   (23)  Other noninterest expense
Actuarial loss   5   Other noninterest expense
    (18)  Total before tax
    6   Income tax provision
    (12)  Net of tax
Total reclassifications for the period  $(180)   

  

For the Three Months Ended September 30, 2018       
(In Thousands)       
   Reclassified from    
Details about Accumulated Other  Accumulated Other   Affected Line Item in the Consolidated
Comprehensive Loss Components  Comprehensive Loss   Statements of Income

Unrealized gains and losses on available-for-sale securities

  $2   Realized losses on available-for-sale debt securities, net
    (0)  Income tax provision
    2   Net of tax
Amortization of defined benefit pension and postretirement items:        
Prior service cost   (7)  Other noninterest expense
Actuarial loss   4   Other noninterest expense
    (3)  Total before tax
    (0)  Income tax provision
    (3)  Net of tax
Total reclassifications for the period  $(1)   

  

For the Three Months Ended September 30, 2017       
(In Thousands)       
   Reclassified from    
Details about Accumulated Other  Accumulated Other   Affected Line Item in the Consolidated
Comprehensive Loss Components  Comprehensive Loss   Statements of Income
Unrealized gains and losses on available-for-sale securities  $(5)  Realized gains on available-for-sale debt securities, net
    1   Income tax provision
    (4)  Net of tax
Amortization of defined benefit pension and postretirement items:        
Prior service cost   (8)  Other noninterest expense
Actuarial loss   2   Other noninterest expense
    (6)  Total before tax
    2   Income tax provision
    (4)  Net of tax
Total reclassifications for the period  $(8)   

 

14

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

4. CASH AND DUE FROM BANKS

 

Cash and due from banks at September 30, 2018 and December 31, 2017 include the following:

 

(In thousands)  Sept. 30,   Dec. 31, 
   2018   2017 
Cash and cash equivalents  $36,031   $37,004 
Certificates of deposit   2,310    3,240 
Total cash and due from banks  $38,341   $40,244 

  

Certificates of deposit are issues by U.S. banks with original maturities greater than three months. Each certificate of deposit is fully FDIC-insured. The Corporation maintains cash and cash equivalents with certain financial institutions in excess of the FDIC insurance limit.

 

The Corporation is required to maintain reserves against deposit liabilities in the form of cash and balances with the Federal Reserve Bank of Philadelphia. The reserves are based on deposit levels, account activity, and other services provided by the Federal Reserve Bank. Required reserves were $14,783,000 at September 30, 2018 and $17,178,000 at December 31, 2017.

 

5. FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS

 

The Corporation measures certain assets at fair value. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. FASB Accounting Standards Codification (ASC) topic 820, “Fair Value Measurements and Disclosures” establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs used in determining valuations into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:

 

Level 1 – Fair value is based on unadjusted quoted prices in active markets that are accessible to the Corporation for identical assets. These generally provide the most reliable evidence and are used to measure fair value whenever available.

 

Level 2 – Fair value is based on significant inputs, other than Level 1 inputs, that are observable either directly or indirectly for substantially the full term of the asset through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets, quoted market prices in markets that are not active for identical or similar assets and other observable inputs.

 

Level 3 – Fair value is based on significant unobservable inputs. Examples of valuation methodologies that would result in Level 3 classification include option pricing models, discounted cash flows and other similar techniques.

 

The Corporation monitors and evaluates available data relating to fair value measurements on an ongoing basis and recognizes transfers among the levels of the fair value hierarchy as of the date of an event or change in circumstances that affects the valuation method chosen. Examples of such changes may include the market for a particular asset becoming active or inactive, changes in the availability of quoted prices, or changes in the availability of other market data.

 

15

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 2018 and December 31, 2017, assets measured at fair value and the valuation methods used are as follows:

 

       September 30, 2018     
   Quoted Prices   Other         
   in Active   Observable   Unobservable   Total 
   Markets   Inputs   Inputs   Fair 
(In Thousands)  (Level 1)   (Level 2)   (Level 3)   Value 
Recurring fair value measurements                    
AVAILABLE-FOR-SALE DEBT SECURITIES:                    
Obligations of U.S. Government agencies  $0   $4,768   $0   $4,768 
Obligations of states and political subdivisions:                    
Tax-exempt   0    91,712    0    91,712 
Taxable   0    27,642    0    27,642 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                    
Residential pass-through securities   0    55,131    0    55,131 
Residential collateralized mortgage obligations   0    142,631    0    142,631 
Commercial mortgage-backed securities   0    36,822    0    36,822 
Total available-for-sale debt securities   0    358,706    0    358,706 
Marketable equity security   941    0    0    941 
Servicing rights   0    0    1,381    1,381 
Total recurring fair value measurements  $941   $358,706   $1,381   $361,028 
                     
Nonrecurring fair value measurements                    
Impaired loans with a valuation allowance  $0   $0   $3,623   $3,623 
Valuation allowance   0    0    (1,059)   (1,059)
Impaired loans, net   0    0    2,564    2,564 
Foreclosed assets held for sale   0    0    2,678    2,678 
Total nonrecurring fair value measurements  $0   $0   $5,242   $5,242 
                     

 

16

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

       December 31, 2017     
   Quoted Prices   Other         
   in Active   Observable   Unobservable   Total 
   Markets   Inputs   Inputs   Fair 
(In Thousands)  (Level 1)   (Level 2)   (Level 3)   Value 
Recurring fair value measurements                    
AVAILABLE-FOR-SALE DEBT SECURITIES:                    
Obligations of U.S. Government agencies  $0   $7,873   $0   $7,873 
Obligations of states and political subdivisions:                    
Tax-exempt   0    105,111    0    105,111 
Taxable   0    25,573    0    25,573 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                    
Residential pass-through securities   0    52,347    0    52,347 
Residential collateralized mortgage obligations   0    131,814    0    131,814 
Commercial mortgage-backed securities   0    33,219    0    33,219 
Total available-for-sale debt securities   0    355,937    0    355,937 
Marketable equity security   971    0    0    971 
Servicing rights   0    0    1,299    1,299 
Total recurring fair value measurements  $971   $355,937   $1,299   $358,207 
                     
Nonrecurring fair value measurements                    
Impaired loans with a valuation allowance  $0   $0   $3,776   $3,776 
Valuation allowance   0    0    (1,183)   (1,183)
Impaired loans, net   0    0    2,593    2,593 
Foreclosed assets held for sale   0    0    1,598    1,598 
Total nonrecurring fair value measurements  $0   $0   $4,191   $4,191 

 

Management’s evaluation and selection of valuation techniques and the unobservable inputs used in determining the fair values of assets valued using Level 3 methodologies include sensitive assumptions. Other market participants might use substantially different assumptions, which could result in calculations of fair values that would be substantially different than the amount calculated by management.

 

At September 30, 2018 and December 31, 2017, quantitative information regarding significant techniques and inputs used for assets measured on a recurring basis using unobservable inputs (Level 3 methodologies) are as follows:

 

   Fair Value at              
   9/30/18   Valuation  Unobservable      Method or Value As of
Asset  (In Thousands)   Technique  Input(s)      9/30/18
Servicing rights  $1,381   Discounted cash flow  Discount rate   12.50%  Rate used through modeling period
           Loan prepayment speeds   121.00%  Weighted-average PSA
           Servicing fees   0.25%  of loan balances
               4.00%  of payments are late
               5.00%  late fees assessed
              $1.94   Miscellaneous fees per account per month
           Servicing costs  $6.00   Monthly servicing cost per account
              $24.00   Additional monthly servicing cost per loan on loans more than 30 days delinquent
               1.50%  of loans more than 30 days delinquent
               3.00%  annual increase in servicing costs

 

17

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

   Fair Value at              
   12/31/17   Valuation  Unobservable      Method or Value As of
Asset  (In Thousands)   Technique  Input(s)      12/31/17
Servicing rights  $1,299   Discounted cash flow  Discount rate   13.00%  Rate used through modeling period
           Loan prepayment speeds   140.00%  Weighted-average PSA
           Servicing fees   0.25%  of loan balances
               4.00%  of payments are late
               5.00%  late fees assessed
              $1.94   Miscellaneous fees per account per month
           Servicing costs  $6.00   Monthly servicing cost per account
              $24.00   Additional monthly servicing cost per loan on loans more than 30 days delinquent
               1.50%  of loans more than 30 days delinquent
               3.00%  annual increase in servicing costs

 

The fair value of servicing rights is affected by expected future interest rates. Increases (decreases) in future expected interest rates tend to increase (decrease) the fair value of the Corporation’s servicing rights because of changes in expected prepayment behavior by the borrowers on the underlying loans. Unrealized gains (losses) in fair value of servicing rights are included in Loan servicing fees, net, in the unaudited consolidated statements of income.

 

Following is a reconciliation of activity for Level 3 assets measured at fair value on a recurring basis:

 

(In Thousands)  Three Months Ended September 30, 2018   Nine Months Ended September 30, 2018 
   Restricted
Equity Security
   Servicing
Rights
   Total   Restricted
Equity Security
   Servicing
Rights
   Total 
Balance, beginning of period  $866   $1,370   $      2,236   $0   $1,299   $      1,299 
Issuances of servicing rights   0    43    43    0    140    140 
Unrealized gains (losses) included in earnings   (866)   (32)   (898)   0    (58)   (58)
Balance, end of period  $0   $1,381   $1,381   $0   $1,381   $1,381 

 

(In Thousands)  Three Months Ended September 30, 2017   Nine Months Ended September 30, 2017 
   Restricted
Equity Security
   Servicing
Rights
   Total   Restricted
Equity Security
   Servicing
Rights
   Total 
Balance, beginning of period  $0   $1,279   $      1,279   $0   $1,262   $      1,262 
Issuances of servicing rights   0    65    65    0    160    160 
Unrealized gains (losses) included in earnings   0    (67)   (67)   0    (145)   (145)
Balance, end of period  $0   $1,277   $1,277   $0   $1,277   $1,277 

 

Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Foreclosed assets held for sale consist of real estate acquired by foreclosure. For impaired commercial loans secured by real estate and foreclosed assets held for sale, estimated fair values are determined primarily using values from third-party appraisals. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property. For commercial and industrial and agricultural loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging data or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

 

18

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 2018 and December 31, 2017, quantitative information regarding significant techniques and inputs used for nonrecurring fair value measurements using unobservable inputs (Level 3 methodologies) are as follows:

 

(In Thousands, Except

                    Weighted- 
Percentages)      Valuation             Average) 
   Balance at   Allowance at   Fair Value at   Valuation  Unobservable  Discount at 
Asset  9/30/18   9/30/18   9/30/18   Technique  Inputs  9/30/18 
                       
Impaired loans:                          
Residential mortgage loans - first liens  $509   $118   $391   Sales comparison  Discount to appraised value   26%
Commercial:                          
Commercial loans secured by real estate   2,550    816    1,734   Sales comparison  Discount to appraised value   16%
Commercial and industrial   75    75    0   Sales comparison  Discount to appraised value   100%
Loans secured by farmland   489    50    439   Sales comparison  Discount to appraised value   56%
Total impaired loans  $3,623   $1,059   $2,564            
Foreclosed assets held for sale - real estate:                          
Residential (1-4 family)  $328   $0   $328   Sales comparison  Discount to appraised value   46%
Land   110    0    110   Sales comparison  Discount to appraised value   61%
Commercial real estate   2,240    0    2,240   Sales comparison  Discount to appraised value   32%
Total foreclosed assets held for sale  $2,678   $0   $2,678            

 

(In Thousands, Except                    Weighted- 
Percentages)      Valuation             Average 
   Balance at   Allowance at   Fair Value at   Valuation  Unobservable  Discount at 
Asset  12/31/17   12/31/17   12/31/17   Technique  Inputs  12/31/17 
                       
Impaired loans:                          
Residential mortgage loans - first liens  $515   $122   $393   Sales comparison  Discount to appraised value   26%
Commercial:                          
Commercial loans secured by real estate   2,641    919    1,722   Sales comparison  Discount to appraised value   16%
Commercial and industrial   126    92    34   Sales comparison  Discount to appraised value   72%
Loans secured by farmland   494    50    444   Sales comparison  Discount to appraised value   53%
Total impaired loans  $3,776   $1,183   $2,593            
Foreclosed assets held for sale - real estate:                          
Residential (1-4 family)  $721   $0   $721   Sales comparison  Discount to appraised value   37%
Land   632    0    632   Sales comparison  Discount to appraised value   35%
Commercial real estate   245    0    245   Sales comparison  Discount to appraised value   71%
Total foreclosed assets held for sale  $1,598   $0   $1,598            

  

Certain of the Corporation’s financial instruments are not measured at fair value in the consolidated financial statements. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Certain financial instruments and all nonfinancial instruments are excluded from disclosure requirements. Therefore, the aggregate fair value amounts presented may not represent the underlying fair value of the Corporation.

 

19

 

  

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments that are not recorded at fair value are as follows:

 

(In Thousands)  Fair Value   September 30, 2018   December 31, 2017 
   Hierarchy   Carrying   Fair   Carrying   Fair 
   Level   Amount   Value   Amount   Value 
Financial assets:                         
Cash and cash equivalents   Level 1   $36,031   $36,031   $37,004   $37,004 
Certificates of deposit   Level 2    2,310    2,298    3,240    3,234 
Restricted equity securities (included in Other Assets)   Level 2    5,147    5,147    6,556    6,556 
Loans, net   Level 3    813,717    811,384    806,857    789,891 
Accrued interest receivable   Level 2    4,279    4,279    4,048    4,048 
                          
Financial liabilities:                         
Deposits with no stated maturity   Level 2    815,607    815,607    794,778    794,778 
Time deposits   Level 2    228,340    228,484    213,671    213,734 
Short-term borrowings   Level 2    8,421    8,185    61,766    61,643 
Long-term borrowings   Level 2    32,985    32,987    9,189    9,256 
Accrued interest payable   Level 2    114    114    46    46 

 

The Corporation has commitments to extend credit and has issued standby letters of credit. Standby letters of credit are conditional guarantees of performance by a customer to a third party. Estimates of the fair value of these off-balance sheet items were not made because of the short-term nature of these arrangements and the credit standing of the counterparties.

 

6. SECURITIES

 

Amortized cost and fair value of available-for-sale debt securities at September 30, 2018 and December 31, 2017 are summarized as follows:

 

       September 30, 2018     
       Gross   Gross     
       Unrealized   Unrealized     
   Amortized   Holding   Holding   Fair 
(In Thousands)  Cost   Gains   Losses   Value 
                 
Obligations of U.S. Government agencies  $4,815   $0   $(47)  $4,768 
Obligations of states and political subdivisions:                    
Tax-exempt   92,837    1,104    (2,229)   91,712 
Taxable   27,975    21    (354)   27,642 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                    
Residential pass-through securities   57,279    46    (2,194)   55,131 
Residential collateralized mortgage obligations   148,074    8    (5,451)   142,631 
Commercial mortgage-backed securities   38,488    0    (1,666)   36,822 
Total available-for-sale-debt securities  $369,468   $1,179   $(11,941)  $358,706 

 

20

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

      December 31, 2017   
      Gross  Gross   
      Unrealized  Unrealized   
   Amortized  Holding  Holding  Fair
(In Thousands)  Cost  Gains  Losses  Value
             
Obligations of U.S. Government agencies  $8,026   $0   $(153)  $7,873 
Obligations of states and political subdivisions:                    
Tax-exempt   103,673    2,291    (853)   105,111 
Taxable   25,431    226    (84)   25,573 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                    
Residential pass-through securities   52,992    79    (724)   52,347 
Residential collateralized mortgage obligations   134,314    110    (2,610)   131,814 
Commercial mortgage-backed securities   33,881    4    (666)   33,219 
Total available-for-sale debt securities  $358,317   $2,710   $(5,090)  $355,937 

 

The following table presents gross unrealized losses and fair value of available-for-sale debt securities with unrealized loss positions that are not deemed to be other-than-temporarily impaired, aggregated by length of time that individual securities have been in a continuous unrealized loss position at September 30, 2018 and December 31, 2017:

 

September 30, 2018  Less Than 12 Months  12 Months or More  Total
(In Thousands)  Fair  Unrealized  Fair  Unrealized  Fair  Unrealized
   Value  Losses  Value  Losses  Value  Losses
                   
Obligations of U.S. Government agencies  $4,768   $(47)  $0   $0   $4,768   $(47)
Obligations of states and political subdivisions:                              
Tax-exempt   25,713    (465)   28,785    (1,764)   54,498    (2,229)
Taxable   16,635    (200)   5,362    (154)   21,997    (354)
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                              
Residential pass-through securities   13,528    (178)   40,904    (2,016)   54,432    (2,194)
Residential collateralized mortgage obligations   53,399    (884)   87,703    (4,567)   141,102    (5,451)
Commercial mortgage-backed securities   8,798    (147)   28,024    (1,519)   36,822    (1,666)
Total temporarily impaired available-for-sale debt securities  $122,841   $(1,921)  $190,778   $(10,020)  $313,619   $(11,941)

 

December 31, 2017  Less Than 12 Months  12 Months or More  Total
(In Thousands)  Fair  Unrealized  Fair  Unrealized  Fair  Unrealized
   Value  Losses  Value  Losses  Value  Losses
                   
Obligations of U.S. Government agencies  $0   $0   $7,873   $(153)  $7,873   $(153)
Obligations of states and political subdivisions:                              
Tax-exempt   19,050    (135)   24,391    (718)   43,441    (853)
Taxable   9,279    (45)   2,116    (39)   11,395    (84)
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                              
Residential pass-through securities   25,255    (242)   22,549    (482)   47,804    (724)
Residential collateralized mortgage obligations   50,812    (589)   68,558    (2,021)   119,370    (2,610)
Commercial mortgage-backed securities   14,713    (173)   14,569    (493)   29,282    (666)
Total temporarily impaired available-for-sale debt securities  $119,109   $(1,184)  $140,056   $(3,906)  $259,165   $(5,090)

 

21

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Gross realized gains and losses from available-for-sale securities were as follows:

 

(In Thousands)  3 Months Ended  9 Months Ended
   Sept. 30,  Sept. 30,  Sept. 30,  Sept. 30,
   2018  2017  2018  2017
Gross realized gains from sales and calls  $45   $47   $45   $315 
Gross realized losses from sales   (47)   (42)   (329)   (58)
Net realized (losses) gains  $(2)  $5   $(284)  $257 

 

The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of September 30, 2018. Actual maturities may differ from contractual maturities because counterparties may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   Amortized  Fair
(In Thousands)  Cost  Value
       
Due in one year or less  $23,128   $23,337 
Due from one year through five years   39,807    39,533 
Due from five years through ten years   38,688    37,515 
Due after ten years   24,004    23,737 
Sub-total   125,627    124,122 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:          
Residential pass-through securities   57,279    55,131 
Residential collateralized mortgage obligations   148,074    142,631 
Commercial mortgage-backed securities   38,488    36,822 
Total  $369,468   $358,706 

 

The Corporation’s mortgage-backed securities have stated maturities that may differ from actual maturities due to borrowers’ ability to prepay obligations. Cash flows from such investments are dependent upon the performance of the underlying mortgage loans and are generally influenced by the level of interest rates. In the table above, mortgage-backed securities and collateralized mortgage obligations are shown in one period.

 

Investment securities carried at $236,671,000 at September 30, 2018 and $217,925,000 at December 31, 2017 were pledged as collateral for public deposits, trusts and certain other deposits as provided by law. See Note 8 for information concerning securities pledged to secure borrowing arrangements.

 

Management evaluates securities for other-than-temporary impairment (OTTI) at least on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) whether the Corporation intends to sell the security or more likely than not will be required to sell the security before its anticipated recovery.

 

A summary of information management considered in evaluating debt and equity securities for other-than-temporary impairment (“OTTI”) at September 30, 2018 is provided below.

