UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

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

For the quarterly period endedSeptember 30, 20172018

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)

 

PENNSYLVANIA23-2451943
(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. YesxNo¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).

YesxNo¨

 

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 filerxNon-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¨Nox

 

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)12,198,62112,298,357 Shares Outstanding on October 30, 201729, 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, 20172018 and December 31, 20162017Page 3
  
Consolidated Statements of Income (Unaudited) – Three-month and Nine-month Periods Ended September 30, 20172018 and 20162017Page 4
  
Consolidated Statements of Comprehensive Income (Unaudited) - Three-month and Nine-month Periods Ended September 30, 20172018 and 20162017Page 5
  
Consolidated Statements of Cash Flows (Unaudited) – Nine-month Periods Ended September 30, 20172018 and 20162017Page 6
  
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - Nine Months– Nine-month Periods Ended September 30, 20172018 and 20162017Page 7
  
Notes to Unaudited Consolidated Financial StatementsPages 8 – 38
  
Item 2. Management's Discussion and Analysis of Financial Condition and Results of OperationsPages 39 – 6064
  
Item 3. Quantitative and Qualitative Disclosures About Market RiskPages 60646266
  
Item 4. Controls and ProceduresPage 6367
  
Part II. Other InformationPages 64686569
  
SignaturesPage 6670
  
Exhibit 31.1. Rule 13a-14(a)/15d-14(a) Certification -Chief- Chief Executive Officer Page 67
  
Exhibit 31.2. Rule 13a-14(a)/15d-14(a) Certification - Chief Financial Officer Page 68
  
Exhibit 32. Section 1350 Certifications Page 69

 

2

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,  September 30, December 31, 
 2017 2016  2018 2017 
ASSETS             
Cash and due from banks:                
Noninterest-bearing $19,902  $17,551  $20,978  $25,664 
Interest-bearing  12,948   14,558   17,363   14,580 
Total cash and due from banks  32,850   32,109   38,341   40,244 
Available-for-sale securities, at fair value  365,086   395,077 
Available-for-sale debt securities, at fair value  358,706   355,937 
Marketable equity security  941   971 
Loans held for sale  437   142   551   765 
                
Loans receivable  801,012   751,835   822,532   815,713 
Allowance for loan losses  (8,900)  (8,473)  (8,815)  (8,856)
Loans, net  792,112   743,362   813,717   806,857 
                
Bank-owned life insurance  19,985   19,704   18,935   20,083 
Accrued interest receivable  4,027   3,963   4,279   4,048 
Bank premises and equipment, net  15,366   15,397   14,824   15,432 
Foreclosed assets held for sale  1,650   2,180   2,678   1,598 
Deferred tax asset, net  4,319   5,117   5,122   3,289 
Intangible assets - Goodwill and core deposit intangibles  11,956   11,959   11,951   11,954 
Other assets  12,133   13,282   15,394   15,781 
TOTAL ASSETS $1,259,921  $1,242,292  $1,285,439  $1,276,959 
                
LIABILITIES                
Deposits:                
Noninterest-bearing $236,758  $224,175  $260,961  $241,214 
Interest-bearing  784,867   759,668   782,986   767,235 
Total deposits  1,021,625   983,843   1,043,947   1,008,449 
Short-term borrowings  7,739   26,175   8,421   61,766 
Long-term borrowings  31,256   38,454   32,985   9,189 
Accrued interest and other liabilities  8,288   7,812   10,099   9,112 
TOTAL LIABILITIES  1,068,908   1,056,284   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 12,197,527 at September 30, 2017 and        
12,113,228 December 31, 2016  12,655   12,655 
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  71,818   71,730   72,197   72,035 
Retained earnings  114,836   112,790   120,283   113,608 
Treasury stock, at cost; 457,644 shares at September 30, 2017 and 541,943        
shares at December 31, 2016  (8,670)  (10,269)
Accumulated other comprehensive income (loss)  374   (898)
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  191,013   186,008   189,987   188,443 
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $1,259,921  $1,242,292  $1,285,439  $1,276,959 

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


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.


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.

 

3

5

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consolidated Statements of Income

(In Thousands Except Per Share Data) (Unaudited)

  3 Months Ended  9 Months Ended 
  Sept. 30,  Sept. 30,  Sept. 30,  Sept. 30, 
  2017  2016  2017  2016 
INTEREST INCOME                
Interest and fees on loans:                
Taxable $8,889  $8,347  $25,872  $24,407 
Tax-exempt  531   457   1,482   1,357 
Interest on mortgages held for sale  10   7   20   21 
Interest on balances with depository institutions  67   29   140   89 
Income from available-for-sale securities:                
Taxable  1,335   1,429   4,090��  4,474 
Tax-exempt  789   835   2,459   2,578 
Dividends  5   27   15   66 
Total interest and dividend income  11,626   11,131   34,078   32,992 
INTEREST EXPENSE                
Interest on deposits  639   549   1,735   1,550 
Interest on short-term borrowings  9   30   131   133 
Interest on long-term borrowings  337   365   1,050   1,090 
Total interest expense  985   944   2,916   2,773 
Net interest income  10,641   10,187   31,162   30,219 
Provision for loan losses  322   538   778   1,224 
Net interest income after provision for loan losses  10,319   9,649   30,384   28,995 
OTHER INCOME                
Service charges on deposit accounts  1,168   1,221   3,346   3,523 
Service charges and fees  115   118   316   335 
Trust and financial management revenue  1,292   1,172   3,969   3,567 
Brokerage revenue  187   216   551   569 
Insurance commissions, fees and premiums  26   26   98   74 
Interchange revenue from debit card transactions  561   481   1,649   1,431 
Net gains from sale of loans  297   236   651   699 
Loan servicing fees, net  35   28   162   39 
Increase in cash surrender value of life insurance  97   97   281   286 
Other operating income  288   289   1,013   957 
Sub-total  4,066   3,884   12,036   11,480 
Realized gains on available-for-sale securities, net  5   584   257   1,089 
Total other income  4,071   4,468   12,293   12,569 
OTHER EXPENSES                
Salaries and wages  3,985   3,901   11,825   11,701 
Pensions and other employee benefits  1,216   1,060   3,890   3,499 
Occupancy expense, net  580   601   1,758   1,770 
Furniture and equipment expense  471   435   1,372   1,301 
FDIC Assessments  93   151   283   448 
Pennsylvania shares tax  336   287   1,008   932 
Professional fees  269   245   750   816 
Automated teller machine and interchange expense  346   291   945   807 
Software subscriptions  299   237   870   729 
Other operating expense  1,597   1,371   4,865   4,183 
Total other expenses  9,192   8,579   27,566   26,186 
Income before income tax provision  5,198   5,538   15,111   15,378 
Income tax provision  1,262   1,451   3,620   3,847 
NET INCOME $3,936  $4,087  $11,491  $11,531 
EARNINGS PER COMMON SHARE - BASIC $0.32  $0.34  $0.94  $0.95 
EARNINGS PER COMMON SHARE - DILUTED $0.32  $0.34  $0.94  $0.95 
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.