 

Debt Securities

 

At September 30, 2018, management performed an assessment for possible OTTI of the Corporation’s debt securities on an issue-by-issue basis, relying on information obtained from various sources, including publicly available financial data, ratings by external agencies, brokers and other sources. The extent of individual analysis applied to each security depended on the size of the Corporation’s investment, as well as management’s perception of the credit risk associated with each security. Based on the results of the assessment, management believes impairment of debt securities at September 30, 2018 and December 31, 2017 to be temporary.

 

22

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Equity Securities

 

The Corporation’s marketable equity security, with a carrying value of $941,000 at September 30, 2018 and $971,000 at December 31, 2017, consisted exclusively of one mutual fund. There was an unrealized loss on the mutual fund of $59,000 at September 30 2018 and $29,000 at December 31, 2017. The increase in the unrealized loss of $7,000 in the third quarter of 2018 and $30,000 in the nine months ended September 30, 2018 is included in other noninterest income in the consolidated statements of income.

 

C&N Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB-Pittsburgh), which is one of 11 regional Federal Home Loan Banks. As a member, C&N Bank is required to purchase and maintain stock in FHLB-Pittsburgh. There is no active market for FHLB-Pittsburgh stock, and it must ordinarily be redeemed by FHLB-Pittsburgh in order to be liquidated. C&N Bank’s investment in FHLB-Pittsburgh stock, included in Other Assets in the consolidated balance sheet, was $5,017,000 at September 30, 2018 and $6,426,000 at December 31, 2017. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at September 30, 2018 and December 31, 2017. In making this determination, management concluded that recovery of total outstanding par value, which equals the carrying value, is expected. The decision was based on review of financial information that FHLB-Pittsburgh has made publicly available.

 

In the second quarter 2018, the Corporation recorded a pre-tax gain on a restricted equity security (Visa Class B stock) of $1,750,000. The Corporation had received 19,789 shares of Visa Class B stock pursuant to Visa’s 2007 initial public offering. Until the second quarter 2018, the carrying value of the shares was $0, which represented the Corporation’s cost basis. Class B shares are subject to restrictions on transfer, essentially limiting their transferability to other owners of Class B shares. In June 2018, the Corporation sold 10,000 of the shares for a price of $88.43 per share in a transaction that settled in July 2018. As required by ”U.S. GAAP”, companies must consider the pricing of observable transactions in determining the carrying value of equity securities that do not have readily determinable fair values. Accordingly, the Corporation’s second quarter 2018 gain was based on the price per share of the sale initiated in June 2018, applied to the total of 19,789 shares. In the third quarter 2018, the Corporation sold the remaining 9,789 shares for $1,437,000, or approximately $146.80 per share, recognizing an additional gain of $571,000. At September 30, 2018, the balance of other assets in the unaudited, consolidated balance sheet included a receivable of $1,437,000 from the third quarter 2018 sale of the Visa Class B shares.

 

A summary of the realized and unrealized gains and losses recognized on equity securities is as follows:

 

(In Thousands)  3 Months Ended  9 Months Ended
   Sept. 30,  Sept. 30,  Sept. 30,  Sept. 30,
   2018  2017  2018  2017
Net gains and losses recognized during the period on equity securities  $564   $0   $2,291   $0 
Less: net gains and losses recognized during the period on equity securities sold during the period   (571)   0    (2,321)   0 
                     
Unrealized gains and losses recognized during the period on equity securities still held at the reporting date  $(7)  $0   $(30)  $0 

 

23

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

7. LOANS

 

The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. Loans outstanding at September 30, 2018 and December 31, 2017 are summarized by segment, and by classes within each segment, as follows:

 

Summary of Loans by Type      
(In Thousands)  Sept. 30,  Dec. 31,
   2018  2017
Residential mortgage:          
Residential mortgage loans - first liens  $366,516   $359,987 
Residential mortgage loans - junior liens   25,748    25,325 
Home equity lines of credit   34,283    35,758 
1-4 Family residential construction   27,661    26,216 
Total residential mortgage   454,208    447,286 
Commercial:          
Commercial loans secured by real estate   159,212    159,266 
Commercial and industrial   91,472    88,276 
Political subdivisions   53,294    59,287 
Commercial construction and land   12,278    14,527 
Loans secured by farmland   7,208    7,255 
Multi-family (5 or more) residential   7,670    7,713 
Agricultural loans   5,670    6,178 
Other commercial loans   14,140    10,986 
Total commercial   350,944    353,488 
Consumer   17,380    14,939 
Total   822,532    815,713 
Less: allowance for loan losses   (8,815)   (8,856)
Loans, net  $813,717   $806,857 

 

The Corporation grants loans to individuals as well as commercial and tax-exempt entities. Commercial, residential and personal loans are made to customers geographically concentrated in the Pennsylvania and New York counties that comprise the market serviced by Citizens & Northern Bank. Although the Corporation has a diversified loan portfolio, a significant portion of its debtors’ ability to honor their contracts is dependent on the local economic conditions within the region. There is no concentration of loans to borrowers engaged in similar businesses or activities that exceed 10% of total loans at either September 30, 2018 or December 31, 2017.

 

The Corporation maintains an allowance for loan losses that represents management’s estimate of the losses inherent in the loan portfolio as of the balance sheet date and recorded as a reduction of the investment in loans. The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Corporation’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available. In the process of evaluating the loan portfolio, management also considers the Corporation’s exposure to losses from unfunded loan commitments. As of September 30, 2018 and December 31, 2017, management determined that no allowance for credit losses related to unfunded loan commitments was required.

 

24

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Transactions within the allowance for loan losses, summarized by segment and class, for the three-month and nine-month periods ended September 30, 2018 and 2017 were as follows:

 

Three Months Ended September 30, 2018  June 30,           Sept. 30,
(In Thousands)  2018
Balance
  Charge-offs  Recoveries  Provision
(Credit)
  2018
Balance
Allowance for Loan Losses:                         
Residential mortgage:                         
Residential mortgage loans - first liens  $3,055   $(21)  $1   $98   $3,133 
Residential mortgage loans - junior liens   353    0    1    (25)   329 
Home equity lines of credit   292    (13)   0    15    294 
1-4 Family residential construction   247    0    0    (21)   226 
Total residential mortgage   3,947    (34)   2    67    3,982 
Commercial:                         
Commercial loans secured by real estate   2,613    0    0    (67)   2,546 
Commercial and industrial   973    (11)   2    34    998 
Commercial construction and land   135    0    0    (21)   114 
Loans secured by farmland   106    0    0    (2)   104 
Multi-family (5 or more) residential   174    0    0    (7)   167 
Agricultural loans   46    0    0    0    46 
Other commercial loans   134    0    0    (3)   131 
Total commercial   4,181    (11)   2    (66)   4,106 
Consumer   204    (47)   12    59    228 
Unallocated   499    0    0    0    499 
Total Allowance for Loan Losses  $8,831   $(92)  $16   $60   $8,815 

 

Three Months Ended September 30, 2017  June 30,           Sept. 30,
(In Thousands)  2017
 Balance
  Charge-offs  Recoveries  Provision
(Credit)
  2017
Balance
Allowance for Loan Losses:                         
Residential mortgage:                         
Residential mortgage loans - first liens  $3,052   $0   $1   $112   $3,165 
Residential mortgage loans - junior liens   261    0    1    3    265 
Home equity lines of credit   332    0    0    (6)   326 
1-4 Family residential construction   251    0    0    (8)   243 
Total residential mortgage   3,896    0    2    101    3,999 
Commercial:                         
Commercial loans secured by real estate   2,610    0    0    27    2,637 
Commercial and industrial   910    0    1    93    1,004 
Commercial construction and land   162    0    0    (13)   149 
Loans secured by farmland   107    0    0    3    110 
Multi-family (5 or more) residential   169    0    0    2    171 
Agricultural loans   42    0    0    16    58 
Other commercial loans   105    0    0    12    117 
Total commercial   4,105    0    1    140    4,246 
Consumer   134    (67)   7    81    155 
Unallocated   500    0    0    0    500 
Total Allowance for Loan Losses  $8,635   $(67)  $10   $322   $8,900 

25

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Nine Months Ended September 30, 2018  Dec. 31,           Sept. 30,
(In Thousands)  2017
Balance
  Charge-offs  Recoveries  Provision
 (Credit)
  2018
Balance
Allowance for Loan Losses:                         
Residential mortgage:                         
Residential mortgage loans - first liens  $3,200   $(108)  $3   $38   $3,133 
Residential mortgage loans - junior liens   224    0    4    101    329 
Home equity lines of credit   296    (25)   0    23    294 
1-4 Family residential construction   243    0    0    (17)   226 
Total residential mortgage   3,963    (133)   7    145    3,982 
Commercial:                         
Commercial loans secured by real estate   2,584    (21)   0    (17)   2,546 
Commercial and industrial   1,065    (144)   5    72    998 
Commercial construction and land   150    0    0    (36)   114 
Loans secured by farmland   105    0    0    (1)   104 
Multi-family (5 or more) residential   172    0    0    (5)   167 
Agricultural loans   57    0    0    (11)   46 
Other commercial loans   102    0    0    29    131 
Total commercial   4,235    (165)   5    31    4,106 
Consumer   159    (120)   33    156    228 
Unallocated   499    0    0    0    499 
Total Allowance for Loan Losses  $8,856   $(418)  $45   $332   $8,815 

 

Nine Months Ended September 30, 2017  Dec. 31,           Sept. 30,
(In Thousands)  2016
 Balance
  Charge-offs  Recoveries  Provision
 (Credit)
  2017
 Balance
Allowance for Loan Losses:                         
Residential mortgage:                         
Residential mortgage loans - first liens  $3,033   $(162)  $15   $279   $3,165 
Residential mortgage loans - junior liens   258    (16)   3    20    265 
Home equity lines of credit   350    0    0    (24)   326 
1-4 Family residential construction   249    0    0    (6)   243 
Total residential mortgage   3,890    (178)   18    269    3,999 
Commercial:                         
Commercial loans secured by real estate   2,380    (96)   0    353    2,637 
Commercial and industrial   999    (1)   3    3    1,004 
Commercial construction and land   162    0    0    (13)   149 
Loans secured by farmland   110    0    0    0    110 
Multi-family (5 or more) residential   241    0    0    (70)   171 
Agricultural loans   40    0    0    18    58 
Other commercial loans   115    0    0    2    117 
Total commercial   4,047    (97)   3    293    4,246 
Consumer   138    (127)   30    114    155 
Unallocated   398    0    0    102    500 
Total Allowance for Loan Losses  $8,473   $(402)  $51   $778   $8,900 

 

In the evaluation of the loan portfolio, management determines two major components for the allowance for loan losses – (1) a specific component based on an assessment of certain larger relationships, mainly commercial purpose loans, on a loan-by-loan basis; and (2) a general component for the remainder of the portfolio based on a collective evaluation of pools of loans with similar risk characteristics. The general component is assigned to each pool of loans based on both historical net charge-off experience, and an evaluation of certain qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the above methodologies for estimating specific and general losses in the portfolio.

 

26

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In determining the larger loan relationships for detailed assessment under the specific allowance component, the Corporation uses an internal risk rating system. Under the risk rating system, the Corporation classifies problem or potential problem loans as “Special Mention,” “Substandard,” or “Doubtful” on the basis of currently existing facts, conditions and values. Substandard loans include those characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans that do not currently expose the Corporation to sufficient risk to warrant classification as Substandard or Doubtful, but possess weaknesses that deserve management’s close attention, are deemed to be Special Mention. Risk ratings are updated any time that conditions or the situation warrants. Loans not classified are included in the “Pass” column in the table that follows.

 

The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of September 30, 2018 and December 31, 2017:

 

September 30, 2018                    
(In Thousands)      Special             
   Pass   Mention   Substandard   Doubtful   Total 
Residential Mortgage:                         
Residential mortgage loans - first liens  $357,841   $281   $8,342   $52   $366,516 
Residential mortgage loans - junior liens   25,214    95    439    0    25,748 
Home equity lines of credit   33,611    59    613    0    34,283 
1-4 Family residential construction   27,661    0    0    0    27,661 
Total residential mortgage   444,327    435    9,394    52    454,208 
Commercial:                         
Commercial loans secured by real estate   152,701    765    5,746    0    159,212 
Commercial and Industrial   85,405    4,922    1,145    0    91,472 
Political subdivisions   53,294    0    0    0    53,294 
Commercial construction and land   12,202    0    76    0    12,278 
Loans secured by farmland   5,218    611    1,367    12    7,208 
Multi-family (5 or more) residential   7,278    0    392    0    7,670 
Agricultural loans   4,912    84    674    0    5,670 
Other commercial loans   14,069    0    71    0    14,140 
Total commercial   335,079    6,382    9,471    12    350,944 
Consumer   17,336    0    44    0    17,380 
Totals  $796,742   $6,817   $18,909   $64   $822,532 

 

27

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2017                    
(In Thousands)      Special             
   Pass   Mention   Substandard   Doubtful   Total 
Residential Mortgage:                         
Residential mortgage loans - first liens  $350,609   $307   $9,019   $52   $359,987 
Residential mortgage loans - junior liens   24,795    104    426    0    25,325 
Home equity lines of credit   35,233    61    464    0    35,758 
1-4 Family residential construction   26,216    0    0    0    26,216 
Total residential mortgage   436,853    472    9,909    52    447,286 
Commercial:                         
Commercial loans secured by real estate   150,806    936    7,524    0    159,266 
Commercial and Industrial   82,724    3,896    1,645    11    88,276 
Political subdivisions   59,287    0    0    0    59,287 
Commercial construction and land   14,449    0    78    0    14,527 
Loans secured by farmland   5,283    581    1,379    12    7,255 
Multi-family (5 or more) residential   7,130    0    583    0    7,713 
Agricultural loans   5,203    270    705    0    6,178 
Other commercial loans   10,913    0    73    0    10,986 
Total commercial   335,795    5,683    11,987    23    353,488 
Consumer   14,853    0    86    0    14,939 
Totals  $787,501   $6,155   $21,982   $75   $815,713 

 

The general component of the allowance for loan losses covers pools of loans including commercial loans not considered individually impaired, as well as smaller balance homogeneous classes of loans, such as residential real estate, home equity lines of credit and other consumer loans. Accordingly, the Corporation generally does not separately identify individual consumer and residential loans for impairment disclosures, unless such a loan: (1) is subject to a restructuring agreement, or (2) has an outstanding balance of $400,000 or more and a credit grade of Special Mention, Substandard or Doubtful. The pools of loans are evaluated for loss exposure based upon average historical net charge-off rates for each loan class, adjusted for qualitative factors (described in the following paragraphs). The time period used in determining the average historical net charge-off rate for each loan class is based on management’s evaluation of an appropriate time period that captures an historical loss experience relevant to the current portfolio. At September 30, 2018 and December 31, 2017, a five-year average net charge-off rate was used for commercial loans secured by real estate and for multi-family residential loans, while a three-year average net charge-off rate was used for all other loan classes.

 

Qualitative risk factors are evaluated for the impact on each of the three segments (residential mortgage, commercial and consumer) within the loan portfolio. Each qualitative factor is assigned a value to reflect improving, stable or declining conditions based on management’s judgment using relevant information available at the time of the evaluation. The adjustment for qualitative factors is applied as an increase or decrease to the average net charge-off rate for each loan class within each segment.

 

The qualitative factors used in the general component calculations are designed to address credit risk characteristics associated with each segment. The Corporation’s credit risk associated with all of the segments is significantly impacted by these factors, which include economic conditions within its market area, the Corporation’s lending policies, changes or trends in the portfolio, risk profile, competition, regulatory requirements and other factors. Further, the residential mortgage segment is significantly affected by the values of residential real estate that provide collateral for the loans. The majority of the Corporation’s commercial segment loans (approximately 54% at September 30, 2018) is secured by real estate, and accordingly, the Corporation’s risk for the commercial segment is significantly affected by commercial real estate values. The consumer segment includes a wide mix of loans for different purposes, primarily secured loans, including loans secured by motor vehicles, manufactured housing and other types of collateral.

 

28

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Loans are classified as impaired, when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial loans, by the fair value of the collateral (if the loan is collateral dependent), by future cash flows discounted at the loan’s effective rate or by the loan’s observable market price.

 

The scope of loans reviewed individually each quarter to determine if they are impaired include all commercial loan relationships greater than $200,000 and any residential mortgage or consumer loans of $400,000 or more for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Loans that are individually reviewed, but which are determined to not be impaired, are combined with all remaining loans that are not reviewed on a specific basis, and such loans are included within larger pools of loans based on similar risk and loss characteristics for purposes of determining the general component of the allowance. The loans that have been individually reviewed, but which have been determined to not be impaired, are included in the “Collectively Evaluated” column in the table summarizing the allowance and associated loan balances as of September 30, 2018 and December 31, 2017. All loans classified as troubled debt restructurings (discussed in more detail below) and all commercial loan relationships less than $200,000 or other loan relationships less than $400,000 in the aggregate, but with an estimated loss of $100,000 or more, are individually evaluated for impairment.

 

The following tables present a summary of loan balances and the related allowance for loan losses summarized by portfolio segment and class for each impairment method used as of September 30, 2018 and December 31, 2017:

 

September 30, 2018  Loans:   Allowance for Loan Losses: 
(In Thousands)                        
   Individually   Collectively       Individually   Collectively     
   Evaluated   Evaluated   Totals   Evaluated   Evaluated   Totals 
Residential mortgage:                              
Residential mortgage loans - first liens  $994   $365,522   $366,516   $0   $3,133   $3,133 
Residential mortgage loans - junior liens   293    25,455    25,748    118    211    329 
Home equity lines of credit   0    34,283    34,283    0    294    294 
1-4 Family residential construction   0    27,661    27,661    0    226    226 
Total residential mortgage   1,287    452,921    454,208    118    3,864    3,982 
Commercial:                              
Commercial loans secured by real estate   4,155    155,057    159,212    816    1,730    2,546 
Commercial and industrial   201    91,271    91,472    75    923    998 
Political subdivisions   0    53,294    53,294    0    0    0 
Commercial construction and land   0    12,278    12,278    0    114    114 
Loans secured by farmland   1,352    5,856    7,208    50    54    104 
Multi-family (5 or more) residential   392    7,278    7,670    0    167    167 
Agricultural loans   674    4,996    5,670    0    46    46 
Other commercial loans   0    14,140    14,140    0    131    131 
Total commercial   6,774    344,170    350,944    941    3,165    4,106 
Consumer   17    17,363    17,380    0    228    228 
Unallocated                            499 
Total  $8,078   $814,454   $822,532   $1,059   $7,257   $8,815 

 

29

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2017  Loans:  Allowance for Loan Losses:
(In Thousands)                  
   Individually  Collectively     Individually  Collectively   
   Evaluated  Evaluated  Totals  Evaluated  Evaluated  Totals
Residential mortgage:                              
Residential mortgage loans - first liens  $984   $359,003   $359,987   $0   $3,200   $3,200 
Residential mortgage loans - junior liens   302    25,023    25,325    122    102    224 
Home equity lines of credit   0    35,758    35,758    0    296    296 
1-4 Family residential construction   0    26,216    26,216    0    243    243 
Total residential mortgage   1,286    446,000    447,286    122    3,841    3,963 
Commercial:                              
Commercial loans secured by real estate   5,873    153,393    159,266    919    1,665    2,584 
Commercial and industrial   568    87,708    88,276    188    877    1,065 
Political subdivisions   0    59,287    59,287    0    0    0 
Commercial construction and land   0    14,527    14,527    0    150    150 
Loans secured by farmland   1,365    5,890    7,255    50    55    105 
Multi-family (5 or more) residential   392    7,321    7,713    0    172    172 
Agricultural loans   7    6,171    6,178    0    57    57 
Other commercial loans   0    10,986    10,986    0    102    102 
Total commercial   8,205    345,283    353,488    1,157    3,078    4,235 
Consumer   20    14,919    14,939    0    159    159 
Unallocated                            499 
                               
Total  $9,511   $806,202   $815,713   $1,279   $7,078   $8,856 

 

Summary information related to impaired loans at September 30, 2018 and December 31, 2017 is as follows:

 

(In Thousands)  September 30, 2018  December 31, 2017
   Unpaid        Unpaid      
   Principal  Recorded  Related  Principal  Recorded  Related
   Balance  Investment  Allowance  Balance  Investment  Allowance
With no related allowance recorded:                              
Residential mortgage loans - first liens  $753   $724   $0   $740   $711   $0 
Residential mortgage loans - junior liens   54    54    0    60    60    0 
Commercial loans secured by real estate   1,605    1,605    0    3,230    3,230    0 
Commercial and industrial   126    126    0    119    119    0 
Loans secured by farmland   863    863    0    871    871    0 
Multi-family (5 or more) residential   987    392    0    987    392    0 
Agricultural loans   674    674    0    8    8    0 
Consumer   17    17    0    20    20    0 
Total with no related allowance recorded   5,079    4,455    0    6,035    5,411    0 
                               
With a related allowance recorded:                              
Residential mortgage loans - first liens   270    270    0    273    273    122 
Residential mortgage loans - junior liens   239    239    118    242    242    0 
Commercial loans secured by real estate   2,550    2,550    816    2,641    2,641    919 
Commercial and industrial   75    75    75    449    449    188 
Loans secured by farmland   489    489    50    495    495    50 
Total with a related allowance recorded   3,623    3,623    1,059    4,100    4,100    1,279 
Total  $8,702   $8,078   $1,059   $10,135   $9,511   $1,279 

 

In the table immediately above, two loans to one borrower are presented under the Residential mortgage loans – first liens and Residential mortgage loans – junior liens classes. These loans are collateralized by one property, and the allowance associated with these loans was determined based on an analysis of the total amounts of the Corporation’s exposure in comparison to the estimated net proceeds if the Corporation were to sell the property.