4

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Consolidated Statements of Comprehensive Income

(In Thousands) (Unaudited)

  Three Months Ended  Nine Months Ended 
  Sept. 30,  Sept. 30, 
  2017  2016  2017  2016 
Net income $3,936  $4,087  $11,491  $11,531 
                 
Unrealized (losses) gains on available-for-sale securities:                
Unrealized holding (losses) gains on available-for-sale securities  (213)  (1,661)  2,067   5,544 
Reclassification adjustment for gains realized in income  (5)  (584)  (257)  (1,089)
Other comprehensive (loss) gain on available-for-sale securities  (218)  (2,245)  1,810   4,455 
                 
Unfunded pension and postretirement obligations:                
Changes from plan amendments and actuarial gains and losses included in accumulated other comprehensive gain  0   0   166   26 
Amortization of net transition obligation, prior service cost and net actuarial loss included in net periodic benefit cost  (6)  (5)  (18)  (15)
Other comprehensive (loss) gain on unfunded retirement obligations  (6)  (5)  148   11 
                 
Other comprehensive (loss) income before income tax  (224)  (2,250)  1,958   4,466 
Income tax related to other comprehensive income  78   786   (686)  (1,564)
                 
Net other comprehensive (loss) income  (146)  (1,464)  1,272   2,902 
                 
Comprehensive income $3,790  $2,623  $12,763  $14,433 

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

(In Thousands) (Unaudited)

  9 Months Ended 
  Sept. 30,  Sept. 30, 
  2017  2016 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income $11,491  $11,531 
Adjustments to reconcile net income to net cash provided by operating activities:        
Provision for loan losses  778   1,224 
Realized gains on available-for-sale securities, net  (257)  (1,089)
Depreciation expense  1,239   1,188 
Accretion and amortization on securities, net  866   1,065 
Increase in cash surrender value of life insurance  (281)  (286)
Stock-based compensation and other expense  475   484 
Deferred income taxes  112   7 
Decrease in fair value of servicing rights  145   247 
Gains on sales of loans, net  (651)  (699)
Origination of loans for sale  (19,277)  (19,366)
Proceeds from sales of loans  19,473   19,565 
Decrease (increase) in accrued interest receivable and other assets  207   (305)
Increase in accrued interest payable and other liabilities  624   187 
Other  86   84 
Net Cash Provided by Operating Activities  15,030   13,837 
CASH FLOWS FROM INVESTING ACTIVITIES:        
Proceeds from maturities of certificates of deposit  348   1,060 
Purchase of certificates of deposit  (100)  (2,280)
Proceeds from sales of available-for-sale securities  24,118   21,573 
Proceeds from calls and maturities of available-for-sale securities  47,285   54,472 
Purchase of available-for-sale securities  (40,211)  (59,582)
Redemption of Federal Home Loan Bank of Pittsburgh stock  5,487   3,661 
Purchase of Federal Home Loan Bank of Pittsburgh stock  (4,725)  (2,364)
Net increase in loans  (50,128)  (39,647)
Proceeds from bank owned life insurance  0   1,442 
Purchase of premises and equipment  (1,209)  (1,188)
Proceeds from sale of foreclosed assets  1,035   361 
Other  144   115 
Net Cash Used in Investing Activities  (17,956)  (22,377)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Net increase in deposits  37,782   56,265 
Net decrease in short-term borrowings  (18,436)  (38,906)
Proceeds from long-term borrowings  3,000   0 
Repayments of long-term borrowings  (10,198)  (229)
Purchase of treasury stock  0   (3,723)
Sale of treasury stock  98   126 
Tax benefit from compensation plans  0   129 
Common dividends paid  (8,331)  (8,333)
Net Cash Provided by Financing Activities  3,915   5,329 
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  989   (3,211)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR  28,621   33,313 
CASH AND CASH EQUIVALENTS, END OF PERIOD $29,610  $30,102 
         
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:        
Accrued purchase of available-for-sale securities $0  $1,494 
Assets acquired through foreclosure of real estate loans $608  $1,508 
Interest paid $2,942  $2,764 
Income taxes paid $3,163  $3,185 

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, 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 
                                 
Nine Months Ended September 30, 2016                                
Balance, December 31, 2015  12,655,171   474,548  $12,655  $71,654  $109,454  $2,528  $(8,804) $187,487 
Net income                  11,531           11,531 
Other comprehensive income, net                      2,902       2,902 
Cash dividends declared on common  stock, $0.78 per share                  (9,435)          (9,435)
Shares issued for dividend reinvestment  Plan      (53,596)      90           1,012   1,102 
Treasury stock purchased      187,300                   (3,723)  (3,723)
Shares issued from treasury and redeemed  related to exercise of stock options      (7,371)      (13)          139   126 
Restricted stock granted      (35,427)      (658)          658   0 
Forfeiture of restricted stock      2,719       48           (48)  0 
Stock-based compensation expense              480               480 
Other stock-based expense      (225)                  4   4 
Tax effect of stock option exercises              (2)              (2)
Tax benefit from dividends on restricted stock              17               17 
Tax benefit from compensation plans                  114           114 
Balance, September 30, 2016  12,655,171   567,948  $12,655  $71,616  $111,664  $5,430  $(10,762) $190,603 
                 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, 2016,2017, 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 20162017 information has been reclassified for consistency with the 20172018 presentation.