 

30

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The average balance of impaired loans and interest income recognized on impaired loans is as follows:

 

               Interest Income Recognized on
   Average Investment in Impaired Loans  Impaired Loans on a Cash Basis
(In Thousands)  3 Months Ended  9 Months Ended  3 Months Ended  9 Months Ended
   Sept. 30,  Sept. 30,  Sept. 30,  Sept. 30,
   2018  2017  2018  2017  2018  2017  2018  2017
Residential mortgage:                                        
Residential mortgage loans - first lien  $1,067   $733   $1,102   $738   $17   $8   $47   $25 
Residential mortgage loans - junior lien   295    64    298    65    3    1    10    3 
Total residential mortgage   1,362    797    1,400    803    20    9    57    28 
Commercial:                                        
Commercial loans secured by real estate   4,050    6,200    4,921    6,377    25    36    95    127 
Commercial and industrial   184    393    346    317    4    13    11    20 
Loans secured by farmland   1,355    1,378    1,359    1,382    11    10    27    32 
Multi-family (5 or more) residential   392    392    392    392    0    0    0    0 
Agricultural loans   677    10    512    11    16    0    34    1 
Total commercial   6,658    8,373    7,530    8,479    56    59    167    180 
Consumer   17    25    18    27    1    0    1    0 
Total  $8,037   $9,195   $8,948   $9,309   $77   $68   $225   $208 

 

Loans are placed on nonaccrual status for all classes of loans when, in the opinion of management, collection of interest is doubtful. Any unpaid interest previously accrued on those loans is reversed from income. Interest income is not recognized on specific impaired loans unless the likelihood of further loss is remote. Interest payments received on loans for which the risk of further loss is greater than remote are applied as a reduction of the loan principal balance. Interest income on other nonaccrual loans, including impaired loans, is recognized only to the extent of interest payments received. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments. Also, the amortization of deferred loan fees is discontinued when a loan is placed on nonaccrual status.

 

The breakdown by portfolio segment and class of nonaccrual loans and loans past due ninety days or more and still accruing is as follows:

 

(In Thousands)  September 30, 2018   December 31, 2017 
   Past Due       Past Due     
   90+ Days and       90+ Days and     
   Accruing   Nonaccrual   Accruing   Nonaccrual 
Residential mortgage:                    
Residential mortgage loans - first liens  $1,615   $4,248   $2,340   $5,131 
Residential mortgage loans - junior liens   137    239    105    242 
Home equity lines of credit   102    27    203    44 
Total residential mortgage   1,854    4,514    2,648    5,417 
Commercial:                    
Commercial loans secured by real estate   292    3,810    175    5,645 
Commercial and industrial   708    155    603    517 
Commercial construction and land   0    52    26    52 
Loans secured by farmland   261    1,300    271    1,308 
Multi-family (5 or more) residential   0    392    0    392 
Agricultural loans   0    674    0    7 
Total commercial   1,261    6,383    1,075    7,921 
Consumer   9    14    1    66 
                     
Totals  $3,124   $10,911   $3,724   $13,404 

 

31

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The amounts shown in the table immediately above include loans classified as troubled debt restructurings (described in more detail below), if such loans are past due ninety days or more or nonaccrual.

 

The table below presents a summary of the contractual aging of loans as of September 30, 2018 and December 31, 2017:

 

   As of September 30, 2018  As of December 31, 2017
   Current &           Current &         
(In Thousands)  Past Due  Past Due  Past Due     Past Due  Past Due  Past Due   
   Less than  30-89  90+     Less than  30-89  90+   
   30 Days  Days  Days  Total  30 Days  Days  Days  Total
Residential mortgage:                                        
Residential mortgage loans - first liens  $359,582   $3,320   $3,614   $366,516   $347,032   $7,967   $4,988   $359,987 
Residential mortgage loans - junior liens   25,499    112    137    25,748    25,133    87    105    25,325 
Home equity lines of credit   33,734    438    111    34,283    34,789    732    237    35,758 
1-4 Family residential construction   27,340    321    0    27,661    25,667    549    0    26,216 
Total residential mortgage   446,155    4,191    3,862    454,208    432,621    9,335    5,330    447,286 
                                         
Commercial:                                        
Commercial loans secured by real estate   157,281    505    1,426    159,212    155,917    311    3,038    159,266 
Commercial and industrial   90,661    36    775    91,472    87,306    303    667    88,276 
Political subdivisions   53,294    0    0    53,294    59,287    0    0    59,287 
Commercial construction and land   12,226    0    52    12,278    14,400    49    78    14,527 
Loans secured by farmland   5,448    743    1,017    7,208    6,226    12    1,017    7,255 
Multi-family (5 or more) residential   7,260    18    392    7,670    7,321    0    392    7,713 
Agricultural loans   5,664    0    6    5,670    6,114    57    7    6,178 
Other commercial loans   14,140    0    0    14,140    10,986    0    0    10,986 
Total commercial   345,974    1,302    3,668    350,944    347,557    732    5,199    353,488 
Consumer   17,309    48    23    17,380    14,760    123    56    14,939 
                                         
Totals  $809,438   $5,541   $7,553   $822,532   $794,938   $10,190   $10,585   $815,713 

 

Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at September 30, 2018 and December 31, 2017 is as follows:

 

   Current &         
(In Thousands)  Past Due  Past Due  Past Due   
   Less than  30-89  90+   
   30 Days  Days  Days  Total
September 30, 2018 Nonaccrual Totals  $5,396   $1,086   $4,429   $10,911 
December 31, 2017 Nonaccrual Totals  $5,802   $741   $6,861   $13,404 

 

Loans whose terms are modified are classified as Troubled Debt Restructurings (TDRs) if the Corporation grants such borrowers concessions, and it is deemed that those borrowers are experiencing financial difficulty. Loans classified as TDRs are designated as impaired. The outstanding balance of loans subject to TDRs, as well as contractual aging information at September 30, 2018 and December 31, 2017 is as follows:

 

   Current &            
(In Thousands)  Past Due  Past Due  Past Due      
   Less than  30-89  90+      
   30 Days  Days  Days  Nonaccrual  Total
September 30, 2018 Totals  $597   $101   $0   $2,925   $3,623 
December 31, 2017 Totals  $636   $0   $0   $3,027   $3,663 

 

32

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 2018 and December 31, 2017, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.

 

There were no TDRs that occurred during the three-month periods ended September 30, 2018 and 2017. TDRs that occurred during the nine-month periods ended September 30, 2018 and 2017 are as follows:

 

(Balances in Thousands)  Nine Months Ended   Nine Months Ended 
   September 30, 2018   September 30, 2017 
       Post-       Post- 
   Number   Modification   Number   Modification 
   of   Recorded   of   Recorded 
   Loans   Investment   Loans   Investment 
Residential mortgage - first liens,                    
Reduced monthly payments for a six-month period   1   $80    0   $0 
Commercial loans secured by real estate,                    
Extended interest only payments for a six-month period   2    36    0    0 
Commercial and industrial,                    
Extended interest only payments for a six-month period   1    46    0    0 
Total   4   $162    0   $0 

  

In the nine-month periods ended September 30, 2018 and 2017, there were no defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months.

 

The carrying amount of foreclosed residential real estate properties held as a result of obtaining physical possession (included in Foreclosed assets held for sale in the unaudited consolidated balance sheets) is as follows:

 

(In Thousands)  Sept. 30,  Dec. 31,
   2018  2017
Foreclosed residential real estate  $328   $721 

 

The recorded investment of consumer mortgage loans secured by residential real properties for which formal foreclosure proceedings were in process is as follows:

 

(In Thousands)  Sept. 30,  Dec. 31,
   2018  2017
Residential real estate in process of foreclosure  $704   $1,789 

 

8. BORROWED FUNDS

 

Short-term borrowings (initial maturity within one year) include the following:

 

(In Thousands)  Sept. 30,  Dec. 31,
   2018  2017
FHLB-Pittsburgh borrowings  $3,000   $58,000 
Customer repurchase agreements   5,421    3,766 
Total short-term borrowings  $8,421   $61,766 

 

The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $489,621,000 at September 30, 2018 and $488,889,000 at December 31, 2017. Also, the FHLB-Pittsburgh loan facilities require the Corporation to invest in established amounts of FHLB-Pittsburgh stock. The carrying values of the Corporation’s holdings of FHLB-Pittsburgh stock (included in Other Assets) were $5,017,000 at September 30, 2018 and $6,426,000 at December 31, 2017.

 

At September 30, 2018, the short-term borrowing from FHLB-Pittsburgh consisted of an advance of $3,000,000 which matured in October 2018, with an interest rate of 1.83%. At December 31, 2017, the short-term borrowings from FHLB-Pittsburgh of $58,000,000 included an overnight borrowing of $29,000,000 with an interest rate of 1.54% and other short-term advances totaling $29,000,000 with a weighted average rate of 1.69%.

 

33

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average interest rate paid by the Corporation on customer repurchase agreements was 0.10% at September 30, 2018 and December 31, 2017. The carrying value of the underlying securities was $10,099,000 at September 30, 2018 and $12,158,000 at December 31, 2017.

 

Long-term borrowings from FHLB-Pittsburgh are as follows:

 

(In Thousands)  Sept. 30,  Dec. 31,
   2018  2017
Loan maturing in November 2018 with a rate of 1.63%  $3,000   $3,000 
Loan maturing in December 2018 with a rate of 1.35%   3,000    3,000 
Loan maturing in January 2019 with a rate of 1.83%   2,000    2,000 
Loan maturing in February 2019 with a rate of 1.95%   3,000    0 
Loan maturing in March 2019 with a rate of 2.15%   3,000    0 
Loan maturing in April 2019 with a rate of 2.24%   3,000    0 
Loan maturing in May 2019 with a rate of 2.30%   3,000    0 
Loan maturing in June 2019 with a rate of 2.42%   3,000    0 
Loan maturing in July 2019 with a rate of 2.41%   3,000    0 
Loan maturing in August 2019 with a rate of 2.48%   3,000    0 
Loan maturing in September 2019 with a rate of 2.53%   3,000    0 
Loan maturing in April 2020 with a rate of 4.79%   320    463 
Loan maturing in June 2025 with a rate of 4.91%   665    726 
Total long-term FHLB-Pittsburgh borrowings  $32,985   $9,189 

 

9. DEFINED BENEFIT PLANS

 

The Corporation sponsors a defined benefit health care plan that provides postretirement medical benefits and life insurance to employees who meet certain age and length of service requirements. Full-time employees no longer accrue service time toward the Corporation-subsidized portion of the medical benefits. The plan contains a cost-sharing feature which causes participants to pay for all future increases in costs related to benefit coverage. Accordingly, actuarial assumptions related to health care cost trend rates do not significantly affect the liability balance at September 30, 2018 and December 31, 2017 and are not expected to significantly affect the Corporation's future expenses. The Corporation uses a December 31 measurement date for the postretirement plan.

 

In an acquisition in 2007, the Corporation assumed the Citizens Trust Company Retirement Plan, a defined benefit pension plan. This plan covers certain employees who were employed by Citizens Trust Company on December 31, 2002, when the plan was amended to discontinue admittance of any future participant and to freeze benefit accruals. Information related to the Citizens Trust Company Retirement Plan has been included in the tables that follow. The Corporation uses a December 31 measurement date for this plan.

 

The components of net periodic benefit costs from these defined benefit plans are as follows:

 

Defined Benefit Plans            
(In Thousands)  Pension  Postretirement
   Nine Months Ended  Nine Months Ended
   Sept. 30,  Sept. 30,
   2018  2017  2018  2017
Service cost  $0   $0   $30   $27 
Interest cost   19    18    38    43 
Expected return on plan assets   (15)   (23)   0    0 
Amortization of prior service cost   0    0    (23)   (23)
Recognized net actuarial loss   10    5    0    0 
Net periodic benefit cost  $14   $0   $45   $47 

 

34

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Defined Benefit Plans            
(In Thousands)  Pension  Postretirement
   Three Months Ended  Three Months Ended
   Sept. 30,  Sept. 30,
   2018  2017  2018  2017
Service cost  $0   $0   $10   $9 
Interest cost   6    6    12    15 
Expected return on plan assets   (5)   (8)   0    0 
Amortization of prior service cost   0    0    (7)   (8)
Recognized net actuarial loss   4    2    0    0 
Net periodic benefit cost  $5   $0   $15   $16 

 

Service cost, interest cost and expected return on plan assets are included in pensions and other employee benefits expense in the consolidated statements of income in the first nine months of 2018 and 2017. Amortization of prior service cost and the recognized net actuarial loss are included in other noninterest expense in the consolidated statements of income in the first nine months of 2018 and 2017.

 

In the first nine months of 2018, the Corporation funded postretirement contributions totaling $35,000, with estimated annual postretirement contributions of $60,000 expected in 2018 for the full year. No defined benefit pension contributions are required in 2018, though the Corporation may make discretionary contributions.

 

10. STOCK-BASED COMPENSATION PLANS

 

The Corporation has a Stock Incentive Plan for a selected group of officers and an Independent Directors Stock Incentive Plan. In the first quarter 2018, the Corporation awarded 25,466 shares of restricted stock under the Stock Incentive Plan and 9,086 shares of restricted stock under the Independent Directors Stock Incentive Plan. The 2018 restricted stock awards under the Stock Incentive Plan vest ratably over three years, and vesting for one-half of the 16,578 restricted shares awarded to Executive Officers depends on the Corporation meeting a return on average equity (“ROAE”) target each year. The 2018 restricted stock issued under the Independent Directors Stock Incentive Plan vests over one year.

 

Compensation cost related to restricted stock is recognized based on the fair value of the stock at the grant date over the vesting period, adjusted for estimated and actual forfeitures. Management has estimated restricted stock expense in the first nine months of 2018 based on an assumption that the ROAE target for awards to Executive Officers in 2016, 2017 and 2018 will not be met, resulting in forfeiture of the restricted stock.

 

Total annual stock-based compensation for the year ending December 31, 2018 is estimated to total $664,000. If the ROAE targets for awards to Executive Officers in 2016, 2017 and 2018 are met or exceeded, total annual stock-based compensation would increase by approximately $190,000. Total stock-based compensation expense attributable to restricted stock awards amounted to $162,000 in the third quarter 2018 and $500,000 in the nine-month period ended September 30, 2018. Total stock-based compensation expense attributable to restricted stock awards amounted to $153,000 in the third quarter 2017 and $475,000 in the nine-month period ended September 30, 2017.

 

35

 

 

11. INCOME TAXES

 

The net deferred tax asset at September 30, 2018 and December 31, 2017 represents the following temporary difference components:

 

   September 30,  December 31,
(In Thousands)  2018  2017
Deferred tax assets:          
Unrealized holding losses on available-for-sale securities:          
Included in accumulated other comprehensive loss  $2,260   $843 
Included in retained earnings   0    (337)
Allowance for loan losses   1,885    1,894 
Other deferred tax assets   1,901    1,726 
Total deferred tax assets   6,046    4,126 
           
Deferred tax liabilities:          
Defined benefit plans - ASC 835:          
Included in accumulated other comprehensive loss   36    31 
Included in retained earnings   0    (12)
Bank premises and equipment   825    751 
Core deposit intangibles   2    3 
Other deferred tax liabilities   61    64 
Total deferred tax liabilities   924    837 
Deferred tax asset, net  $5,122   $3,289 

 

In December 2017, the Corporation recognized an adjustment in the carrying value of the net deferred tax asset as a result of a reduction in the federal corporate income tax rate to 21%, effective January 1, 2018, from the 35% marginal rate that had previously been in effect. At December 31, 2017, the portion of the adjustment attributable to items of accumulated other comprehensive income (loss) were stranded in retained earnings, including components related to unrealized losses on securities and defined benefit plans. As described in Note 1, the Corporation elected early adoption of ASU 2018-02, resulting in a reclassification between two categories of stockholders’ equity at January 1, 2018, with an increase of $325,000 in retained earnings and a decrease in accumulated other comprehensive loss for the same amount. Management believes the Corporation’s accounting for the effects of the reduction in the federal income tax rate is materially complete at September 30, 2018.

 

The provision for income tax for the three-month and nine-month periods ended September 30, 2018 and 2017 is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. The effective tax rates for the Corporation are as follows:

 

   Three Months Ended  Nine Months Ended
(Dollars In thousands)  September 30,  September 30,
   2018  2017  2018  2017
Income before income tax provision  $6,697   $5,198   $19,561   $15,111 
Income tax provision   1,111    1,262    3,229    3,620 
Effective tax rate   16.59%   24.28%   16.51%   23.96%

 

The effective tax rate for each period presented differs from the statutory rate of 21% for the period ended September 30, 2018 and 35% for the period ended September 30, 2017 principally because of the effects of tax-exempt interest income.

 

The Corporation has investments in three limited partnerships that manage affordable housing projects that have qualified for the federal low-income housing tax credit. The Corporation’s expected return from these investments is based on the receipt of tax credits and tax benefits from deductions of operating losses. The Corporation uses the effective yield method to account for these investments, with the benefits recognized as a reduction of the provision for income taxes. For two of the three limited partnership investments, the tax credits have been received in full in prior years, and the Corporation has fully realized the benefits of the credits and amortized its initial investments in the partnerships. The most recent affordable housing project was completed in 2013, and the Corporation received tax credits in 2013 through 2017 and expects to continue to receive tax credits annually through 2022. The carrying amount of the Corporation’s investment is $526,000 at September 30, 2018 and $608,000 at December 31, 2017 (included in Other Assets in the consolidated balance sheets). For the year ending December 31, 2018, the estimated amount of tax credits and other tax benefits to be received is $150,000 and the estimated amount to be recognized as a reduction of the provision for income taxes is $54,000. The total reduction in the provision for income taxes resulting from this investment is $14,000 in the third quarter 2018 and $41,000 for the nine months ended September 30, 2018, and $18,000 in the third quarter 2017 and $55,000 for the nine months ended September 30, 2017.