 

Operating results reported for the three-month and nine-month periods ended September 30, 20172018 might not be indicative of the results for the year ending December 31, 2017.2018. 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.


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.


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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

 3 Months Ended 9 Months Ended  3 Months Ended 9 Months Ended 
 Sept. 30, Sept. 30, Sept. 30, Sept. 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2018 2017 2018 2017 
Basic                         
Net income $3,936,000  $4,087,000  $11,491,000  $11,531,000  $5,586,000  $3,936,000  $16,332,000  $11,491,000 
Less: Dividends and undistributed earnings allocated to participating securities  (20,000)  (22,000)  (59,000)  (63,000)  (28,000)  (20,000)  (83,000)  (59,000)
Net income attributable to common shares $3,916,000  $4,065,000  $11,432,000  $11,468,000  $5,558,000  $3,916,000  $16,249,000  $11,432,000 
Basic weighted-average common shares outstanding  12,124,854   12,014,267   12,105,673   12,032,619   12,228,833   12,124,854   12,209,879   12,105,673 
Basic earnings per common share (a) $0.32  $0.34  $0.94  $0.95  $0.45  $0.32  $1.33  $0.94 
                                
Diluted                                
Net income attributable to common shares $3,916,000  $4,065,000  $11,432,000  $11,468,000  $5,558,000  $3,916,000  $16,249,000  $11,432,000 
Basic weighted-average common shares outstanding  12,124,854   12,014,267   12,105,673   12,032,619   12,228,833   12,124,854   12,209,879   12,105,673 
Dilutive effect of potential common stock arising from stock options  37,409   29,799   40,624   24,020   42,703   37,409   38,790   40,624 
Diluted weighted-average common shares outstanding  12,162,263   12,044,066   12,146,297   12,056,639   12,271,536   12,162,263   12,248,669   12,146,297 
Diluted earnings per common share (a) $0.32  $0.34  $0.94  $0.95  $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, statement less earnings allocated to nonvestednon-vested restricted shares with nonforfeitable dividends (participating securities).

 

The weighted-average number of nonvested restricted shares outstanding was 61,233 shares in the three-month period ended September 30, 2017 and 64,130 shares in the three-month period ended September 30, 2016. The weighted-average number of nonvested restricted shares outstanding was 62,825 shares in the nine-month period ended September 30, 2017 and 65,935 shares in the nine-month period ended September 30, 2016.

8

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

StockAnti-dilutive stock options that were anti-dilutive wereare excluded from net income per share calculations. There were no anti-dilutive instruments in the three-month or nine-month periods ended September 30, 2017. Weighted-average common shares available from anti-dilutive instruments totaled 22,715 shares in the third quarter 20162018 and 39,054 shares in the nine-month period ended September 30, 2016.2017.

 

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.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, 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 net transition obligation, 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 
Nine Months Ended September 30, 2016            
Unrealized gains on available-for-sale securities:            
Unrealized holding gains on available-for-sale securities $5,544  $(1,941) $3,603 
Reclassification adjustment for (gains) realized in income  (1,089)  381   (708)
Other comprehensive income on available-for-sale securities  4,455   (1,560)  2,895 
             
Unfunded pension and postretirement obligations:            
Changes from plan amendments and actuarial gains and losses            
included in other comprehensive income  26   (9)  17 
Amortization of net transition obligation, prior service cost and net            
actuarial loss included in net periodic benefit cost  (15)  5   (10)
Other comprehensive income on unfunded retirement obligations  11   (4)  7 
             
Total other comprehensive income $4,466  $(1,564) $2,902 

(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)
9


 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(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 net transition obligation, 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)

(In Thousands) Before-Tax  Income Tax  Net-of-Tax 
  Amount  Effect  Amount 
Three Months Ended September 30, 2016            
Unrealized losses on available-for-sale securities:            
Unrealized holding losses on available-for-sale securities $(1,661) $580  $(1,081)
Reclassification adjustment for (gains) realized in income  (584)  204   (380)
Other comprehensive loss on available-for-sale securities  (2,245)  784   (1,461)
             
Unfunded pension and postretirement obligations:            
Changes from plan amendments and actuarial gains and losses            
included in other comprehensive income  0   0   0 
Amortization of net transition obligation, prior service cost and net            
actuarial loss included in net periodic benefit cost  (5)  2   (3)
Other comprehensive loss on unfunded retirement obligations  (5)  2   (3)
             
Total other comprehensive loss $(2,250) $786  $(1,464)
(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 

 

10
(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)


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  Unrealized     Accumulated 
 Holding Gains Unfunded Other  (Losses) Unfunded Other 
 (Losses) Retirement Comprehensive  Gains Retirement Comprehensive 
 on Securities Obligations Income  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) $(949) $51  $(898)
Change during nine months ended September 30, 2017  1,176   96   1,272 
Other comprehensive income during nine months ended September 30, 2017  1,176   96   1,272 
Balance, end of period $227  $147  $374  $227  $147  $374 
                        
Nine Months Ended September 30, 2016            
Three Months Ended September 30, 2018            
Balance, beginning of period $2,493  $35  $2,528  $(6,476) $137  $(6,339)
Change during nine months ended September 30, 2016  2,895   7   2,902 
Other comprehensive (loss) during three months ended September 30, 2018  (2,026)  (3)  (2,029)
Balance, end of period $5,388  $42  $5,430  $(8,502) $134  $(8,368)
                        
Three Months Ended September 30, 2017                        
Balance, beginning of period $369  $151  $520  $369  $151  $520 
Change during three months ended September 30, 2017  (142)  (4)  (146)
Other comprehensive (loss) during three months ended September 30, 2017  (142)  (4)  (146)
Balance, end of period $227  $147  $374  $227  $147  $374 
            
Three Months Ended September 30, 2016            
Balance, beginning of period $6,849  $45  $6,894 
Change during three months ended September 30, 2016  (1,461)  (3)  (1,464)
Balance, end of period $5,388  $42  $5,430 

 

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

 

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 Income Components Comprehensive Income  Statements of Income
Unrealized gains and losses on available-for-sale Securities $(257) Realized gains on available-for-sale securities, net
   89  Income tax provision
   (168) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (23) Pensions and other employee benefits
Actuarial loss  5  Pensions and other employee benefits
   (18) Total before tax
   6  Income tax provision
   (12) Net of tax
Total reclassifications for the period $(180)  

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   
11

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

For the Nine Months Ended September 30, 2016   
For the Nine Months Ended September 30, 2017    
(In Thousands)       
 Reclassified from   Reclassified from   
Details about Accumulated Other Accumulated Other Affected Line Item in the Consolidated Accumulated Other Affected Line Item in the Consolidated
Comprehensive Income Components Comprehensive Income Statements of Income
Comprehensive Loss Components Comprehensive Loss Statements of Income
Unrealized gains and losses on available-for-sale securities $(1,089) Realized gains on available-for-sale securities, net $(257) Realized gains on available-for-sale debt securities, net
  381  Income tax provision  89  Income tax provision
  (708) Net of tax  (168) Net of tax
Amortization of defined benefit pension and postretirement items:          
Prior service cost  (23) Pensions and other employee benefits  (23) Other noninterest expense
Actuarial loss  8  Pensions and other employee benefits  5  Other noninterest expense
  (15) Total before tax  (18) Total before tax
  5  Income tax provision  6  Income tax provision
  (10) Net of tax  (12) Net of tax
Total reclassifications for the period $(718)  $(180) 

  

For the Three Months Ended September 30, 2017   
For the Three Months Ended September 30, 2018    
(In Thousands)       
 Reclassified from   Reclassified from   
Details about Accumulated Other Accumulated Other Affected Line Item in the Consolidated Accumulated Other Affected Line Item in the Consolidated
Comprehensive Income Components Comprehensive Income Statements of Income
Comprehensive Loss Components Comprehensive Loss Statements of Income
Unrealized gains and losses on available-for-sale securities $(5) Realized gains on available-for-sale securities, net $2  Realized losses on available-for-sale debt securities, net
  1  Income tax provision  (0) Income tax provision
  (4) Net of tax  2  Net of tax
Amortization of defined benefit pension and postretirement items:          
Prior service cost  (8) Pensions and other employee benefits  (7) Other noninterest expense
Actuarial loss  2  Pensions and other employee benefits  4  Other noninterest expense
  (6) Total before tax  (3) Total before tax
  2  Income tax provision  (0) Income tax provision
  (4) Net of tax  (3) Net of tax
Total reclassifications for the period $(8)  $(1) 

  

For the Three Months Ended September 30, 2016     
(In Thousands)     
  Reclassified from   
Details about Accumulated Other Accumulated Other  Affected Line Item in the Consolidated
Comprehensive Income Components Comprehensive Income  Statements of Income
Unrealized gains and losses on available-for-sale Securities $(584) Realized gains on available-for-sale securities, net
   204  Income tax provision
   (380) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (8) Pensions and other employee benefits
Actuarial loss  3  Pensions and other employee benefits
   (5) Total before tax
   2  Income tax provision
   (3) Net of tax
Total reclassifications for the period $(383)  

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)  
12

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

4. CASH AND DUE FROM BANKS

 

Cash and due from banks at September 30, 20172018 and December 31, 20162017 include the following:

 

(In thousands) Sept. 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2018 2017 
Cash and cash equivalents $29,610  $28,621  $36,031  $37,004 
Certificates of deposit  3,240   3,488   2,310   3,240 
Total cash and due from banks $32,850  $32,109  $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 $17,213,000$14,783,000 at September 30, 20172018 and $16,654,000$17,178,000 at December 31, 2016.2017.

 

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.

13

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 20172018 and December 31, 2016,2017, assets measured at fair value and the valuation methods used are as follows:

 

     September 30, 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 SECURITIES:                
Obligations of U.S. Government agencies $0  $7,946  $0  $7,946 
Obligations of states and political subdivisions:                
Tax-exempt  0   110,557   0   110,557 
Taxable  0   27,816   0   27,816 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  0   54,917   0   54,917 
Residential collateralized mortgage obligations  0   129,243   0   129,243 
Commercial mortgage-backed securities  0   33,629   0   33,629 
Total debt securities  0   364,108   0   364,108 
Marketable equity securities  978   0   0   978 
Total available-for-sale securities  978   364,108   0   365,086 
Servicing rights  0   0   1,277   1,277 
Total recurring fair value measurements $978  $364,108  $1,277  $366,363 
                 
Nonrecurring fair value measurements                
Impaired loans with a valuation allowance $0  $0  $3,258  $3,258 
Valuation allowance  0   0   (1,077)  (1,077)
Impaired loans, net  0   0   2,181   2,181 
Foreclosed assets held for sale  0   0   1,650   1,650 
Total nonrecurring fair value measurements $0  $0  $3,831  $3,831 

     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 
                 
14

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

    December 31, 2016        December 31, 2017    
 Quoted Prices Other       Quoted Prices Other      
 in Active Observable Unobservable Total  in Active Observable Unobservable Total 
 Markets Inputs Inputs Fair  Markets Inputs Inputs Fair 
(In Thousands) (Level 1) (Level 2) (Level 3) Value  (Level 1) (Level 2) (Level 3) Value 
         