 

36

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation has no unrecognized tax benefits, nor pending examination issues related to tax positions taken in preparation of its income tax returns. With limited exceptions, the Corporation is no longer subject to examination by the Internal Revenue Service for years prior to 2014.

 

12. CONTINGENCIES

 

In the normal course of business, the Corporation may be subject to pending and threatened lawsuits in which claims for monetary damages could be asserted. In management’s opinion, the Corporation’s financial position and results of operations would not be materially affected by the outcome of such pending legal proceedings.

 

13.   REVENUE RECOGNITION

 

As disclosed in Note 1, as of January 1, 2018, the Corporation adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as well as subsequent ASUs that modified ASC 606. The Company has elected to apply the ASU and all related ASUs using the modified retrospective implementation method. The implementation of the guidance had no material impact on the measurement or recognition of revenue of prior periods. The Corporation generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.

 

Additional disclosures related to the Corporation’s largest sources of noninterest income within the consolidated statements of income that are subject to ASC 606 are as follows:

 

Trust and financial management revenue – C&N Bank’s trust division provides a wide range of financial services, including wealth management services for individuals, businesses and retirement funds, administration of 401(k) and other retirement plans, retirement planning, estate planning and estate settlement services. Trust clients are located primarily within the Corporation’s geographic markets. Assets held in a fiduciary capacity by C&N Bank are not the Corporation’s assets and are therefore not included in the consolidated balance sheets. The fair value of trust assets under management was approximately $952,824,000 at September 30, 2018 and $916,580,000 at December 31, 2017. Trust and financial management revenue is included within noninterest income in the consolidated statements of income.

 

Trust revenue is recorded on a cash basis, which is not materially different from the accrual basis. The majority (approximately 81%, based on annual 2017 results) of trust revenue is earned and collected monthly, with the amount determined based on a percentage of the fair value of the trust assets under management. Wealth management fees are contractually agreed with each customer, and fee levels vary based mainly on the size of assets under management. The services provided under such a contract represent a single performance obligation under the ASU because it embodies a series of distinct goods or services that are substantially the same and have the same pattern of transfer to the customer. None of the contracts with trust customers provide for incentive-based fees. In addition to wealth management fees, trust revenue includes fees for provision of services, including employee benefit plan administration, tax return preparation and estate planning and settlement. Fees for such services are billed based on contractual arrangements or established fee schedules and are typically billed upon completion of providing such services. The costs of acquiring trust customers are incremental and recognized within noninterest expense in the consolidated statements of income.

 

Service charges on deposit accounts - Deposits are included as liabilities in the consolidated balance sheets. Service charges on deposit accounts include: overdraft fees, which are charged when customers overdraw their accounts beyond available funds; automated teller machine (ATM) fees charged for withdrawals by deposit customers from other financial institutions’ ATMs; and a variety of other monthly or transactional fees for services provided to retail and business customers, mainly associated with checking accounts. All deposit liabilities are considered to have one-day terms and therefore related fees are recognized in income at the time when the services are provided to the customers. Incremental costs of obtaining deposit contracts are not significant and are recognized as expense when incurred within noninterest expense in the consolidated statements of income.

 

37

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Interchange revenue from debit card transactions – The Corporation issues debit cards to consumer and business customers with checking, savings or money market deposit accounts. Debit card and ATM transactions are processed via electronic systems that involve several parties. The Corporation’s debit card and ATM transaction processing is executed via contractual arrangements with payment processing networks, a processor and a settlement bank. As described above, all deposit liabilities are considered to have one-day terms and therefore interchange revenue from customers’ use of their debit cards to initiate transactions are recognized in income at the time when the services are provided and related fees received in the Corporation’s deposit account with the settlement bank. Incremental costs associated with ATM and interchange processing are recognized as expense when incurred within noninterest expense in the consolidated statements of income.

 

14. PENDING MERGER

 

On September 28, 2018, the Corporation, along with Monument Bancorp, Inc. (“Monument”), announced the signing of an Agreement and Plan of Merger. Monument is the parent company of Monument Bank, a commercial bank which operates two community bank offices and one loan production office in Bucks County, Pennsylvania. As of September 30, 2018, Monument reported total assets of $361 million. Under the terms of the Agreement and Plan of Merger, Monument will merge into the Corporation, and Monument Bank will merge into C&N Bank. In the transaction, Monument shareholders will elect to receive either 1.0144 shares of Corporation common stock or $28.10 in cash for each share of Monument common stock owned, subject to proration to ensure that, overall, 20% of the Monument shares will be converted into cash and 80% of the Monument shares will be converted into Corporation stock. The estimated total purchase consideration would be valued at approximately $42.7 million based on the closing price of the Corporation’s common stock on September 27, 2018. The transaction, which has been approved by the Board of Directors of both companies, is expected to be completed during the second quarter 2019. Consummation of the Merger is subject to approval by Monument’s shareholders, regulatory approvals and other customary conditions of closing.

 

38

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Certain statements in this section and elsewhere in this quarterly report on Form 10-Q are forward-looking statements. Citizens & Northern Corporation and its wholly-owned subsidiaries (collectively, the Corporation) intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Reform Act of 1995. Forward-looking statements, which are not historical facts, are based on certain assumptions and describe future plans, business objectives and expectations, and are generally identifiable by the use of words such as, "should", “likely”, "expect", “plan”, "anticipate", “target”, “forecast”, and “goal”. These forward-looking statements are subject to risks and uncertainties that are difficult to predict, may be beyond management’s control and could cause results to differ materially from those expressed or implied by such forward-looking statements. Factors which could have a material, adverse impact on the operations and future prospects of the Corporation include, but are not limited to, the following:

 

·changes in monetary and fiscal policies of the Federal Reserve Board and the U. S. Government, particularly related to changes in interest rates
·changes in general economic conditions
·legislative or regulatory changes
·downturn in demand for loan, deposit and other financial services in the Corporation’s market area
·increased competition from other banks and non-bank providers of financial services
·technological changes and increased technology-related costs
·changes in accounting principles, or the application of generally accepted accounting principles.

 

These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

 

EARNINGS OVERVIEW

 

Third quarter 2018 net income was $0.45 per diluted share, as compared to $0.52 in the second quarter 2018 and $0.32 in the third quarter 2017. Third quarter 2018 earnings included a net benefit of $0.03 per diluted share from a gain on a restricted equity security (Visa Inc. Class B stock) and a loss on available-for-sale debt securities, while second quarter 2018 earnings included a net benefit of $0.10 per diluted share from a gain on Visa Class B stock, partially offset by a loss on available-for-sale debt securities. For the nine months ended September 30, 2018, net income was $1.33 per diluted share, including a net benefit of $0.13 per diluted share from the gain on Visa Class B stock and the loss on available-for-

sale debt securities. In comparison, for the nine months ended September 30, 2017, net income was $0.94 per diluted share including a benefit of $0.01 per diluted share from a gain on available-for-sale debt securities.

 

In 2018, C&N has recorded pre-tax gains on Visa Class B stock totaling $2,321,000, including gains of $1,750,000 in the second quarter and $571,000 in the third quarter. Prior to the sales, C&N held 19,789 shares of Visa Class B stock pursuant to Visa’s 2007 initial public offering. Until the second quarter 2018, the carrying value of the shares was $0, which represented C&N’s cost basis. In the second quarter 2018, C&N sold 10,000 of the shares, for a realized gain of $884,000, and recorded an unrealized gain (on the 9,789 shares still held at June 30, 2018) of $866,000. In the third quarter 2018, C&N sold 9,789 shares for total proceeds of $1,437,000, and holds no more shares as of September 30, 2018.

 

39

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The table below provides a reconciliation of C&N’s third quarter and September 30, 2018 year-to-date unaudited earnings results to the comparative 2017 results excluding the gain on Visa Class B stock and gains and losses on available-for-sale debt securities.

 

(Dollars In Thousands, Except Per Share Data)                                
(Unaudited)  3rd Quarter 2018   3rd Quarter 2017 
   Income           Diluted   Income           Diluted 
   Before   Income       Earnings   Before   Income       Earnings 
   Income   Tax       per   Income   Tax       per 
   Tax   Provision   Net   Common   Tax   Provision   Net   Common 
   Provision   (1)   Income   Share   Provision   (1)   Income   Share 
Results as Presented Under U.S. GAAP  $6,697   $1,111   $5,586   $0.45   $5,198   $1,262   $3,936   $0.32 
Less: Gain on Restricted Equity Security   (571)   (119)   (452)        0    0    0      
Net Losses (Gains) on Available-for-sale Debt Securities   2    0    2         (5)   (2)   (3)     
Earnings Information, Excluding Effect of Gain on Restricted Equity Security and Net Gains and Losses on Available-for-sale Debt Securities  $6,128   $992   $5,136   $0.42   $5,193   $1,260   $3,933   $0.32 
                                         
   9 Months Ended Sept. 30, 2018   9 Months Ended Sept. 30, 2017   
   Income           Diluted   Income           Diluted 
   Before   Income       Earnings   Before   Income       Earnings 
   Income   Tax       per   Income   Tax       per 
   Tax   Provision   Net   Common   Tax   Provision   Net   Common 
   Provision   (1)   Income   Share   Provision   (1)   Income   Share 
Results as Presented Under U.S. GAAP  $19,561   $3,229   $16,332   $1.33   $15,111   $3,620   $11,491   $0.94 
Less: Gain on Restricted Equity Security   (2,321)   (487)   (1,834)        0    0    0      
Net Losses (Gains) on Available-for-sale Debt Securities   284    59    225         (257)   (90)   (167)     
Earnings Information, Excluding Effect of Gain on Restricted Equity Security and Net Gains and Losses on Available-for-sale Debt Securities  $17,524   $2,801   $14,723   $1.20   $14,854   $3,530   $11,324   $0.93 

 

(1)Income tax has been allocated to the gain on restricted equity security and net losses (gains) on available-for-sale debt securities based on marginal income tax rates of 21% for 2018 and 35% for 2017.

 

Additional highlights related to the Corporation’s earnings results for the comparative periods are presented below.

 

Third Quarter 2018 as Compared to Third Quarter 2017

 

Net income of $5,586,000 in the third quarter 2018 was $1,650,000 higher than the third quarter 2017 amount. Excluding the after-tax impact of the gain on Visa Class B stock and net (losses) gains on available-for-sale debt securities as described above, adjusted third quarter 2018 net income of $5,136,000 exceeded adjusted third quarter 2017 net income of $3,933,000 by $1,203,000 (30.6%). The marginal federal income tax rate in effect in 2018 is 21%, down from the 2017 marginal rate of 35%. Accordingly, the effective tax rate of 16.6% for the third quarter 2018 was significantly lower than the third quarter 2017 effective tax rate of 24.3%. Pre-tax income, excluding the gain on Visa Class B stock and net (losses) gains on available-for-sale debt securities, totaled $6,128,000 in the third quarter 2018, an increase of $935,000 (18.0%) over adjusted pre-tax income of $5,193,000 in the third quarter 2017. Other significant earnings-related variances were as follows:

 

·Net interest income increased $918,000 (8.6%) in the third quarter 2018 over the third quarter 2017 amount. Total interest and dividend income increased $1,174,000, while interest expense increased $256,000. The net interest margin of 3.87% for the third quarter 2018 was 0.04% higher than the third quarter 2017 level. The average fully taxable equivalent yield on earning assets increased to 4.27% in the third quarter 2018 from 4.16% in the third quarter 2017, as the average yield on loans increased to 5.06% from 4.88%. The improvement in average yield reflects the effects of recent increases in interest rates. Average total loans outstanding were higher by $32.1 million (4.1%) in the third quarter 2018 as compared to the third quarter 2017. Average total deposits were $37.4 million (3.7%) higher in the third quarter 2018 as compared to the third quarter 2017. In the third quarter 2018, average brokered deposits totaled $3,207,000, while there were no brokered deposits in the third quarter 2017. The average rate paid on interest-bearing liabilities was 0.59% in the third quarter 2018, up 0.11% from the third quarter 2017. The average rate paid on deposits was up 0.19% in the third quarter 2018 as compared to the third quarter 2017, while the average cost of borrowed funds dropped to 1.90% from 3.14% because of the pay-off of higher-cost borrowings that matured in the latter portion of 2017.

 

40

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·The provision for loan losses was $60,000 in the third quarter 2018, down from $322,000 in the third quarter 2017. The third quarter 2018 provision included a charge of $40,000 related to specific loans (net charge-offs of $76,000, less a reduction in specific allowances on loans of $36,000) and a net $20,000 charge attributable mainly to loan growth. In comparison, the third quarter 2017 provision included $141,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and a $181,000 charge attributable mainly to increases in qualitative factors used in estimating the collectively determined portion of the allowance at September 30, 2017.

 

·Noninterest income increased $396,000 (9.7%) in the third quarter 2018 over the third quarter 2017 amount. Service charges on deposit accounts increased $145,000 (12.2%) in the third quarter 2018 over the third quarter 2017 total, mainly due to increased fees from the overdraft privilege program and reflecting the impact of changes to the program that were instituted early in 2018. Trust and financial management revenue increased $135,000 (10.4%), reflecting growth in assets under management resulting from market appreciation and new business. Interchange revenue from debit card transactions increased $99,000 (17.6%), reflecting an increase in transaction volume. Other noninterest income increased $73,000, including increases in dividends received on Federal Home Loan Bank of Pittsburgh stock and interchange revenue from credit card transactions. Net gains from sales of loans decreased $133,000 (44.8%), reflecting a reduction in volume of residential mortgage loans originated and sold.

 

·Total noninterest expense increased $641,000 (7.0%) in the third quarter 2018 over the third quarter 2017 amount. Third quarter 2018 results included expenses related to the pending merger with Monument Bancorp, Inc. totaling $200,000 ($100,000 included in professional fees and $100,000 included in other noninterest expense). Salaries and wages expense increased $278,000 (7.0%), including the effects of annual performance-based salary adjustments for employees along with an increase of $108,000 in estimated cash and stock-based compensation expense and an increase in the average number of full-time equivalent employees (FTEs) to 298 in the third quarter 2018 from 293 in the third quarter 2017. Occupancy expense increased $68,000 (11.7%), including the effects of accelerated depreciation on the Ralston, Pennsylvania branch scheduled to close in November 2018 and an increase in repairs and maintenance expense at several locations. Over the last half of 2017 and early 2018, the Corporation installed a new telephone system throughout most locations and implemented a new loan origination system. Costs associated with these projects contributed to increases in professional fees, data processing and other noninterest expense in the third quarter 2018 as compared to the third quarter 2017.

 

Nine Months Ended September 30, 2018 as Compared to Nine Months Ended September 30, 2017

 

For the nine months ended September 30, 2018, net income of $16,332,000 was $4,841,000 higher than the corresponding amount for the first nine months of 2017. Excluding the after-tax impact of the gain on Visa Class B stock and net (losses) gains on available-for-sale debt securities as described above, adjusted year-to-date 2018 net income of $14,723,000 exceeded adjusted net income for the first nine months of 2017 of $11,324,000 by $3,399,000 (30.0%). As a result of the lower marginal federal income tax rate in effect in 2018, the effective tax rate was 16.5% for the first nine months of 2018, down from 24.0% for the first nine months of 2017. Pre-tax income, excluding the gain on Visa Class B stock and net (losses) gains on available-for-sale debt securities, totaled $17,524,000 for the first nine months of 2018, an increase of $2,670,000 (18.0%) over adjusted pre-tax income of $14,854,000 for the first nine months of 2017. Other significant earnings-related variances were as follows:

 

·Net interest income was higher by $2,549,000 (8.2%) for the first nine months of 2018 as compared to the amount for the first nine months of 2017. The net interest margin was 3.86% for the first nine months of 2018, up from 3.81% for the first nine months of 2017. The average yield on earning assets was 4.23% in the first nine months of 2018, up from 4.15% in the first nine months of 2017, reflecting an increase in average yield on loans of 0.12%. Average total loans outstanding were higher by $47.8 million (6.2%) for the first nine months of 2018 as compared to the first nine months of 2017, while average total available-for-sale debt securities were lower by $17.9 million. Average total deposits were $38.8 million (3.9%) higher for the first nine months of 2018 as compared to 2017. In the first nine months of 2018, average brokered deposits totaled $1,685,000, while there were no brokered deposits in the first nine months of 2017. The average rate paid on interest-bearing liabilities was 0.53% in the first nine months of 2018, up 0.05% as compared to 2017. The average rate paid on deposits was up 0.14% in the first nine months of 2018 as compared to 2017, while the average cost of borrowed funds dropped to 1.75% from 2.59% because of the pay-off of higher-cost borrowings that matured in the latter portion of 2017.

 

41

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·The provision for loan losses was $332,000 for the first nine months of 2018, down from $778,000 in 2017. The 2018 provision included a charge of $153,000 related to specific loans (net charge-offs of $373,000, less a reduction in specific allowances on loans of $220,000) and a net $179,000 charge attributable mainly to loan growth. In comparison, the provision in 2017 included $844,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and a $102,000 increase in the unallocated portion of the allowance, with a reduction in the provision of $168,000 related to a reduction in the collectively determined allowance for loan losses.

 

·Noninterest income increased $1,521,000 (12.6%) for the first nine months of 2018 over the amount for the first nine months of 2017. Service charges on deposit accounts increased $438,000 (12.9%), mainly due to increased fees from the overdraft privilege program. Trust and financial management revenue increased $406,000 (10.2%), reflecting growth in assets under management resulting from market appreciation and new business. Other noninterest income increased $327,000, including an increase in tax credits of $122,000 resulting from a state tax credit related to donation of real estate in Towanda, Pennsylvania, along with increases in dividends received on Federal Home Loan Bank of Pittsburgh stock, credit card interchange fees and revenue from merchant services. Interchange revenue from debit card transactions increased $231,000 and brokerage revenue increased $167,000, reflecting increases in volume. Net gains from sales of loans decreased $137,000 (21.0%), reflecting a reduction in volume of residential mortgage loans originated and sold.

 

·Total noninterest expense increased $1,846,000 (6.7%) for the first nine months of 2018 over the amount for the first nine months of 2017. Significant fluctuations include the following:

 

oSalaries and wages expense increased $755,000 (6.4%), including the effects of annual performance-based salary adjustments for employees along with an increase of $268,000 in estimated cash and stock-based compensation expense and an increase in the average number of full-time equivalent employees (FTEs) to 296 in 2018 from 291 in 2017.
oPensions and other employee benefits expense increased $177,000 (4.6%), consistent with the increase in salaries and wages and including an increase of $124,000 (9.0%) in health insurance expense from C&N’s partially self-insured plan.
oProfessional fees increased $261,000 (43.6%), including $100,000 of merger-related expense as noted above, along with consulting costs related to Board governance and committee structures, implementation of new accounting standards, certification of a compliance-related software system and other corporate projects.
oOther noninterest expense increased $171,000, including an increase in donations expense of $228,000 due mainly to the Towanda real estate donation described above, $100,000 of merger-related expenses, an increase in consulting services related to the overdraft privilege program and an increase in credit card processing and rewards expenses, partially offset by a $216,000 decrease in loan collection expense and a decrease in other taxes of $118,000 from sales tax refunds received.
oOccupancy expense increased $140,000 (8.0%), including the effects of accelerated depreciation on the Ralston, Pennsylvania branch scheduled to close in November 2018 and an increase in repairs and maintenance expense at several locations.
oIn addition to items previously described, costs associated with new telephone and loan origination systems contributed to increases in professional fees, data processing, telecommunications and other noninterest expense in 2018.

 

More detailed information concerning fluctuations in the Corporation’s earnings results and other financial information are provided in other sections of Management’s Discussion and Analysis.

 

42

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Table I – QUARTERLY FINANCIAL DATA

 

(Dollars In Thousands, Except Per Share Data)  For the Three Months Ended:                 
(Unaudited)  Sept. 30,   June 30,   March 31,   Dec. 31,   Sept. 30,   June 30,   March 31, 
   2018   2018   2018   2017   2017   2017   2017 
Interest income  $12,800   $12,334   $11,890   $11,785   $11,626   $11,340   $11,112 
Interest expense   1,241    1,079    993    999    985    978    953 
Net interest income   11,559    11,255    10,897    10,786    10,641    10,362    10,159 
Provision (credit) for loan losses   60    (20)   292    23    322    4    452 
Net interest income after provision (credit) for loan losses   11,499    11,275    10,605    10,763    10,319    10,358    9,707 
Noninterest income   4,462    4,689    4,406    4,117    4,066    4,106    3,864 
Net gains on securities   569    1,468    0    0    5    107    145 
Noninterest expense   9,833    9,684    9,895    9,401    9,192    9,076    9,298 
Income before income tax provision   6,697    7,748    5,116    5,479    5,198    5,495    4,418 
Income tax provision   1,111    1,377    741    3,536    1,262    1,374    984 
Net income  $5,586   $6,371   $4,375   $1,943   $3,936   $4,121   $3,434 
Net income attributable to common shares  $5,558   $6,339   $4,352   $1,933   $3,916   $4,100   $3,416 
Basic earnings per common share  $0.45   $0.52   $0.36   $0.16   $0.32   $0.34   $0.28 
Diluted earnings per common share  $0.45   $0.52   $0.36   $0.16   $0.32   $0.34   $0.28 

 

CRITICAL ACCOUNTING POLICIES

 

The presentation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect many of the reported amounts and disclosures. Actual results could differ from these estimates.

 

A material estimate that is particularly susceptible to significant change is the determination of the allowance for loan losses. Management believes the allowance for loan losses is adequate and reasonable. Analytical information related to the Corporation’s aggregate loans and the related allowance for loan losses is summarized by loan segment and classes of loans in Note 7 to the unaudited consolidated financial statements. Additional discussion of the Corporation’s allowance for loan losses is provided in a separate section later in Management’s Discussion and Analysis. Given the very subjective nature of identifying and valuing loan losses, it is likely that well-informed individuals could make materially different assumptions, and could, therefore calculate a materially different allowance value. While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revisions in future years. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation’s allowance for loan losses. Such agencies may require the Corporation to recognize adjustments to the allowance based on their judgments of information available to them at the time of their examination.

 

Another material estimate is the calculation of fair values of the Corporation’s debt securities. For most of the Corporation’s debt securities, the Corporation receives estimated fair values of debt securities from an independent valuation service, or from brokers. In developing fair values, the valuation service and the brokers use estimates of cash flows, based on historical performance of similar instruments in similar interest rate environments. Based on experience, management is aware that estimated fair values of debt securities tend to vary among brokers and other valuation services.

 

As described in Note 6 to the unaudited consolidated financial statements, management evaluates securities for other-than-temporary impairment (OTTI). In making that evaluation, consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) whether the Corporation intends to sell the security or more likely than not will be required to sell the security before its anticipated recovery. Management’s assessments of the likelihood and potential for recovery in value of securities are subjective and based on sensitive assumptions.

 

NET INTEREST INCOME

 

The Corporation’s primary source of operating income is net interest income, which is equal to the difference between the amounts of interest income and interest expense. Tables II, III and IV include information regarding the Corporation’s net interest income for the three-month and nine-month periods ended September 30, 2018 and 2017. In each of these tables, the amounts of interest income earned on tax-exempt securities and loans have been adjusted to a fully taxable-equivalent basis. Accordingly, the net interest income amounts reflected in these tables exceed the amounts presented in the consolidated financial statements. The discussion that follows is based on amounts in the related Tables.

 

43

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Nine-Month Periods Ended September 30, 2018 and 2017

 

For the nine-month periods, fully taxable equivalent net interest income was $34,692,000 in 2018, $1,452,000 (4.4%) higher than in 2017. Interest income was $1,851,000 higher in 2018 as compared to 2017, while interest expense was higher by $399,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.86% in 2018 as compared to 3.81% in 2017, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) was 3.70% in 2018, up from 3.67% in 2017.

 

INTEREST INCOME AND EARNING ASSETS

 

Interest income totaled $38,005,000 in 2018, an increase of 5.1% from 2017. Interest and fees on loans receivable increased $2,507,000, or 8.9%, to $30,642,000 in 2018 from $28,135,000 in 2017. Table IV shows the increase in interest on loans includes $1,735,000 attributable to an increase in volume and $772,000 related to an increase in average rate. The average balance of loans receivable increased $47,820,000 (6.2%) to $820,958,000 in 2018 from $773,138,000 in 2017. The increase in average balance reflects growth in the average balance of both commercial and residential mortgage loans. The average rate on taxable loans in 2018 was 5.12% compared to 4.90% in 2017 as current rates on variable rate loans and rates on recent new loan originations have increased, consistent with increases in market interest rates. The yield on tax-exempt loans receivable decreased to 3.69% in 2018 compared to 4.51% in 2017. This decrease reflects the reduced tax benefit on tax-exempt assets as compared to taxable assets resulting from the marginal tax rate being reduced to 21% in 2018 from 35% in 2017.

 

Interest income on available-for-sale debt securities totaled $7,019,000 in 2018, a reduction of $825,000 from the total for 2017. As indicated in Table III, average available-for-sale debt securities (at amortized cost) totaled $355,420,000 in 2018, a decrease of $17,878,000 (4.8%) from 2017. The average yield on available-for-sale debt securities decreased to 2.64% in 2018 from 2.81% in 2017. The reduction in yield on available-for-sale debt securities includes the impact of a reduced tax benefit on tax-exempt municipal bonds as a result of the reduction in the federal income tax rate.

 

Interest income from interest-bearing deposits in banks totaled $319,000 in 2018, an increase of $179,000 over the total for 2017. The most significant categories of assets within this category include interest-bearing balances held with the Federal Reserve and investments in certificates of deposit issued by other banks. The increase in interest income from interest-bearing deposits with banks includes the effects of an increase in yield to 1.80% in 2018 from 1.10% in 2017, consistent with market increases in short-term interest rates, and an increase in average balance to $23,727,000 in 2018 from $17,042,000 in 2017.

 

INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES

 

Interest expense increased $399,000, or 13.7%, to $3,313,000 in 2018 from $2,914,000 in 2017. Table III shows that the overall cost of funds on interest-bearing liabilities increased to 0.53% in 2018 from 0.48% in 2017.

 

Total average deposit balances (interest-bearing and noninterest-bearing) increased 3.9%, to $1,024,735,000 in 2018 from $985,961,000 in 2017. Increases in the average balances of demand deposits, certificates of deposit, interest checking and savings were partially offset by reductions in money market and Individual Retirement Accounts.

 

Interest expense on deposits increased $907,000 in 2018 over 2017. The average rate on interest-bearing deposits increased to 0.45% in 2018 from 0.31% in 2017. Interest expense on certificates of deposit increased $418,000 in 2018 of which $301,000 is from an increase in average rate and $117,000 due to an increase in volume. Interest expense on interest checking accounts increased $348,000 and on money market accounts increased $106,000, in 2018 as compared to 2017, primarily due to increases in the average rates paid.

 

Interest expense on borrowed funds decreased $508,000 in 2018 as compared to 2017, including a reduction in interest expense on long-term borrowings partially offset by an increase in interest expense on short-term borrowings. Total average borrowed funds decreased $9,412,000 to $51,446,000 in 2018 from $60,858,000 in 2017. The average rate on total borrowed funds was 1.75% in 2018 compared to 2.59% in 2017.

 

Interest expense on short-term borrowings in 2018 exceeded interest expense in the same period of 2017 by $190,000 as result of a series of advances from FHLB-Pittsburgh that mature in monthly amounts of $3,000,000 through October 2018, as well as an increase in short-term interest rates. These short-term advances were originated in the third and fourth quarters of 2017 to pay off a portion of a total of $37,000,000 in long-term borrowings that matured during that time period. Average short-term borrowings totaled $29,515,000 for the first nine months of 2018, an increase of $6,397,000 over 2017. The weighted-average rate on short-term borrowings was 1.45% in 2018 as compared to 0.75% in 2017.

 

44

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Interest expense on long-term debt decreased $698,000 in 2018 as compared to 2017, mainly from repayment of the $37 million in higher-cost borrowings (weighted-average rate of 3.65%) in the third and fourth quarters of 2017 as referred to above. Borrowings are classified as long-term within the Tables based on their term at origination. The average balance of long-term borrowings in 2018 of $21,931,000 consisted mainly of FHLB advances maturing in 2019 and had a weighted-average rate of 2.15%. In comparison, average long-term borrowings in the same period of 2017 totaled $37,740,000, with an average rate of 3.72%.

 

Three-Month Periods Ended September 30, 2018 and 2017

 

For the three-month periods, fully taxable equivalent net interest income was $11,880,000 in 2018, which was $543,000 (4.8%) higher than in 2017. Interest income was $801,000 higher in 2018 as compared to 2017, while interest expense was higher by $258,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.87% in 2018 as compared to 3.83% in 2017, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) remained unchanged at 3.68% in 2018 as compared to 2017.

 

Interest income totaled $13,121,000 in 2018, an increase of $801,000 (6.5%) from 2017. Interest and fees from loans receivable increased $760,000, or 7.8%, in 2018 as compared to 2017, and interest income from interest-bearing deposits in banks increased $106,000, while income from available-for-sale securities decreased $57,000 (2.2%). As indicated in Table III, for the three-month periods, the average balance of gross loans receivable increased 4.1% to $820,432,000 in 2018 from $788,346,000 in 2017. The average rate of return on loans was 5.06% in 2018, up from 4.88% in 2017.

 

The increase in interest income from interest-bearing deposits with banks includes the effects of an increase in yield to 1.99% in the third quarter 2018 from 1.25% in 2017, consistent with market increases in short-term interest rates, and an increase in average balance to $34,540,000 in 2018 from $21,260,000 in 2017.

 

Total average available-for-sale securities (at amortized cost) in 2018 increased slightly to $362,529,000 from $362,495,000 in 2017. The average rate of return on available-for-sale securities was 2.71% for 2018, down from 2.78% in 2017. The reduction in average rate of return on available-for-sale securities is a result of a reduced tax benefit on tax exempt municipal bonds due to the marginal tax rate decreasing to 21% in 2018 from 35% in 2017.

 

For the three-month periods, interest expense increased $258,000, or 26.2%, to $1,241,000 in 2018 from $983,000 in 2017. Interest expense on deposits increased $395,000, as the average rate paid on deposits increased to 0.52% in 2018 from 0.33% in 2017, including increases of 0.39% on certificates of deposit, 0.24% on interest checking and 0.14% on money market accounts. Total average deposits (interest-bearing and noninterest-bearing) amounted to $1,047,599,000 in the third quarter of 2018, an increase of $37,398,000 (3.7%) over the third quarter 2017 total. The increase in total average deposits included an increase in certificates of deposits of $22,130,000 and an increase in noninterest-bearing demand deposits of $19,254,000.

 

Interest expense on total borrowed funds decreased $137,000 in 2018 as compared to 2017. Interest expense on short-term borrowings increased $31,000 while interest expense on long-term borrowings decreased by $168,000 in 2018 as compared to 2017. The average balance of total borrowed funds decreased slightly to $43,437,000 in the third quarter 2018 from $43,608,000 in the third quarter 2017, while the average rate on borrowed funds decreased to 1.90% in the third quarter 2018 from 3.14% in the third quarter 2017.

 

Interest expense on short-term borrowings increased $31,000 to $39,000 in 2018 from $8,000 in 2017. The increase in interest expense on short-term borrowings reflects the impact of higher short-term interest rates in 2018 as compared to 2017 as the average rate on short-term borrowings increased to 1.18% in 2018 from 0.44% in 2017. The average balance of short-term borrowings increased to $13,062,000 in the third quarter 2018 from $7,139,000 in the third quarter 2017.

 

The average balance of long-term borrowings was $30,375,000 in the third quarter 2018, at an average rate of 2.21%, down from an average balance of $36,469,000 at an average rate of 3.67% in the third quarter 2017. As described above, the reduction in average balance and rate on long-term borrowings reflects the repayment of higher cost borrowings totaling $37,000,000 in the third and fourth quarters of 2017, with long-term borrowings in 2018 consisting mainly of FHLB advances maturing in 2019.

 

45

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE

 

   Three Months Ended         Nine Months Ended     
   September 30,   Increase/   September 30,   Increase/ 
(In Thousands)  2018   2017   (Decrease)   2018   2017   (Decrease) 
                         
INTEREST INCOME                              
Available-for-sale debt securities:                              
Taxable  $1,624   $1,335   $289   $4,368   $4,090   $278 
Tax-exempt   856    1,202    (346)   2,651    3,754    (1,103)
Total available-for-sale debt securities   2,480    2,537    (57)   7,019    7,844    (825)
Dividends on marketable equity security   5    6    (1)   16    15    1 
Interest-bearing due from banks   173    67    106    319    140    179 
Loans held for sale   3    10    (7)   9    20    (11)
Loans receivable:                              
Taxable   9,754    8,889    865    28,530    25,872    2,658 
Tax-exempt   706    811    (105)   2,112    2,263    (151)
Total loans receivable   10,460    9,700    760    30,642    28,135    2,507 
Total Interest Income   13,121    12,320    801    38,005    36,154    1,851 
                               
INTEREST EXPENSE                              
Interest-bearing deposits:                              
Interest checking   278    141    137    672    324    348 
Money market   155    94    61    370    264    106 
Savings   38    36    2    113    106    7 
Certificates of deposit   441    255    186    1,135    717    418 
Individual Retirement Accounts   120    111    9    350    322    28 
Total interest-bearing deposits   1,033    638    395    2,641    1,734    907 
Borrowed funds:                              
Short-term   39    8    31    320    130    190 
Long-term   169    337    (168)   352    1,050    (698)
Total borrowed funds   208    345    (137)   672    1,180    (508)
Total Interest Expense   1,241    983    258    3,313    2,914    399 
                               
Net Interest Income  $11,880   $11,337   $543   $34,692   $33,240   $1,452 

 

Note: Interest income from tax-exempt securities and loans has been adjusted to a fully tax-equivalent basis, using the Corporation’s marginal federal income tax rate of 21% for 2018 and 35% for 2017.

 

46

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE III - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES

(Dollars in Thousands)

 

   3 Months       3 Months          9 Months       9 Months     
   Ended   Rate of   Ended   Rate of   Ended   Rate of   Ended   Rate of 
   9/30/2018   Return/   9/30/2017   Return/   9/30/2018   Return/   9/30/2017   Return/ 
   Average   Cost of   Average   Cost of   Average   Cost of   Average   Cost of 
   Balance   Funds %   Balance   Funds %   Balance   Funds %   Balance   Funds % 
EARNING ASSETS                                        
Available-for-sale debt securities,  at amortized cost:                                        
Taxable  $269,054    2.39%  $250,774    2.11%  $255,638    2.28%  $258,539    2.12%
Tax-exempt   93,475    3.63%   111,721    4.27%   99,782    3.55%   114,759    4.37%
Total available-for-sale debt securities   362,529    2.71%   362,495    2.78%   355,420    2.64%   373,298    2.81%
Marketable equity security   945    2.10%   1,000    2.38%   953    2.24%   1,000    2.14%
Interest-bearing due from banks   34,540    1.99%   21,260    1.25%   23,727    1.80%   17,042    1.10%
Loans held for sale   179    6.65%   781    5.08%   205    5.87%   496    5.39%
Loans receivable:                                        
Taxable   744,793    5.20%   717,012    4.92%   744,461    5.12%   706,065    4.90%
Tax-exempt   75,639    3.70%   71,334    4.51%   76,497    3.69%   67,073    4.51%
Total loans receivable   820,432    5.06%   788,346    4.88%   820,958    4.99%   773,138    4.87%
Total Earning Assets   1,218,625    4.27%   1,173,882    4.16%   1,201,263    4.23%   1,164,974    4.15%
Cash   18,697         18,325         17,867         17,213      
Unrealized gain/loss on securities   (8,641)        1,449         (7,482)        402      
Allowance for loan losses   (8,984)        (8,769)        (9,049)        (8,755)     
Bank premises and equipment   15,023         15,431         15,298         15,618      
Intangible Assets   11,953         11,958         11,953         11,958      
Other assets   44,675         40,944         43,017         42,038      
Total Assets  $1,291,348        $1,253,220        $1,272,867        $1,243,448      
                                         
INTEREST-BEARING LIABILITIES                                        
Interest-bearing deposits:                                        
Interest checking  $223,105    0.49%  $219,633    0.25%  $217,935    0.41%  $208,071    0.21%
Money market   185,267    0.33%   194,947    0.19%   181,972    0.27%   192,265    0.18%
Savings   153,514    0.10%   145,025    0.10%   151,946    0.10%   142,292    0.10%
Certificates of deposit   141,481    1.24%   119,351    0.85%   133,692    1.14%   116,500    0.82%
Individual Retirement Accounts   90,693    0.52%   96,934    0.45%   92,621    0.51%   97,981    0.44%
Other time deposits   1,446    0.27%   1,472    0.27%   1,106    0.12%   1,126    0.12%
Total interest-bearing deposits   795,506    0.52%   777,362    0.33%   779,272    0.45%   758,235    0.31%
Borrowed funds:                                        
Short-term   13,062    1.18%   7,139    0.44%   29,515    1.45%   23,118    0.75%
Long-term   30,375    2.21%   36,469    3.67%   21,931    2.15%   37,740    3.72%
Total borrowed funds   43,437    1.90%   43,608    3.14%   51,446    1.75%   60,858    2.59%
Total Interest-bearing Liabilities   838,943    0.59%   820,970    0.48%   830,718    0.53%   819,093    0.48%
Demand deposits   252,093         232,839         245,463         227,726      
Other liabilities   11,147         8,801         9,630         8,181      
Total Liabilities   1,102,183         1,062,610         1,085,811         1,055,000      
Stockholders' equity, excluding   other comprehensive income/loss   195,854         189,520         192,807         188,041      
Accumulated other comprehensive income/loss   (6,689)        1,090         (5,751)        407      
Total Stockholders' Equity   189,165         190,610         187,056         188,448      
Total Liabilities and Stockholders' Equity  $1,291,348        $1,253,220        $1,272,867        $1,243,448      
Interest Rate Spread        3.68%        3.68%        3.70%        3.67%
Net Interest Income/Earning Assets        3.87%        3.83%        3.86%        3.81%
                                         
Total Deposits (Interest-bearing  and Demand)  $1,047,599        $1,010,201        $1,024,735        $985,961      

 

(1) Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the Corporation’s marginal federal income tax rate of 21% in 2018 and 35% in 2017.

(2) Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings.

(3) Rates of return on earning assets and costs of funds are presented on an annualized basis.