Recurring fair value measurements                                
AVAILABLE-FOR-SALE SECURITIES:                
AVAILABLE-FOR-SALE DEBT SECURITIES:                
Obligations of U.S. Government agencies $0  $9,541  $0  $9,541  $0  $7,873  $0  $7,873 
Obligations of states and political subdivisions:                                
Tax-exempt  0   119,037   0   119,037   0   105,111   0   105,111 
Taxable  0   30,297   0   30,297   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   58,404   0   58,404   0   52,347   0   52,347 
Residential collateralized mortgage obligations  0   146,608   0   146,608   0   131,814   0   131,814 
Commercial mortgage-Backed securities  0   30,219   0   30,219 
Total debt securities  0   394,106   0   394,106 
Marketable equity securities  971   0   0   971 
Total available-for-sale securities  971   394,106   0   395,077 
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   1,262   1,262   0   0   1,299   1,299 
Total recurring fair value measurements $971  $394,106  $1,262  $396,339  $971  $355,937  $1,299  $358,207 
                                
Nonrecurring fair value measurements                                
Impaired loans with a valuation allowance $0  $0  $3,372  $3,372  $0  $0  $3,776  $3,776 
Valuation allowance  0   0   (674)  (674)  0   0   (1,183)  (1,183)
Impaired loans, net  0   0   2,698   2,698   0   0   2,593   2,593 
Foreclosed assets held for sale  0   0   2,180   2,180   0   0   1,598   1,598 
Total nonrecurring fair value measurements $0  $0  $4,878  $4,878  $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, 20172018 and December 31, 2016,2017, 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          
  9/30/17  Valuation Unobservable  Method or Value As of
Asset (In Thousands)  Technique Input(s)  9/30/17
Servicing rights $1,277  Discounted cash flow Discount rate  13.00% Rate used through modeling period
        Loan prepayment speeds  147.00% 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

  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
15

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

 Fair Value at      Fair Value at         
 12/31/16 Valuation Unobservable    Method or Value As of 12/31/17 Valuation Unobservable    Method or Value As of
Asset (In Thousands) Technique Input(s)    12/31/16 (In Thousands) Technique Input(s)    12/31/17
Servicing rights $1,262  Discounted cash flow Discount rate  13.00% Rate used through modeling period $1,299  Discounted cash flow Discount rate  13.00% Rate used through modeling period
     Loan prepayment speeds  138.00% Weighted-average PSA     Loan prepayment speeds  140.00% Weighted-average PSA
     Servicing fees  0.25% of loan balances     Servicing fees  0.25% of loan balances
      4.00% of payments are late      4.00% of payments are late
      5.00% late fees assessed      5.00% late fees assessed
     $1.94  Miscellaneous fees per account per month     $1.94  Miscellaneous fees per account per month
     Servicing costs $6.00  Monthly servicing cost per account     Servicing costs $6.00  Monthly servicing cost per account
     $24.00  Additional monthly servicing cost per loan on loans more than 30 days delinquent     $24.00  Additional monthly servicing cost per loan on loans more than 30 days delinquent
      1.50% of loans more than 30 days delinquent      1.50% of loans more than 30 days delinquent
      3.00% annual increase in servicing costs      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  Nine Months Ended 
  Sept. 30,
2017
  Sept. 30,
2016
  Sept. 30,
2017
  Sept. 30,
2016
 
Servicing rights balance, beginning of period $1,279  $1,224  $1,262  $1,296 
Issuances of servicing rights  65   52   160   159 
Unrealized losses included in earnings  (67)  (68)  (145)  (247)
Servicing rights balance, end of period $1,277  $1,208  $1,277  $1,208 

(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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 20172018 and December 31, 2016,2017, 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-            Weighted- 
Percentages)    Valuation     Average     Valuation        Average) 
 Balance at Allowance at Fair Value at Valuation Unobservable Discount at  Balance at Allowance at Fair Value at Valuation Unobservable Discount at 
Asset 9/30/17 9/30/17 9/30/17 Technique Inputs 9/30/17  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 $2,686  $952  $1,734  Sales comparison Discount to appraised value  16%  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%  75   75   0  Sales comparison Discount to appraised value  100%
Loans secured by farmland  497   50   447  Sales comparison Discount to appraised value  53%  489   50   439  Sales comparison Discount to appraised value  56%
Total impaired loans $3,258  $1,077  $2,181      $3,623  $1,059  $2,564         
Foreclosed assets held for sale - real estate:                
Foreclosed assets held for sale -real estate:                    
Residential (1-4 family) $640  $0  $640  Sales comparison Discount to appraised value  35% $328  $0  $328  Sales comparison Discount to appraised value  46%
Land  646   0   646  Sales comparison Discount to appraised value  34%  110   0   110  Sales comparison Discount to appraised value  61%
Commercial real estate  364   0   364  Sales comparison Discount to appraised value  63%  2,240   0   2,240  Sales comparison Discount to appraised value  32%
Total foreclosed assets held for sale $1,650  $0  $1,650      $2,678  $0  $2,678         

 

16

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

(In Thousands, Except           Weighted-            Weighted- 
Percentages)    Valuation        Average     Valuation        Average 
 Balance at Allowance at Fair Value at Valuation Unobservable Discount at  Balance at Allowance at Fair Value at Valuation Unobservable Discount at 
Asset 12/31/16 12/31/16 12/31/16 Technique Inputs 12/31/16  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 $2,773  $528  $2,245  Sales comparison Discount to appraised value  7%  2,641   919   1,722  Sales comparison Discount to appraised value  16%
Commercial and industrial  95   95   0  Sales comparison Discount to appraised value  100%  126   92   34  Sales comparison Discount to appraised value  72%
Loans secured by farmland  504   51   453  Sales comparison Discount to appraised value  55%  494   50   444  Sales comparison Discount to appraised value  53%
Total impaired loans $3,372  $674  $2,698          $3,776  $1,183  $2,593         
Foreclosed assets held for sale -real estate:                                        
Residential (1-4 family) $1,102  $0  $1,102  Sales comparison Discount to appraised value  35% $721  $0  $721  Sales comparison Discount to appraised value  37%
Land  650   0   650  Sales comparison Discount to appraised value  33%  632   0   632  Sales comparison Discount to appraised value  35%
Commercial real estate  428   0   428  Sales comparison Discount to appraised value  50%  245   0   245  Sales comparison Discount to appraised value  71%
Total foreclosed assets held for sale $2,180  $0  $2,180          $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.