 

47

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES

(In Thousands)  3 Months Ended 9/30/18 vs. 9/30/17     9 Months Ended 9/30/18 vs. 9/30/17 
   Change in   Change in   Total   Change in   Change in   Total 
   Volume   Rate   Change   Volume   Rate   Change 
EARNING ASSETS                              
Available-for-sale debt securities:                              
Taxable  $101   $188   $289   $(46)  $324   $278 
Tax-exempt   (181)   (165)   (346)   (453)   (650)   (1,103)
Total available-for-sale debt securities   (80)   23    (57)   (499)   (326)   (825)
Marketable equity security   (2)   1    (1)   (1)   2    1 
Interest-bearing due from banks   49    57    106    68    111    179 
Loans held for sale   (9)   2    (7)   (13)   2    (11)
Loans receivable:                              
Taxable   354    511    865    1,442    1,216    2,658 
Tax-exempt   49    (154)   (105)   293    (444)   (151)
Total loans receivable   403    357    760    1,735    772    2,507 
Total Interest Income   361    440    801    1,290    561    1,851 
                               
INTEREST-BEARING LIABILITIES                              
Interest-bearing deposits:                              
Interest checking   3    134    137    16    332    348 
Money market   (5)   66    61    (15)   121    106 
Savings   2    0    2    7    0    7 
Certificates of deposit   52    134    186    117    301    418 
Individual Retirement Accounts   (8)   17    9    (19)   47    28 
Total interest-bearing deposits   44    351    395    106    801    907 
Borrowed funds:                              
Short-term   14    17    31    44    146    190 
Long-term   (55)   (113)   (168)   (347)   (351)   (698)
Total borrowed funds   (41)   (96)   (137)   (303)   (205)   (508)
Total Interest Expense   3    255    258    (197)   596    399 
                               
Net Interest Income  $358   $185   $543   $1,487   $(35)  $1,452 

 

(1) Changes in income on tax-exempt securities and loans are presented on a fully tax-equivalent basis, using the Corporation’s marginal federal income tax rate of 21% for 2018 and 35% for 2017.

 

(2) The change in interest due to both volume and rates has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amount of the change in each.

 

48

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

NONINTEREST INCOME

 

TABLE V - COMPARISON OF NONINTEREST INCOME

(In Thousands)

 

   9 Months Ended         
   September 30,   $   % 
   2018   2017   Change   Change 
Trust and financial management revenue  $4,375   $3,969   $406    10.2 
Brokerage revenue   718    551    167    30.3 
Insurance commissions, fees and premiums   72    98    (26)   (26.5)
Service charges on deposit accounts   3,837    3,399    438    12.9 
Service charges and fees   263    263    0    0.0 
Interchange revenue from debit card transactions   1,880    1,649    231    14.0 
Net gains from sales of loans   514    651    (137)   (21.0)
Loan servicing fees, net   263    162    101    62.3 
Increase in cash surrender value of life insurance   295    281    14    5.0 
Other noninterest income   1,340    1,013    327    32.3 
Total noninterest income before realized gains on securities, net  $13,557   $12,036   $1,521    12.6 

 

Table V excludes the gain on a restricted equity security (Visa Class B stock) and net (losses) gains on available-for-sale debt securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table V increased $1,521,000 (12.6%) in the first nine months of 2018 over the first nine months of 2017 amount. The most significant variances include the following:

 

·Service charges on deposit accounts increased $438,000 (12.9%), mainly due to increased fees from the overdraft privilege program and reflecting the benefit of operational improvements to the program that were instituted early in 2018.

 

·Trust and financial management revenue increased $406,000 (10.2%). The increase included the effects of a mid-year 2017 increase in fee levels and an increase in the value of assets under management to $952,824,000 at September 30, 2018, up 3.0% from one year earlier. The increase in value of Trust assets under management resulted from appreciation in equity values and new business.

 

·Interchange revenue from debit card transactions increased $231,000 (14.0%), reflecting an increase in volume of transactions.

 

·As a result of increased volume, broker-dealer revenue increased $167,000 (30.3%).

 

·Loan servicing fees, net, increased $101,000. This category includes fees received from servicing residential mortgage loans that have been originated and sold, adjusted for changes in the fair value of servicing rights. The fair value of mortgage servicing rights decreased by $58,000 in the first nine months of 2018 as compared to a reduction of $145,000 in the same period of 2017.

 

·Other noninterest income increased $327,000, including an increase of $122,000 in state tax benefits from tax credits, primarily as a result of the donation of the Towanda building. Also, dividends on FHLB-Pittsburgh stock increased $105,000 to $240,000 in 2018 from $135,000 in 2017, interchange revenue from credit card transactions increased $78,000 to $85,000 in 2018 from $7,000 in 2017 and revenue from merchant services increased $41,000 to $277,000 in 2018 from $236,000 in 2017.

 

·Net gains from sales of loans decreased $137,000 (21.0%), reflecting a reduction in volume of residential mortgage loans originated and sold.

 

49

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE VI - COMPARISON OF NONINTEREST INCOME

(In Thousands)

 

   3 Months Ended         
   September 30,   $   % 
   2018   2017   Change   Change 
Trust and financial management revenue  $1,427   $1,292   $135    10.4 
Brokerage revenue   235    187    48    25.7 
Insurance commissions, fees and premiums   15    26    (11)   (42.3)
Service charges on deposit accounts   1,331    1,186    145    12.2 
Service charges and fees   95    97    (2)   (2.1)
Interchange revenue from debit card transactions   660    561    99    17.6 
Net gains from sales of loans   164    297    (133)   (44.8)
Loan servicing fees, net   74    35    39    111.4 
Increase in cash surrender value of life insurance   100    97    3    3.1 
Other noninterest income   361    288    73    25.3 
Total noninterest income before realized gains  on securities, net  $4,462   $4,066   $396    9.7 

 

Table VI excludes the gain on a restricted equity security (Visa Class B stock) and net (losses) gains on available-for-sale debt securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table VI increased $396,000 (9.7%) in the third quarter 2018 over the third quarter 2017 amount. The most significant variances include the following:

 

·Service charges on deposit accounts increased $145,000 (12.2%) in the third quarter 2018 over the third quarter 2017 total, mainly due to increased fees from the overdraft privilege program and reflecting the benefit of operational improvements to the program that were instituted early in 2018.

 

·Trust and financial management revenue increased $135,000 (10.4%), reflecting growth in assets under management. The increase in value of Trust assets under management resulted from appreciation in equity values and new business.

 

·Interchange revenue from debit card transactions increased $99,000 (17.6%), reflecting an increase in volume of transactions.

 

·As a result of increased volume, broker-dealer revenue increased $48,000 (25.7%).

 

·Loan servicing fees, net, increased $39,000 (111.4%). The fair value of mortgage servicing rights decreased by $32,000 in the third quarter of 2018 as compared to a reduction of $67,000 in the same period of 2017.

 

·Other noninterest income increased $73,000, including a $35,000 increase in dividends received on Federal Home Loan Bank of Pittsburgh stock and a $30,000 increase in interchange revenue from credit card transactions.

 

·Net gains from sales of loans decreased $133,000 (44.8%), reflecting a reduction in volume of residential mortgage loans originated and sold.

 

50

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

NONINTEREST EXPENSE

 

TABLE VII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

 

   Nine Months Ended         
   September 30,   $   % 
   2018   2017   Change   Change 
Salaries and wages  $12,580   $11,825   $755    6.4 
Pensions and other employee benefits   4,047    3,870    177    4.6 
Occupancy expense, net   1,898    1,758    140    8.0 
Furniture and equipment expense   901    968    (67)   (6.9)
Data processing expenses   2,002    1,785    217    12.2 
Automated teller machine and interchange expense   988    945    43    4.6 
Pennsylvania shares tax   998    1,008    (10)   (1.0)
Professional fees   860    599    261    43.6 
Telecommunications   567    409    158    38.6 
Directors' fees   549    548    1    0.2 
Other noninterest expense   4,022    3,851    171    4.4 
Total noninterest expense  $29,412   $27,566   $1,846    6.7 

 

As shown in Table VII, total noninterest expense increased $1,846,000 (6.7%) in the first nine months of 2018 as compared to the first nine months of 2017. The most significant variances include the following:

 

·Salaries and wages expense increased $755,000 (6.4%), including the effects of annual performance-based salary adjustments for a majority of employees along with an increase of $268,000 in estimated cash and stock-based compensation expense and an increase in the average number of FTEs to 296 in the first nine months of 2018 from 291 in the first nine months of 2017.

 

·Professional fees were $261,000 higher in 2018 than in 2017. The increase in professional fees included $100,000 of merger-related expense as previously noted, along with consulting costs related to Board governance and committee structures, implementation of new accounting standards, certification of a compliance-related software system and other corporate projects.

 

·Data processing expenses increased $217,000, including costs associated with the new mortgage loan origination system and document imaging.

 

·Pensions and other employee benefits expense increased $177,000, including an increase of $124,000 (9.0%) in health care expenses due to an increase in FTEs and higher claims on the partially self-insured plan.

 

·Other noninterest expense increased $171,000. Within this category, the most significant fluctuations between 2018 and comparative 2017 were as follows:

 

oDonations expense increased $228,000. In June 2018, the Corporation donated the real estate for its existing Towanda banking facility to a nonprofit organization and entered into a 12-month lease with the nonprofit organization, with a 6-month renewal option, allowing banking operations to continue until a new location in the Towanda market can be obtained and prepared for use. The amount recorded for the Towanda real estate donation, based on the net book value of the property at that time, was $250,000.

 

oLegal fees and expenses increased $69,000, including $100,000 of fees incurred through September 30, 2018 related to the pending merger with Monument Bancorp, Inc.

 

oConsulting fees related to the overdraft privilege program totaled $66,000 in 2018 with no corresponding expense in 2017.

 

oCredit card processing and rewards expenses increased $63,000 to $94,000 in 2018 from $31,000 in 2017. The Corporation implemented an in-house credit card program in the latter portion of 2016 and has seen a gradual increase in activity since then.

 

51

 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

oLoan collection expense, net of recoveries, is $216,000 lower in 2018 than in 2017, with net recoveries of $13,000 in 2018 as compared to net expenses of $203,000 in 2017. Most of the Corporation’s loan collection expenses include property taxes and other costs related to commercial and residential loans secured by real estate. The net reduction in collection expense in 2018 as compared to 2017 includes a reduction in expenses incurred of $110,000 and an increase in recoveries of expenses incurred in prior years of $106,000.

 

oRecoveries of sales and use tax totaled $50,000 in the first nine months of 2018, resulting in a reduction in expense. In comparison, expense associated with sales and use tax assessments totaling $68,000 were incurred in the first nine months of 2017.

 

·Telecommunications expense increased $158,000 because of additional costs related to a new telephone system, along with costs from the prior legacy system during the transition period.

 

·Occupancy expense increased $140,000 (8.0%), including the effects of accelerated depreciation on the Ralston, Pennsylvania branch scheduled to close in November 2018 and an increase in repairs and maintenance expense at several locations.

 

TABLE VIII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

 

   Three Months Ended         
   September 30,   $   % 
   2018   2017   Change   Change 
Salaries and wages  $4,263   $3,985   $278    7.0 
Pensions and other employee benefits   1,237    1,209    28    2.3 
Occupancy expense, net   648    580    68    11.7 
Furniture and equipment expense   317    340    (23)   (6.8)
Data processing expenses   667    595    72    12.1 
Automated teller machine and interchange expense   347    346    1    0.3 
Pennsylvania shares tax   326    336    (10)   (3.0)
Professional fees   305    224    81    36.2 
Telecommunications   177    143    34    23.8 
Directors' fees   197    177    20    11.3 
Other noninterest expense   1,349    1,257    92    7.3 
Total noninterest expense  $9,833   $9,192   $641    7.0 

 

As shown in Table VIII, total noninterest expense increased $641,000 (7.0%) in the third quarter 2018 as compared to the third quarter 2017. The most significant variances include the following:

 

·Salaries and wages expense increased $278,000 (7.0%), including the effects of annual performance-based salary adjustments for employees along with an increase of $108,000 in estimated cash and stock-based compensation expense and an increase in the average number of FTEs to 298 in the third quarter 2018 from 293 in the third quarter 2017.

 

·Professional fees increased $81,000 and other noninterest expense increased $92,000, including $200,000 of expenses related to the pending merger with Monument Bancorp, Inc., with $100,000 included in professional fees and $100,000 included in other noninterest expense.

 

·Data processing expenses increased $72,000, including costs associated with the new mortgage loan origination system.

 

·Occupancy expense increased $68,000 (11.7%), including the effects of accelerated depreciation on the Ralston, Pennsylvania branch scheduled to close in November 2018 and an increase in repairs and maintenance expense at several locations.

 

52

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

INCOME TAXES

 

The income tax provision in interim periods is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. The income tax provision for the first nine months of 2018 was $3,229,000, or 16.5% of pre-tax earnings, which was $391,000 lower than the provision for the first nine months of 2017 of $3,620,000, or 24.0% of pre-tax income. The Corporation benefited from the reduction in the federal corporate income tax rate to 21%, effective January 1, 2018, from the 35% marginal tax rate in effect throughout 2017. The Corporation’s effective tax rates differ from the statutory rate of 21% in the first nine months of 2018 and 35% for the first nine months of 2017 principally because of the effects of tax-exempt interest income.

 

The Corporation recognizes deferred tax assets and liabilities based on differences between the financial statement carrying amounts and the tax basis of assets and liabilities. At September 30, 2018 the net deferred tax asset was $5,122,000, up from $3,289,000 at December 31, 2017. The most significant change in temporary difference components was a net increase of $1,754,000 related to unrealized losses on available-for-sale securities. At September 30, 2018, the net deferred tax asset associated with the unrealized loss was $2,260,000, while at December 31, 2017, the deferred tax asset associated with the unrealized loss was $506,000, including $843,000 recorded as an offset to the pre-tax unrealized loss within accumulated other comprehensive loss, partially offset by $337,000 charged against retained earnings.

 

The Corporation regularly reviews deferred tax assets for recoverability based on history of earnings, expectations for future earnings and expected timing of reversals of temporary differences. Realization of deferred tax assets ultimately depends on the existence of sufficient taxable income, including taxable income in prior carryback years, as well as future taxable income.

 

Management believes the recorded net deferred tax asset at September 30, 2018 is fully realizable; however, if management determines the Corporation will be unable to realize all or part of the net deferred tax asset, the Corporation would adjust the deferred tax asset, which would negatively impact earnings.

 

Additional information related to income taxes is presented in Note 11 to the unaudited, consolidated financial statements.

 

FINANCIAL CONDITION

 

This section includes information regarding the Corporation’s lending activities or other significant changes or exposures that are not otherwise addressed in Management’s Discussion and Analysis. Significant changes in the average balances of the Corporation’s earning assets and interest-bearing liabilities are described in the “Net Interest Income” section of Management’s Discussion and Analysis. Other significant balance sheet items, including the allowance for loan losses and stockholders’ equity, are discussed in separate sections of Management’s Discussion and Analysis. There are no significant concerns that have arisen related to the Corporation’s off-balance sheet loan commitments or outstanding standby letters of credit at September 30, 2018, and management does not expect capital expenditures to have a material, detrimental effect on the Corporation’s financial condition in 2018.

 

Gross loans outstanding (excluding mortgage loans held for sale) were $822,532,000 at September 30, 2018, up 0.8% from $815,713,000 at December 31, 2017 and 2.7% from $801,012,000 at September 30, 2017. Total outstanding mortgages and other consumer real estate loans were $6,922,000 (1.5%) higher at September 30, 2018 as compared to December 31, 2017 and increased $12,409,000 (2.8%) as compared to September 30, 2017. Total outstanding commercial loans were lower by $2,544,000 (0.7%) at September 30, 2018 as compared to December 31, 2017 and higher by $6,684,000 (1.9%) compared to September 30, 2017. Average loans outstanding in the first nine months of 2018 of $820,958,000 were $47,820,000 (6.2%) higher than the corresponding total in the first nine months of 2017.

 

While the Corporation’s lending activities are primarily concentrated in its market area, a portion of the Corporation’s commercial loan segment consists of participation loans. Participation loans represent portions of larger commercial transactions for which other institutions are the “lead banks”. Although not the lead bank, the Corporation conducts detailed underwriting and monitoring of participation loan opportunities. Participation loans are included in the “Commercial and industrial,” “Commercial loans secured by real estate”, “Political subdivisions” and “Other commercial” classes in the loan tables presented in this Form 10-Q. Total participation loans outstanding amounted to $65,741,000 at September 30, 2018, up from $61,245,000 at December 31, 2017 and $53,559,000 at September 30, 2017. At September 30, 2018, the balance of participation loans outstanding includes a total of $54,464,000 to businesses located outside of the Corporation’s market area, including $9,612,000 from participations in loans originated through the Corporation’s membership in a network that originates loans throughout the U.S. The Corporation’s participation loans originated through the network consist of loans to businesses that are larger than the Corporation’s typical commercial customer base. The loans originated through the network are considered “leveraged loans,” meaning the businesses typically have minimal tangible book equity and the extent of collateral available is limited, though at the time of origination the businesses have demonstrated strong cash flow performance in their recent histories. Total leveraged participation loans, including loans originated through the network and two loans originated through another lead institution, totaled $14,813,000 at September 30, 2018 and $15,328,000 at December 31, 2017.

 

53

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Since 2009, the Corporation has originated and sold residential mortgage loans to the secondary market through the MPF Xtra program administered by the Federal Home Loan Banks of Pittsburgh and Chicago. Residential mortgages originated and sold through the MPF Xtra program consist primarily of conforming, prime loans sold to the Federal National Mortgage Association (Fannie Mae), a quasi-government entity. In 2014, the Corporation began to originate and sell residential mortgage loans to the secondary market through the MPF Original program, which is also administered by the Federal Home Loan Banks of Pittsburgh and Chicago. Residential mortgages originated and sold through the MPF Original program consist primarily of conforming, prime loans sold to the Federal Home Loan Bank of Pittsburgh.

 

For loan sales originated under the MPF Xtra and Original programs, the Corporation provides customary representations and warranties to investors that specify, among other things, that the loans have been underwritten to the standards established by the investor. The Corporation may be required to repurchase a loan and reimburse a portion of fees received, or reimburse the investor for a credit loss incurred on a loan, if it is determined that the representations and warranties have not been met. Such repurchases or reimbursements generally result from an underwriting or documentation deficiency. At September 30, 2018, the total outstanding balance of loans the Corporation has repurchased as a result of identified instances of noncompliance amounted to $1,769,000, and the corresponding total outstanding balance repurchased at December 31, 2017 was $1,805,000.

 

At September 30, 2018, outstanding balances of loans sold and serviced through the two programs totaled $171,516,000, including loans sold through the MPF Xtra program of $99,636,000 and loans sold through the Original program of $71,880,000. At December 31, 2017, outstanding balances of loans sold and serviced through the two programs totaled $169,725,000, including loans sold through the MPF Xtra program of $107,117,000 and loans sold through the Original program of $62,608,000. Based on the fairly limited volume of required repurchases to date, no allowance has been established for representation and warranty exposures as of September 30, 2018 and December 31, 2017.

 

For loans sold under the Original program, the Corporation provides a credit enhancement whereby the Corporation would assume credit losses in excess of a defined First Loss Account (“FLA”) balance, up to specified amounts. The FLA is funded by the Federal Home Loan Bank of Pittsburgh based on a percentage of the outstanding balance of loans sold. At September 30, 2018, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $3,907,000, and the Corporation has recorded a related allowance for credit losses of $310,000 which is included in “Accrued interest and other liabilities” in the accompanying consolidated balance sheets. At December 31, 2017, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $5,742,000, and the related allowance for credit losses was $260,000. The Corporation does not provide a credit enhancement for loans sold through the Xtra program.

 

PROVISION AND ALLOWANCE FOR LOAN LOSSES

 

The Corporation maintains an allowance for loan losses that represents management’s estimate of the losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction of the investment in loans. Note 7 to the unaudited consolidated financial statements provides an overview of the process management uses for evaluating and determining the allowance for loan losses.

 

While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revisions in future years. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation’s allowance for loan losses. Such agencies may require the Corporation to recognize adjustments to the allowance based on their judgments of information available to them at the time of their examination.

 

The allowance for loan losses was $8,815,000 at September 30, 2018, down slightly from $8,856,000 at December 31, 2017. Table X shows total specific allowances on impaired loans decreased $220,000 to $1,059,000 at September 30, 2018 from $1,279,000 at December 31, 2017. The largest individual loan balance for which a specific allowance has been recorded is a real estate secured commercial loan with an outstanding balance of $2,550,000 and a specific allowance of $816,000 at September 30, 2018, down from an outstanding balance of $2,641,000 and a specific allowance of $919,000 at December 31, 2017.