The Corporation used the following methods and assumptions in estimating fair value disclosures for financial instruments:

CASH AND CASH EQUIVALENTS - The carrying amounts of cash and short-term instruments approximate fair values.

CERTIFICATES OF DEPOSIT - Fair values for certificates of deposit, included in cash and due from banks in the consolidated balance sheet, are based on quoted market prices for certificates of similar remaining maturities.

SECURITIES - Fair values for securities, excluding restricted equity securities, are based on quoted market prices or other methods as described above. The carrying value of restricted equity securities approximates fair value based on applicable redemption provisions.

LOANS HELD FOR SALE - Fair values of loans held for sale are determined based on applicable sale prices available under the Federal Home Loan Banks’ MPF Xtra and MPF Original programs.

LOANS - Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as commercial, commercial real estate, residential mortgage and other consumer. Each loan category is further segmented into fixed and adjustable rate interest terms and by performing and nonperforming categories. The fair value of performing loans is calculated by discounting contractual cash flows, adjusted for estimated prepayments based on historical experience, using estimated market discount rates that reflect the credit and interest rate risk inherent in the loans. Fair value of nonperforming loans is based on recent appraisals or estimates prepared by the Corporation’s lending officers.

SERVICING RIGHTS - The fair value of servicing rights, included in other assets in the consolidated balance sheet, is determined through a discounted cash flow valuation. Significant inputs include expected net servicing income, the discount rate and the expected prepayment speeds of the underlying loans.

DEPOSITS - The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, savings, money market and interest checking accounts, is (by definition) equal to the amount payable on demand at September 30, 2017 and December 31, 2016. The fair value of time deposits, such as certificates of deposit and Individual Retirement Accounts, is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value estimates of deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market, commonly referred to as the core deposit intangible.

17

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

BORROWED FUNDS -The estimated fair value of borrowings is estimated using discounted cash flow analyses based on rates currently available to the Corporation for similar types of borrowing arrangements.

ACCRUED INTEREST - Thevalues, and related carrying amounts, of accrued interest receivable and payable approximatethe Corporation’s financial instruments that are not recorded at fair values.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 

OFF-BALANCE SHEET COMMITMENTS -

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.

 

The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments are as follows:

(In Thousands) Valuation September 30, 2017  December 31, 2016 
  Method(s) Carrying  Fair  Carrying  Fair 
  Used Amount  Value  Amount  Value 
Financial assets:                  
Cash and cash equivalents Level 1 $29,610  $29,610  $28,621  $28,621 
Certificates of deposit Level 2  3,240   3,239   3,488   3,481 
Available-for-sale securities See Above  365,086   365,086   395,077   395,077 
Restricted equity securities (included in Other Assets) Level 2  3,664   3,664   4,426   4,426 
Loans held for sale Level 1  437   437   142   142 
Loans, net Level 3  792,112   777,413   743,362   725,787 
Accrued interest receivable Level 2  4,027   4,027   3,963   3,963 
Servicing rights Level 3  1,277   1,277   1,262   1,262 
                   
Financial liabilities:                  
Deposits with no stated maturity Level 2  801,942   801,942   771,625   771,625 
Time deposits Level 2  219,683   220,017   212,218   212,274 
Short-term borrowings Level 2  7,739   7,626   26,175   26,024 
Long-term borrowings Level 2  31,256   31,460   38,454   39,062 
Accrued interest payable Level 2  39   39   65   65 

18

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

6. SECURITIES

 

Amortized cost and fair value of available-for-sale debt securities at September 30, 20172018 and December 31, 20162017 are summarized as follows:

 

     September 30, 2017    
     Gross  Gross    
     Unrealized  Unrealized    
  Amortized  Holding  Holding  Fair 
(In Thousands) Cost  Gains  Losses  Value 
             
Obligations of U.S. Government agencies $8,028  $0  $(82) $7,946 
Obligations of states and political subdivisions:                
Tax-exempt  108,521   2,678   (642)  110,557 
Taxable  27,538   316   (38)  27,816 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  55,247   113   (443)  54,917 
Residential collateralized mortgage obligations  130,375   323   (1,455)  129,243 
Commercial mortgage-backed securities  34,028   31   (430)  33,629 
Total debt securities  363,737   3,461   (3,090)  364,108 
Marketable equity securities  1,000   0   (22)  978 
Total $364,737  $3,461  $(3,112) $365,086 

     December 31, 2016    
     Gross  Gross    
     Unrealized  Unrealized    
  Amortized  Holding  Holding  Fair 
(In Thousands) Cost  Gains  Losses  Value 
             
Obligations of U.S. Government agencies $9,671  $5  $(135) $9,541 
Obligations of states and political subdivisions:                
Tax-exempt  118,140   2,592   (1,695)  119,037 
Taxable  30,073   303   (79)  30,297 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  58,922   306   (824)  58,404 
Residential collateralized mortgage obligations  147,915   408   (1,715)  146,608 
Commercial mortgage-backed securities  30,817   0   (598)  30,219 
Total debt securities  395,538   3,614   (5,046)  394,106 
Marketable equity securities  1,000   0   (29)  971 
Total $396,538  $3,614  $(5,075) $395,077 

     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 
19

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, 20172018 and December 31, 2016:2017:

 

September 30, 2017 Less Than 12 Months 12 Months or More Total 
September 30, 2018 Less Than 12 Months 12 Months or More Total
(In Thousands) Fair Unrealized Fair Unrealized Fair Unrealized  Fair Unrealized Fair Unrealized Fair Unrealized
 Value Losses Value Losses Value Losses  Value Losses Value Losses Value Losses
                         