 

54

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The provision (credit) for loan losses by segment in the three-month and nine-month periods ended September 30, 2018 and 2017 is as follows:

 

(In Thousands)  3 Months Ended   9 Months Ended 
   Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
Residential mortgage  $67   $101   $145   $269 
Commercial   (66)   140    31    293 
Consumer   59    81    156    114 
Unallocated   0    0    0    102 
                     
Total  $60   $322   $332   $778 

 

The provision (credit) for loan losses is further detailed as follows:

 

   3 Months   3 Months   9 Months   9 Months 
Residential mortgage segment  Ended   Ended   Ended   Ended 
(In thousands)  Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
Increase (decrease) in total specific allowance on impaired loans, adjusted for the effect of net charge-offs  $30   $(2)  $122   $160 
                     
Increase (decrease) in collectively determined portion of the allowance attributable to:                    
Loan growth   38    15    61    63 
Changes in historical loss experience factors   (1)   3    (38)   42 
Changes in qualitative factors   0    85    0    4 
Total provision for loan losses - Residential mortgage segment  $67   $101   $145   $269 

 

   3 Months   3 Months   9 Months   9 Months 
Commercial segment  Ended   Ended   Ended   Ended 
(In thousands)  Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
(Decrease) increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs  $(25)  $83   $(56)  $587 
                     
Increase (decrease) in collectively determined portion of the allowance attributable to:                    
Loan growth   9    19    44    64 
Changes in historical loss experience factors   (50)   3    43    (259)
Changes in qualitative factors   0    35    0    (99)
Total (credit) provision for loan losses - Commercial segment  $(66)  $140   $31   $293 

 

55

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

   3 Months   3 Months   9 Months   9 Months 
Consumer segment  Ended   Ended   Ended   Ended 
(In thousands)  Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
Increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs  $35   $60   $87   $97 
                     
Increase (decrease) in collectively determined portion of the allowance attributable to:                    
 Loan growth   16    0    25    7 
 Changes in historical loss experience factors   8    21    34    12 
 Changes in qualitative factors   0    0    10    (2)
Total provision for loan losses -                    
 Consumer segment  $59   $81   $156   $114 

 

   3 Months   3 Months   9 Months   9 Months 
Total - All segments  Ended   Ended   Ended   Ended 
(In thousands)  Sept. 30,   Sept. 30,   Sept. 30,   Sept. 30, 
   2018   2017   2018   2017 
Increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs  $40   $141   $153   $844 
                     
Increase (decrease) in collectively determined portion of the allowance attributable to:                    
Loan growth   63    34    130    134 
Changes in historical loss experience factors   (43)   27    39    (205)
Changes in qualitative factors   0    120    10    (97)
Subtotal   60    322    332    676 
Unallocated   0    0    0    102 
Total provision for loan losses -  All segments  $60   $322   $332   $778 

 

For the periods shown in the tables immediately above, the provision related to increases or decreases in specific allowances on impaired loans was affected by changes in the results of management’s assessment of the amount of probable or actual (charged-off) losses associated with a small number of larger, individual loans. This line item also includes net charge-offs or recoveries from smaller loans that had not been individually evaluated for impairment prior to charge-off.

 

In the tables immediately above, the portion of the net change in the collectively determined allowance attributable to loan growth was determined by applying the historical loss experience and qualitative factors used in the allowance calculation at the end of the preceding period to the net increase in loans outstanding (excluding loans specifically evaluated for impairment) for the period.

 

The effect on the provision of changes in historical loss experience and qualitative factors, as shown in the tables above, was determined by: (1) calculating the net change in each factor used in determining the allowance at the end of the period as compared to the preceding period, and (2) applying the net change in each factor to the outstanding balance of loans at the end of the preceding period (excluding loans specifically evaluated for impairment).

 

Table XI presents information related to past due and impaired loans, and loans that have been modified under terms that are considered troubled debt restructurings (TDRs). Total nonperforming loans as a percentage of outstanding loans was 1.71% at September 30, 2018, down from 2.10% at December 31, 2017, and nonperforming assets as a percentage of total assets was 1.30% at September 30, 2018, down from 1.47% at December 31, 2017. Table XI presents data at September 30, 2018 and at the end of each of the years ended December 31, 2013 through 2017. For the range of dates presented in Table XI, total nonperforming loans as a percentage of loans has ranged from a low of 1.71% at September 30, 2018 to a high of 2.80% at December 31, 2013, and total nonperforming assets as a percentage of assets have ranged from a low of 1.30% at September 30, 2018 to a high of 1.53% at December 31, 2013.

 

56

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Total impaired loans of $8,078,000 at September 30, 2018 are down $1,433,000 from the corresponding amount at December 31, 2017 of $9,511,000, while foreclosed assets held for sale increased $1,080,000 to a balance of $2,678,000 at September 30, 2018. In the second quarter 2018, the Corporation acquired two properties that had secured a commercial loan, recording the acquisition at an estimated fair value of $2,293,000 with no gain or loss recognized. In the third quarter 2018, the Corporation recorded a loss of $53,000 based on an updated estimate of costs to sell the properties, resulting in an adjustment in their carrying value to $2,240,000 at September 30, 2018. In October 2018, one of the two commercial properties referred to above was sold for $711,000, with no gain or loss recognized. Table XI shows that the total outstanding balance of impaired loans of $8,078,000 at September 30, 2018 is lower than the year-end balances from 2013 – 2017, while the balance of foreclosed assets held for sale at September 30. 2018 is higher than the year-end amounts for the previous five years.

 

Total nonperforming assets of $16,713,000 at September 30, 2018 are $2,013,000 lower than the corresponding amount at December 31, 2017, summarized as follows:

 

·Total nonaccrual loans at September 30, 2018 of $10,911,000 was $2,493,000 lower than the corresponding December 31, 2017 total of $13,404,000, including the effect of reducing nonaccrual loans due to the acquisition of the commercial properties as described above.

 

·Total loans past due 90 days or more and still accruing interest amounted to $3,124,000 at September 30, 2018, a decrease of $600,000 from the total at December 31, 2017. The reduction in loans past due 90 days or more included a reduction in residential mortgage loans of $794,000 and an increase in commercial loans of $222,000. The Corporation reviews the status of loans past due 90 days or more each quarter to determine if it is appropriate to continue to accrue interest, and has determined the loans included in this category are well secured and that ultimate collection of all principal and interest is probable.

 

·Foreclosed assets held for sale consisted of real estate, and totaled $2,678,000 at September 30, 2018, an increase of $1,080,000 from $1,598,000 at December 31, 2017. At September 30, 2018, the Corporation held 11 such properties for sale, with total carrying values of $328,000 related to residential real estate, $110,000 of land and $2,240,000 related to commercial real estate. At December 31, 2017, the Corporation held 16 such properties for sale, with total carrying values of $721,000 related to residential real estate, $632,000 of land and $245,000 related to commercial real estate. The Corporation evaluates the carrying values of foreclosed assets each quarter based on the most recent market activity or appraisals for each property.

 

Over the period 2013-2017 and the first nine months of 2018, each period includes a few large commercial relationships that have required significant monitoring and workout efforts. As a result, a limited number of relationships may significantly impact the total amount of allowance required on impaired loans, and may significantly impact the amount of total charge-offs reported in any one period.

 

Management believes it has been conservative in its decisions concerning identification of impaired loans, estimates of loss, and nonaccrual status; however, the actual losses realized from these relationships could vary materially from the allowances calculated as of September 30, 2018. Management continues to closely monitor its commercial loan relationships for possible credit losses, and will adjust its estimates of loss and decisions concerning nonaccrual status, if appropriate.

 

Tables IX through XII present historical data related to loans and the allowance for loan losses.

 

57

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IX - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands)

 

   Nine Months Ended                     
   Sept. 30,   Sept. 30,   Years Ended December 31, 
   2018   2017   2017   2016   2015   2014   2013 
Balance, beginning of year  $8,856   $8,473   $8,473   $7,889   $7,336   $8,663   $6,857 
Charge-offs:                                   
Residential mortgage   (133)   (178)   (197)   (73)   (217)   (327)   (95)
Commercial   (165)   (97)   (132)   (597)   (251)   (1,715)   (459)
Consumer   (120)   (127)   (150)   (87)   (94)   (97)   (117)
Total charge-offs   (418)   (402)   (479)   (757)   (562)   (2,139)   (671)
Recoveries:                                   
Residential mortgage   7    18    19    3    1    25    24 
Commercial   5    3    4    35    214    264    348 
Consumer   33    30    38    82    55    47    58 
Total recoveries   45    51    61    120    270    336    430 
Net charge-offs   (373)   (351)   (418)   (637)   (292)   (1,803)   (241)
Provision for loan losses   332    778    801    1,221    845    476    2,047 
Balance, end of period  $8,815   $8,900   $8,856   $8,473   $7,889   $7,336   $8,663 
Net charge-offs as a % of  average loans   0.05%   0.05%   0.05%   0.09%   0.04%   0.29%   0.04%

 

TABLE X - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 

   Sept. 30,   As of December 31, 
   2018   2017   2016   2015   2014   2013 
ASC 310 - Impaired loans  $1,059   $1,279   $674   $820   $769   $2,333 
ASC 450 - Collective segments:                              
Commercial   3,165    3,078    3,373    3,103    2,732    2,583 
Residential mortgage   3,864    3,841    3,890    3,417    3,295    3,156 
Consumer   228    159    138    122    145    193 
Unallocated   499    499    398    427    395    398 
Total Allowance  $8,815   $8,856   $8,473   $7,889   $7,336   $8,663 

 

58

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE XI - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS

AND TROUBLED DEBT RESTRUCTURINGS (TDRs)

(Dollars In Thousands)

 

   Sept. 30,   As of December 31, 
   2018   2017   2016   2015   2014   2013 
Impaired loans with a valuation allowance  $3,623   $4,100   $3,372   $1,933   $3,241   $9,889 
Impaired loans without a valuation allowance   4,455    5,411    7,488    8,041    9,075    6,432 
Total impaired loans  $8,078   $9,511   $10,860   $9,974   $12,316   $16,321 
                               
Total loans past due 30-89 days and still accruing  $4,455   $9,449   $7,735   $7,057   $7,121   $8,305 
                               
Nonperforming assets:                              
Total nonaccrual loans  $10,911   $13,404   $8,736   $11,517   $12,610   $14,934 
Total loans past due 90 days or more and still accruing   3,124    3,724    6,838    3,229    2,843    3,131 
Total nonperforming loans   14,035    17,128    15,574    14,746    15,453    18,065 
Foreclosed assets held for sale (real estate)   2,678    1,598    2,180    1,260    1,189    892 
Total nonperforming assets  $16,713   $18,726   $17,754   $16,006   $16,642   $18,957 
                               
Loans subject to troubled debt restructurings (TDRs):                              
Performing  $698   $636   $5,803   $1,186   $1,807   $3,267 
Nonperforming   2,925    3,027    2,874    5,178    5,388    908 
Total TDRs  $3,623   $3,663   $8,677   $6,364   $7,195   $4,175 
                               
Total nonperforming loans as a % of loans   1.71%   2.10%   2.07%   2.09%   2.45%   2.80%
Total nonperforming assets as a % of assets   1.30%   1.47%   1.43%   1.31%   1.34%   1.53%
Allowance for loan losses as a % of total loans   1.07%   1.09%   1.13%   1.12%   1.16%   1.34%
Allowance for loan losses as a % of nonperforming loans   62.81%   51.70%   54.40%   53.50%   47.47%   47.95%

 

TABLE XII - SUMMARY OF LOANS BY TYPE

Summary of Loans by Type

 

(In Thousands)  Sept. 30,   As of December 31, 
   2018   2017   2016   2015   2014   2013 
Residential mortgage:                              
Residential mortgage loans - first liens  $366,516   $359,987   $334,102   $304,783   $291,882   $299,831 
Residential mortgage loans - junior liens   25,748    25,325    23,706    21,146    21,166    23,040 
Home equity lines of credit   34,283    35,758    38,057    39,040    36,629    34,530 
1-4 Family residential construction   27,661    26,216    24,908    21,121    16,739    13,909 
Total residential mortgage   454,208    447,286    420,773    386,090    366,416    371,310 
                               
Commercial:                              
Commercial loans secured by real estate   159,212    159,266    150,468    154,779    145,878    147,215 
Commercial and industrial   91,472    88,276    83,854    75,196    50,157    42,387 
Political subdivisions   53,294    59,287    38,068    40,007    17,534    16,291 
Commercial construction and land   12,278    14,527    14,287    5,122    6,938    17,003 
Loans secured by farmland   7,208    7,255    7,294    7,019    7,916    10,468 
Multi-family (5 or more) residential   7,670    7,713    7,896    9,188    8,917    10,985 
Agricultural loans   5,670    6,178    3,998    4,671    3,221    3,251 
Other commercial loans   14,140    10,986    11,475    12,152    13,334    14,631 
Total commercial   350,944    353,488    317,340    308,134    253,895    262,231 
Consumer   17,380    14,939    13,722    10,656    10,234    10,762 
Total   822,532    815,713    751,835    704,880    630,545    644,303 
Less: allowance for loan losses   (8,815)   (8,856)   (8,473)   (7,889)   (7,336)   (8,663)
Loans, net  $813,717   $806,857   $743,362   $696,991   $623,209   $635,640 

 

59

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

LIQUIDITY

 

Liquidity is the ability to quickly raise cash at a reasonable cost. An adequate liquidity position permits the Corporation to pay creditors, compensate for unforeseen deposit fluctuations and fund unexpected loan demand. At September 30, 2018, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $15,053,000.

 

The Corporation maintains overnight borrowing facilities with several correspondent banks that provide a source of day-to-day liquidity. Also, the Corporation maintains borrowing facilities with the Federal Home Loan Bank of Pittsburgh, secured by various mortgage loans.

 

The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. Management intends to use this line of credit as a contingency funding source. As collateral for the line, the Corporation has pledged available-for-sale securities with a carrying value of $15,355,000 at September 30, 2018.

 

The Corporation’s outstanding, available, and total credit facilities at September 30, 2018 and December 31, 2017 are as follows:

 

   Outstanding   Available   Total Credit 
(In Thousands)  Sept. 30,   Dec. 31,   Sept. 30,   Dec. 31,   Sept. 30,   Dec. 31, 
   2018   2017   2018   2017   2018   2017 
Federal Home Loan Bank of Pittsburgh  $35,985   $67,189   $326,354   $295,441   $362,339   $362,630 
Federal Reserve Bank Discount Window   0    0    14,856    15,877    14,856    15,877 
Other correspondent banks   0    0    45,000    45,000    45,000    45,000 
Total credit facilities  $35,985   $67,189   $386,210   $356,318   $422,195   $423,507 

 

At September 30, 2018, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of short-term borrowings of $3,000,000 and long-term borrowings of $32,985,000. At December 31, 2017, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowings of $29,000,000, short-term borrowings of $29,000,000 and long-term borrowings of $9,189,000. Additional information regarding borrowed funds is included in Note 8 to the unaudited consolidated financial statements.

 

Additionally, the Corporation uses “RepoSweep” arrangements to borrow funds from commercial banking customers on an overnight basis. If required to raise cash in an emergency situation, the Corporation could sell available-for-sale securities to meet its obligations or use repurchase agreements placed with brokers to borrow funds secured by investment assets. At September 30, 2018, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $164,204,000.

 

Management believes the Corporation is well-positioned to meet its short-term and long-term obligations.

 

STOCKHOLDERS’ EQUITY AND CAPITAL ADEQUACY

 

As required by the Economic Growth, Regulatory Relief, and Consumer Protection Act (discussed further in the Recent Legislative Developments section of Management’s Discussion and Analysis), in August 2018, the Federal Reserve Board issued an interim final rule that expanded applicability of the Board’s small bank holding company policy statement. The interim final rule raised the policy statement’s asset threshold from $1 billion to $3 billion in total consolidated assets for a bank holding company or savings and loan holding company that: (1) is not engaged in significant nonbanking activities; (2) does not conduct significant off-balance sheet activities; and (3) does not have a material amount of debt or equity securities, other than trust-preferred securities, outstanding. The interim final rule provides that, if warranted for supervisory purposes, the Federal Reserve may exclude a company from the threshold increase. Management believes the Corporation meets the conditions of the Federal Reserve’s small bank holding company policy statement and is therefore excluded from consolidated capital requirements at September 30, 2018; however, C&N Bank remains subject to regulatory capital requirements administered by the federal banking agencies.

 

Details concerning capital ratios at September 30, 2018 and December 31, 2017 are presented below. Management believes, as of September 30, 2018, that C&N Bank meets all capital adequacy requirements to which it is subject and maintains a capital conservation buffer (described in more detail below) that allows the Bank to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. Further, as reflected in the table below, the Corporation’s and C&N Bank’s capital ratios at September 30, 2018 and December 31, 2017 exceed the Corporation’s Board policy threshold levels.

 

60

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(Dollars in Thousands)                          Minimum To Be Well         
       Minimum   Minimum To Maintain   Capitalized Under   Minimum To Meet 
           Capital   Capital Conservation   Prompt Corrective   the Corporation's 
   Actual   Requirement   Buffer at Reporting Date   Action Provisions   Policy Thresholds 
   Amount   Ratio   Amount   Ratio   Amount   Ratio   Amount   Ratio   Amount   Ratio 
September 30, 2018:                                                  
Total capital to risk-weighted assets:                                                  
Consolidated  $195,531    23.88%   N/A    N/A    N/A    N/A    N/A    N/A   $85,988    ³10.5% 
C&N Bank   173,160    21.26%   65,171    ³8%    80,446    ³9.875%    81,464    ³10%    85,537    ³10.5% 
Tier 1 capital to risk-weighted assets:                                                  
Consolidated   186,406    22.76%   N/A    N/A    N/A    N/A    N/A    N/A    69,610    ³8.5% 
C&N Bank   164,035    20.14%   48,878    ³6%    64,153    ³7.875%    65,171    ³8%    69,244    ³8.5% 
Common equity tier 1 capital to risk-weighted assets:                                                  
Consolidated   186,406    22.76%   N/A    N/A    N/A    N/A    N/A    N/A    57,326    ³7% 
C&N Bank   164,035    20.14%   36,659    ³4.5%    51,933    ³6.375%    52,952    ³6.5%    57,025    ³7% 
Tier 1 capital to average assets:                                                  
Consolidated   186,406    14.50%   N/A    N/A    N/A    N/A    N/A    N/A    102,874    ³8% 
C&N Bank   164,035    12.90%   50,854    ³4%    N/A    N/A    63,568    ³5%    101,708    ³8% 
                                                   
December 31, 2017:                                                  
Total capital to risk-weighted assets:                                                  
Consolidated  $187,097    23.07%  $64,872    ³8%   $75,008    ³9.25%   $81,090    ³10%   $85,144    ³10.5% 
C&N Bank   165,142    20.47%   64,528    ³8%    74,611    ³9.25%    80,661    ³10%    84,694    ³10.5% 
Tier 1 capital to risk-weighted assets:                                                  
Consolidated   177,981    21.95%   48,654    ³6%    58,790    ³7.25%    64,872    ³8%    68,926    ³8.5% 
C&N Bank   156,026    19.34%   48,396    ³6%    58,479    ³7.25%    64,528    ³8%    68,561    ³8.5% 
Common equity tier 1 capital to  risk-weighted assets:                                                  
Consolidated   177,981    21.95%   36,490    ³4.5%    46,626    ³5.75%    52,708    ³6.5%    56,763    ³7% 
C&N Bank   156,026    19.34%   36,297    ³4.5%    46,380    ³5.75%    52,429    ³6.5%    56,462    ³7% 
Tier 1 capital to average assets:                                                  
Consolidated   177,981    14.23%   50,023    ³4%    N/A    N/A    62,529    ³5%    62,529    ³5% 
C&N Bank   156,026    12.63%   49,418    ³4%    N/A    N/A    61,772    ³5%    61,772    ³5% 

 

Management expects C&N Bank to maintain capital levels that exceed the regulatory standards for well-capitalized institutions and the applicable capital conservation buffer, including the impact of the pending merger discussed in Note 14 to the unaudited, consolidated financial statements, for the next 12 months and for the foreseeable future.