Obligations of U.S. Government agencies $7,946  $(82) $0  $0  $7,946  $(82) $4,768  $(47) $0  $0  $4,768  $(47)
Obligations of states and political subdivisions:                                                
Tax-exempt  21,028   (238)  14,890   (404)  35,918   (642)  25,713   (465)  28,785   (1,764)  54,498   (2,229)
Taxable  7,073   (38)  0   0   7,073   (38)  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  47,572   (443)  0   0   47,572   (443)  13,528   (178)  40,904   (2,016)  54,432   (2,194)
Residential collateralized mortgage obligations  64,948   (747)  25,718   (708)  90,666   (1,455)  53,399   (884)  87,703   (4,567)  141,102   (5,451)
Commercial mortgage-backed securities  24,890   (275)  4,760   (155)  29,650   (430)  8,798   (147)  28,024   (1,519)  36,822   (1,666)
Total debt securities  173,457   (1,823)  45,368   (1,267)  218,825   (3,090)
Marketable equity securities  1,000   (22)  0   0   1,000   (22)
Total temporarily impaired available-for-sale securities $174,457  $(1,845) $45,368  $(1,267) $219,825  $(3,112)
Total temporarily impaired available-for-sale debt securities $122,841  $(1,921) $190,778  $(10,020) $313,619  $(11,941)

 

December 31, 2016 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 $7,899  $(135) $0  $0  $7,899  $(135)
Obligations of states and political subdivisions:                        
Tax-exempt  54,479   (1,676)  1,278   (19)  55,757   (1,695)
Taxable  9,594   (79)  0   0   9,594   (79)
Mortgage-backed securities issued or guaranteed  by U.S. Government agencies or sponsored  agencies:                        
Residential pass-through securities  48,674   (824)  0   0   48,674   (824)
Residential collateralized mortgage obligations  85,198   (1,124)  16,073   (591)  101,271   (1,715)
Commercial mortgage-backed securities  30,219   (598)  0   0   30,219   (598)
Total debt securities  236,063   (4,436)  17,351   (610)  253,414   (5,046)
Marketable equity securities  1,000   (29)  0   0   1,000   (29)
Total temporarily impaired available-for-sale securities $237,063  $(4,465) $17,351  $(610) $254,414  $(5,075)

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, 
  2017  2016  2017  2016 
Gross realized gains from sales $47  $584  $315  $1,090 
Gross realized losses from sales  (42)  0   (58)  (1)
Net realized gains $5  $584  $257  $1,089 

20

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

(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, 2017.2018. 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  Amortized Fair
(In Thousands) Cost Value  Cost Value
         
Due in one year or less $12,478  $12,491  $23,128  $23,337 
Due from one year through five years  71,673   73,134   39,807   39,533 
Due from five years through ten years  36,361   36,517   38,688   37,515 
Due after ten years  23,575   24,177   24,004   23,737 
Sub-total  144,087   146,319   125,627   124,122 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  55,247   54,917   57,279   55,131 
Residential collateralized mortgage obligations  130,375   129,243   148,074   142,631 
Commercial mortgage-backed securities  34,028   33,629   38,488   36,822 
Total $363,737  $364,108  $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 $224,612,000$236,671,000 at September 30, 20172018 and $230,803,000$217,925,000 at December 31, 20162017 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, 20172018 is provided below.

 

Debt Securities

 

At September 30, 2017,2018, 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.

 

Equity Securities22

The Corporation’s marketable equity securities at September 30, 2017 and December 31, 2016 consisted exclusively of one mutual fund. At September 30, 2017, there was an unrealized loss on the mutual fund of $22,000, and at December 31, 2016 there was an unrealized loss of $29,000. Management determined an OTTI charge was not required on this security at September 30, 2017 and December 31, 2016.

The Corporation had no realized gains or losses from the sale of equity securities in the first nine months of 2017. The Corporation realized gains from sales of bank stocks totaling $560,000 in the three-month period ended September 30, 2016 and $837,000 during the first nine months of 2016.

21

 

 

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 $3,534,000$5,017,000 at September 30, 20172018 and $4,296,000$6,426,000 at December 31, 2016.2017. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at September 30, 20172018 and December 31, 2016.2017. 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, 20172018 and December 31, 20162017 are summarized by segment, and by classes within each segment, as follows:

 

Summary of Loans by Type         
(In Thousands) Sept. 30, Dec. 31,  Sept. 30, Dec. 31,
 2017 2016  2018 2017
Residential mortgage:                
Residential mortgage loans - first liens $355,285  $334,102  $366,516  $359,987 
Residential mortgage loans - junior liens  24,694   23,706   25,748   25,325 
Home equity lines of credit  36,534   38,057   34,283   35,758 
1-4 Family residential construction  25,286   24,908   27,661   26,216 
Total residential mortgage  441,799   420,773   454,208   447,286 
Commercial:                
Commercial loans secured by real estate  158,520   150,468   159,212   159,266 
Commercial and industrial  83,243   83,854   91,472   88,276 
Political subdivisions  54,730   38,068   53,294   59,287 
Commercial construction and land  13,937   14,287   12,278   14,527 
Loans secured by farmland  7,744   7,294   7,208   7,255 
Multi-family (5 or more) residential  7,566   7,896   7,670   7,713 
Agricultural loans  6,137   3,998   5,670   6,178 
Other commercial loans  12,383   11,475   14,140   10,986 
Total commercial  344,260   317,340   350,944   353,488 
Consumer  14,953   13,722   17,380   14,939 
Total  801,012   751,835   822,532   815,713 
Less: allowance for loan losses  (8,900)  (8,473)  (8,815)  (8,856)
Loans, net $792,112  $743,362  $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, 20172018 or December 31, 2016.2017.

 

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, 20172018 and December 31, 2016,2017, management determined that no allowance for credit losses related to unfunded loan commitments was required.