 

Future dividend payments will depend upon maintenance of a strong financial condition, future earnings and capital and regulatory requirements. As described in more detail below, C&N Bank is subject to restrictions on the amount of dividends that may be paid without approval of banking regulatory authorities. Further, although the Corporation is no longer subject to the specific consolidated capital requirements described herein, the Corporation’s ability to pay dividends, repurchase stock or engage in other activities may be limited by the Federal Reserve if the Corporation fails to hold capital commensurate with its overall risk profile.

 

In July 2013, the federal regulatory authorities issued a new capital rule based, in part, on revisions developed by the Basel Committee on Banking Supervision to the Basel capital framework (Basel III). Generally, the new rule implemented higher minimum capital requirements, revised the definition of regulatory capital components and related calculations, added a new common equity tier 1 capital ratio, implemented a new capital conservation buffer, increased the risk weighting for past due loans and provided a transition period for several aspects of the new rule.

 

61

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The current (new) capital rule provides that, to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, a banking organization subject to the rule must hold a capital conservation buffer composed of common equity tier 1 capital above its minimum risk-based capital requirements. The buffer is measured relative to risk-weighted assets. The current and remaining transition schedule for capital ratios, including the capital conservation buffer, is as follows:

 

   As of January 1: 
   2018   2019 
Minimum common equity tier 1 capital ratio   4.5%   4.5%
Common equity tier 1 capital conservation buffer   1.875%   2.5%
Minimum common equity tier 1 capital ratio plus  capital conservation buffer   6.375%   7.0%
Phase-in of most deductions from common equity  tier 1 capital   100%   100%
Minimum tier 1 capital ratio   6.0%   6.0%
Minimum tier 1 capital ratio plus capital  conservation buffer   7.875%   8.5%
Minimum total capital ratio   8.0%   8.0%
Minimum total capital ratio plus capital  conservation buffer   9.875%   10.5%

 

As fully phased in, a banking organization with a buffer greater than 2.5% would not be subject to additional limits on dividend payments or discretionary bonus payments; however, a banking organization with a buffer less than 2.5% would be subject to increasingly stringent limitations as the buffer approaches zero. The new rule also prohibits a banking organization from making dividend payments or discretionary bonus payments if its eligible retained income is negative in that quarter and its capital conservation buffer ratio was less than 2.5% as of the beginning of that quarter. Eligible net income is defined as net income for the four calendar quarters preceding the current calendar quarter, net of any distributions and associated tax effects not already reflected in net income. A summary of payout restrictions based on the capital conservation buffer is as follows:

 

Capital Conservation Buffer   Maximum Payout
(as a % of risk-weighted assets)   (as a % of eligible retained income)
Greater than 2.5%   No payout limitation applies
≤2.5% and >1.875%   60%
≤1.875% and >1.25%   40%
≤1.25% and >0.625%   20%
≤0.625%   0%

 

At September 30, 2018, C&N Bank’s Capital Conservation Buffer, determined based on the minimum total capital ratio, was 13.26%.

 

The Corporation’s total stockholders’ equity is affected by fluctuations in the fair values of available-for-sale debt securities. The difference between amortized cost and fair value of available-for-sale debt securities, net of deferred income tax, is included in Accumulated Other Comprehensive Income (Loss) within stockholders’ equity. The balance in Accumulated Other Comprehensive Income (Loss) related to unrealized gains (losses) on available-for-sale securities, net of deferred income tax, amounted to ($8,502,000) at September 30, 2018 and ($1,566,000) at December 31, 2017. Changes in accumulated other comprehensive income (loss) are excluded from earnings and directly increase or decrease stockholders’ equity. If available-for-sale securities are deemed to be other-than-temporarily impaired, unrealized losses are recorded as a charge against earnings, and amortized cost for the affected securities is reduced. Note 6 to the unaudited consolidated financial statements provides additional information concerning management’s evaluation of available-for-sale securities for other-than-temporary impairment at September 30, 2018.

 

62

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Stockholders’ equity is also affected by the underfunded or overfunded status of defined benefit pension and postretirement plans. The balance in Accumulated Other Comprehensive Income related to defined benefit plans, net of deferred income tax, was $134,000 at September 30, 2018 and $59,000 at December 31, 2017.

 

COMPREHENSIVE INCOME

 

Comprehensive Income is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as Other Comprehensive Income. Changes in the components of Accumulated Other Comprehensive Income (Loss) are included in Other Comprehensive Income, and for the Corporation, consist of changes in unrealized gains or losses on available-for-sale securities and changes in underfunded or overfunded defined benefit plans. Fluctuations in interest rates significantly affect fair values of available-for-sale securities, and accordingly have an effect on Other Comprehensive Income (Loss) in each period.

 

Comprehensive Income totaled $3,557,000 for the three months ended September 30, 2018 as compared to $3,790,000 in the third quarter 2017. For the three months ended September 30, 2018, Comprehensive Income included: (1) Net Income of $5,586,000, which was $1,650,000 higher than in the third quarter 2017; (2) Other Comprehensive Loss from available-for-sale securities of ($2,026,000) as compared to Other Comprehensive Loss of ($142,000) in the third quarter 2017; and (3) Other Comprehensive Loss from defined benefit plans of ($3,000) for the third quarter 2018 as compared to ($4,000) for the third quarter 2017.

 

For the nine months ended September 30, 2018, Comprehensive Income totaled $9,748,000 as compared to $12,763,000 for the first nine months of 2017. For the nine months ended September 30, 2018, Comprehensive Income included: (1) Net Income of $16,332,000, up $4,841,000 from net income for the first nine months of 2017; (2) Other Comprehensive Loss from available-for-sale securities of ($6,647,000) as compared to Other Comprehensive Income of $1,176,000 in the first nine months of 2017; and (3) Other Comprehensive Income from defined benefit plans of $63,000 for the nine months ended September 30, 2018 as compared to Other Comprehensive Income of $96,000 for the first nine months of 2017.

 

INFLATION

 

The Corporation is significantly affected by the Federal Reserve Board’s efforts to control inflation through changes in short-term interest rates. Since September 2007, the Federal Reserve has maintained the fed funds target rate at extremely low levels by historical standards. Further, throughout the period of low interest rates, the Federal Reserve has injected massive amounts of liquidity into the nation’s monetary system through a variety of programs. Since late 2015, the Federal Reserve has begun to move its fed funds target rate higher, in an effort to re-establish a more normalized level by historical standards, with eight separate 0.25% increases from December 2015 through September 2018, resulting in the current range of 2.00% to 2.25%. Inflation has remained subdued, measured through 2017 and the first nine months of 2018 at levels at or just below the Federal Open Market Committee’s 2% longer run objective. The FOMC noted in its latest statement that the labor market has continued to strengthen, and that economic activity continues to rise at a solid rate with household spending and business fixed investment growing strongly. The Committee continues to suggest that as market conditions continue to improve, further gradual increases in the federal funds rate will be warranted.

 

Although management cannot predict future changes in the rates of inflation, management monitors the impact of economic trends, including any indicators of inflationary pressures, in managing interest rate and other financial risks.

 

RECENT LEGISLATIVE DEVELOPMENTS

 

On May 24, 2018, President Trump signed into law the Economic Growth, Regulatory Relief, and Consumer Protection Act (the “Act”), which was designed to ease certain restrictions imposed by the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010. Most of the changes made by the new Act can be grouped into five general areas: mortgage lending; certain regulatory relief for “community” banks; enhanced consumer protections in specific areas, including subjecting credit reporting agencies to additional requirements; certain regulatory relief for large financial institutions, including increasing the threshold at which institutions are classified as systemically important financial institutions (from $50 billion to $250 billion) and therefore subject to stricter oversight, and revising the rules for larger institution stress testing; and certain changes to federal securities regulations designed to promote capital formation.

 

As noted in the Stockholders’ Equity and Capital Adequacy section of Management’s Discussion and Analysis, as required by the Act, the Federal Reserve Board issued an interim final rule that expanded applicability of the Board’s small bank holding company policy statement, raising the policy statement’s asset threshold from $1 billion to $3 billion in total consolidated assets for a bank holding company or savings and loan holding company, subject to other conditions. Management believes the Corporation meets the conditions of the Federal Reserve’s small bank holding company policy statement and is therefore excluded from consolidated capital requirements at September 30, 2018. Further, qualification as a small bank holding company allows the Corporation to file more abbreviated, and less frequent, consolidated and holding company reports with the Federal Reserve.

 

63

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Some of the other key provisions of the Act as it relates to community banks and bank holding companies include, but are not limited to: (i) designating mortgages held in portfolio as “qualified mortgages” for banks with less than $10 billion in assets, subject to certain documentation and product limitations; (ii) exempting banks with less than $10 billion in assets from Volcker Rule requirements relating to proprietary trading; (iii) simplifying capital calculations for banks with less than $10 billion in assets by requiring federal banking agencies to establish a community bank leverage ratio of tangible equity to average consolidated assets of not less than 8% or more than 10%, and provide that banks that maintain tangible equity in excess of such ratio will be deemed to be in compliance with risk-based capital and leverage requirements; (iv) assisting smaller banks with obtaining stable funding by providing an exception for reciprocal deposits from FDIC restrictions on acceptance of brokered deposits; (v) raising the eligibility for use of short-form Call Reports from $1 billion to $5 billion in assets; and (vi) clarifying definitions pertaining to high volatility commercial real estate loans (HVCRE), which require higher capital allocations, so that only loans with increased risk are subject to higher risk weightings.

 

The Corporation continues to analyze the changes implemented by the Act, but does not believe that such changes will materially impact the Corporation’s business, operations, or financial results.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

MARKET RISK

 

Market risk is the risk of loss arising from adverse changes in market rates and prices of the Corporation’s financial instruments. In addition to the effects of interest rates, the market prices of the Corporation’s debt securities within the available-for-sale securities portfolio are affected by fluctuations in the risk premiums (amounts of spread over risk-free rates) demanded by investors. Management attempts to limit the risk that economic conditions would force the Corporation to sell securities for realized losses by maintaining a strong capital position (discussed in the “Stockholders’ Equity and Capital Adequacy” section of Management’s Discussion and Analysis) and ample sources of liquidity (discussed in the “Liquidity” section of Management’s Discussion and Analysis).

 

The Corporation’s major category of market risk, interest rate risk, is discussed in the following section.

 

INTEREST RATE RISK

 

Business risk arising from changes in interest rates is an inherent factor in operating a bank. A significant portion of the Corporation’s assets are long-term, fixed-rate loans and debt securities. Funding for these assets comes principally from shorter-term deposits and borrowed funds. Accordingly, there is an inherent risk of lower future earnings or decline in fair value of the Corporation’s financial instruments when interest rates change.

 

The Corporation uses a simulation model to calculate the potential effects of interest rate fluctuations on net interest income and the market value of portfolio equity. For purposes of these calculations, the market value of portfolio equity includes the fair values of financial instruments, such as securities, loans, deposits and borrowed funds, and the book values of nonfinancial assets and liabilities, such as premises and equipment and accrued expenses. The model measures and projects the amount of potential changes in net interest income, and calculates the discounted present value of anticipated cash flows of financial instruments, assuming an immediate increase or decrease in interest rates. Management ordinarily runs a variety of scenarios within a range of plus or minus 100-400 basis points of current rates.

 

The model makes estimates, at each level of interest rate change, regarding cash flows from principal repayments on loans and mortgage-backed securities and call activity on other investment securities. Actual results could vary significantly from these estimates, which could result in significant differences in the calculations of projected changes in net interest income and market value of portfolio equity. Also, the model does not make estimates related to changes in the composition of the deposit portfolio that could occur due to rate competition, and the table does not necessarily reflect changes that management would make to realign the portfolio as a result of changes in interest rates.

 

The Corporation’s Board of Directors has established policy guidelines for acceptable levels of interest rate risk, based on an immediate increase or decrease in interest rates. The policy limits acceptable fluctuations in net interest income from the baseline (flat rates) one-year scenario and variances in the market value of portfolio equity from the baseline values based on current rates.

 

64

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Table XIII, which follows this discussion, is based on the results of calculations performed using the simulation model as of September 30, 2018 and December 31, 2017. The table shows that as of the respective dates, the changes in net interest income and changes in market value were within the policy limits in all scenarios.

 

65

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

  

TABLE XIII - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES

 

September 30, 2018 Data                    
(Dollars In Thousands)  Period Ending September 30, 2019     
                     
Basis Point  Interest   Interest   Net Interest   NII   NII 
Change in Rates  Income   Expense   Income (NII)   % Change   Risk Limit 
+400  $62,241   $19,731   $42,510    -7.8%   25.0%
+300   59,575    16,088    43,487    -5.7%   20.0%
+200   56,921    12,445    44,476    -3.6%   15.0%
+100   54,158    8,802    45,356    -1.7%   10.0%
0   51,296    5,170    46,126    0.0%   0.0%
-100   47,952    3,370    44,582    -3.3%   10.0%
-200   44,731    2,678    42,053    -8.8%   15.0%
-300   42,647    2,436    40,211    -12.8%   20.0%
-400   42,314    2,436    39,878    -13.5%   25.0%

 

   Market Value of Portfolio Equity at September 30, 2018 
             
   Present   Present   Present 
Basis Point  Value   Value   Value 
Change in Rates  Equity   % Change   Risk Limit 
+400  $200,924    -16.5%   40.0%
+300   209,456    -13.0%   30.0%
+200   220,194    -8.5%   25.0%
+100   230,238    -4.4%   15.0%
0   240,719    0.0%   0.0%
-100   242,264    0.6%   15.0%
-200   241,271    0.2%   25.0%
-300   240,940    0.1%   30.0%
-400   273,246    13.5%   40.0%

 

December 31, 2017 Data                
(Dollars in Thousands)      Period Ending December 31, 2018     
                     
Basis Point  Interest   Interest   Net Interest   NII   NII 
Change in Rates  Income   Expense   Income (NII)   % Change   Risk Limit 
+400  $57,619   $19,730   $37,889    -10.8%   25.0%
+300   54,978    15,852    39,126    -7.9%   20.0%
+200   52,334    11,974    40,360    -5.0%   15.0%
+100   49,620    8,095    41,525    -2.2%   10.0%
0   46,717    4,243    42,474    0.0%   0.0%
-100   43,581    2,781    40,800    -3.9%   10.0%
-200   41,290    2,216    39,074    -8.0%   15.0%
-300   40,463    2,191    38,272    -9.9%   20.0%
-400   40,194    2,191    38,003    -10.5%   25.0%

 

   Market Value of Portfolio Equity at December 31, 2017 
             
   Present   Present   Present 
Basis Point  Value   Value   Value 
Change in Rates  Equity   % Change   Risk Limit 
+400  $195,385    -16.8%   40.0%
+300   203,648    -13.3%   30.0%
+200   213,689    -9.0%   25.0%
+100   224,389    -4.4%   15.0%
0   234,759    0.0%   0.0%
-100   236,030    0.5%   15.0%
-200   234,863    0.0%   25.0%
-300   252,464    7.5%   30.0%
-400   292,124    24.4%   40.0%

 

66

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 4. CONTROLS AND PROCEDURES

 

The Corporation’s management, under the supervision of and with the participation of the Corporation’s Chief Executive Officer and Chief Financial Officer, has carried out an evaluation of the design and effectiveness of the Corporation’s disclosure controls and procedures as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Securities Exchange Act of 1934 as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Corporation’s disclosure controls and procedures are effective to ensure that all material information required to be disclosed in reports the Corporation files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

There were no significant changes in the Corporation’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or that are reasonably likely to affect, our internal control over financial reporting.

 

67

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

PART II – OTHER INFORMATION

 

Item 1.Legal Proceedings

 

The Corporation and C&N Bank are involved in various legal proceedings incidental to their business. Management believes the aggregate liability, if any, resulting from such pending and threatened legal proceedings will not have a material, adverse effect on the Corporation’s financial condition or results of operations.

 

Item 1A.Risk Factors

 

There have been no material changes from the risk factors previously disclosed in Item 1A of the Corporation’s Form 10-K filed February 15, 2018.

 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

Issuer Purchases of Equity Securities

 

The following table sets forth a summary of the purchases by the Corporation, on the open market, of its equity securities during the third quarter 2018:

 

Period  Total Number
of Shares
Purchased
   Average
Price Paid
per Share
   Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
  

Maximum Number of
Shares that May Yet
be Purchased Under
the Plans or

Programs

 
July 1 - 31, 2018   0   $0    0    600,000 
August 1 - 31, 2018   0   $0    0    600,000 
September 1 - 30, 2018   0   $0    0    600,000 

 

Note to Table: Effective April 21, 2016, the Corporation’s Board of Directors approved a treasury stock repurchase program. Under this stock repurchase program, the Corporation is authorized to repurchase up to 600,000 shares of the Corporation's common stock or slightly less than 5% of the Corporation's issued and outstanding shares at April 19, 2016. The Board of Directors’ April 21, 2016 authorization provides that: (1) the new treasury stock repurchase program shall be effective when publicly announced and shall continue thereafter until suspended or terminated by the Board of Directors, in its sole discretion; and (2) all shares of common stock repurchased pursuant to the new program shall be held as treasury shares and be available for use and reissuance for purposes as and when determined by the Board of Directors including, without limitation, pursuant to the Corporation’s Dividend Reinvestment and Stock Purchase Plan and its equity compensation program. To date, no purchases have been made under this repurchase program.

 

Item 3.Defaults Upon Senior Securities

 

None

 

Item 4.Mine Safety Disclosures

 

Not applicable

 

Item 5.Other Information

 

None

 

68

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Item 6.Exhibits

 

2.  Plan of acquisition, reorganization, arrangement,  liquidation or succession   Incorporated by reference to Exhibit 2.1 of  the Corporation’s Form 8-K filed September 28, 2018
     
3.  (i) Articles of Incorporation   Incorporated by reference to Exhibit 3.1 of the Corporation's Form 8-K filed September 21, 2009
     
3.  (ii) By-laws   Incorporated by reference to Exhibit 3.1 of the Corporation's Form 8-K filed April 19, 2013
     
4.  Instruments defining the rights of Security holders, including  Indentures   Not applicable
     
10.  Material contracts:    
10.1 Form of Indemnification Agreement dated September 20, 2018   between the Corporation and J. Bradley Scovill   Filed herewith
     
11.  Statement re: computation of per share earnings           Information concerning the computation of earnings per share is provided in Note 2 to the unaudited consolidated financial statements, which is included in Part I,  Item 1 of Form 10-Q
     
15.  Letter re: unaudited interim information   Not applicable
     
18.  Letter re: change in accounting principles   Not applicable
     
19.  Report furnished to security holders   Not applicable
     
22.  Published report regarding matters submitted to  vote of security holders   Not applicable
     
23.  Consents of experts and counsel   Not applicable
     
24.  Power of attorney   Not applicable
     
31.  Rule 13a-14(a)/15d-14(a) certifications:    
31.1 Certification of Chief Executive Officer   Filed herewith
31.2 Certification of Chief Financial Officer   Filed herewith
     
32.  Section 1350 certifications   Filed herewith
     
99.  Additional exhibits   Not applicable
     
100. XBRL-related documents   Not applicable
     
101. Interactive data file   Filed herewith

 

 

69

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  CITIZENS & NORTHERN CORPORATION  
     
November 1, 2018 By: /s/ J. Bradley Scovill  
Date President and Chief Executive Officer  
     
November 1, 2018 By: /s/ Mark A. Hughes  
Date Treasurer and Chief Financial Officer  

 

70