22

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, 20172018 and 20162017 were as follows:

 

Three Months Ended September 30, 2017 June 30,         Sept. 30, 
Three Months Ended September 30, 2018 June 30,       Sept. 30,
(In Thousands) 2017
Balance
 Charge-offs Recoveries Provision
(Credit)
 2017
Balance
  2018
Balance
 Charge-offs Recoveries Provision
(Credit)
 2018
Balance
Allowance for Loan Losses:                                        
Residential mortgage:                                        
Residential mortgage loans - first liens $3,052  $0  $1  $112  $3,165  $3,055  $(21) $1  $98  $3,133 
Residential mortgage loans - junior liens  261   0   1   3   265   353   0   1   (25)  329 
Home equity lines of credit  332   0   0   (6)  326   292   (13)  0   15   294 
1-4 Family residential construction  251   0   0   (8)  243   247   0   0   (21)  226 
Total residential mortgage  3,896   0   2   101   3,999   3,947   (34)  2   67   3,982 
Commercial:                                        
Commercial loans secured by real estate  2,610   0   0   27   2,637   2,613   0   0   (67)  2,546 
Commercial and industrial  910   0   1   93   1,004   973   (11)  2   34   998 
Commercial construction and land  162   0   0   (13)  149   135   0   0   (21)  114 
Loans secured by farmland  107   0   0   3   110   106   0   0   (2)  104 
Multi-family (5 or more) residential  169   0   0   2   171   174   0   0   (7)  167 
Agricultural loans  42   0   0   16   58   46   0   0   0   46 
Other commercial loans  105   0   0   12   117   134   0   0   (3)  131 
Total commercial  4,105   0   1   140   4,246   4,181   (11)  2   (66)  4,106 
Consumer  134   (67)  7   81   155   204   (47)  12   59   228 
Unallocated  500   0   0   0   500   499   0   0   0   499 
Total Allowance for Loan Losses $8,635  $(67) $10  $322  $8,900  $8,831  $(92) $16  $60  $8,815 

 

Three Months Ended September 30, 2016 June 30,         Sept. 30, 
Three Months Ended September 30, 2017 June 30,       Sept. 30,
(In Thousands) 2016
Balance
 Charge-offs Recoveries Provision
(Credit)
 2016
Balance
  2017
 Balance
 Charge-offs Recoveries Provision
(Credit)
 2017
Balance
Allowance for Loan Losses:                                        
Residential mortgage:                                        
Residential mortgage loans - first liens $2,830  $(31) $2  $155  $2,956  $3,052  $0  $1  $112  $3,165 
Residential mortgage loans - junior liens  239   0   0   9   248   261   0   1   3   265 
Home equity lines of credit  359   0   0   0   359   332   0   0   (6)  326 
1-4 Family residential construction  222   0   0   14   236   251   0   0   (8)  243 
Total residential mortgage  3,650   (31)  2   178   3,799   3,896   0   2   101   3,999 
Commercial:                                        
Commercial loans secured by real estate  2,083   0   0   304   2,387   2,610   0   0   27   2,637 
Commercial and industrial  1,038   (2)  1   1   1,038   910   0   1   93   1,004 
Commercial construction and land  105   0   0   41   146   162   0   0   (13)  149 
Loans secured by farmland  103   0   0   3   106   107   0   0   3   110 
Multi-family (5 or more) residential  248   0   0   (5)  243   169   0   0   2   171 
Agricultural loans  47   0   0   (4)  43   42   0   0   16   58 
Other commercial loans  119   0   0   (3)�� 116   105   0   0   12   117 
Total commercial  3,743   (2)  1   337   4,079   4,105   0   1   140   4,246 
Consumer  138   (28)  12   23   145   134   (67)  7   81   155 
Unallocated  398   0   0   0   398   500   0   0   0   500 
Total Allowance for Loan Losses $7,929  $(61) $15  $538  $8,421  $8,635  $(67) $10  $322  $8,900 

25

23

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 

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, 2016 Dec. 31,         Sept. 30, 
Nine Months Ended September 30, 2017 Dec. 31,       Sept. 30,
(In Thousands) 2015
Balance
 Charge-offs Recoveries Provision
(Credit)
 2016
Balance
  2016
 Balance
 Charge-offs Recoveries Provision
 (Credit)
 2017
 Balance
Allowance for Loan Losses:                                        
Residential mortgage:                                        
Residential mortgage loans - first liens $2,645  $(73) $2  $382  $2,956  $3,033  $(162) $15  $279  $3,165 
Residential mortgage loans - junior liens  219   0   0   29   248   258   (16)  3   20   265 
Home equity lines of credit  347   0   0   12   359   350   0   0   (24)  326 
1-4 Family residential construction  207   0   0   29   236   249   0   0   (6)  243 
Total residential mortgage  3,418   (73)  2   452   3,799   3,890   (178)  18   269   3,999 
Commercial:                                        
Commercial loans secured by real estate  1,939   0   2   446   2,387   2,380   (96)  0   353   2,637 
Commercial and industrial  981   (2)  2   57   1,038   999   (1)  3   3   1,004 
Commercial construction and land  58   0   0   88   146   162   0   0   (13)  149 
Loans secured by farmland  106   0   0   0   106   110   0   0   0   110 
Multi-family (5 or more) residential  675   (595)  0   163   243   241   0   0   (70)  171 
Agricultural loans  45   0   0   (2)  43   40   0   0   18   58 
Other commercial loans  118   0   0   (2)  116   115   0   0   2   117 
Total commercial  3,922   (597)  4   750   4,079   4,047   (97)  3   293   4,246 
Consumer  122   (67)  39   51   145   138   (127)  30   114   155 
Unallocated  427   0   0   (29)  398   398   0   0   102   500 
Total Allowance for Loan Losses $7,889  $(737) $45  $1,224  $8,421  $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

24

 

 

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 below.that follows.

 

The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of September 30, 20172018 and December 31, 2016:2017:

 

September 30, 2017           
September 30, 2018           
(In Thousands)    Special            Special        
 Pass  Mention  Substandard  Doubtful  Total  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                                        
Residential mortgage loans - first liens $346,545  $314  $8,372  $54  $355,285  $357,841  $281  $8,342  $52  $366,516 
Residential mortgage loans - junior liens  24,463   107   124   0   24,694   25,214   95   439   0   25,748 
Home equity lines of credit  35,933   62   539   0   36,534   33,611   59   613   0   34,283 
1-4 Family residential construction  25,286   0   0   0   25,286   27,661   0   0   0   27,661 
Total residential mortgage  432,227   483   9,035   54   441,799   444,327   435   9,394   52   454,208 
Commercial:                                        
Commercial loans secured by real estate  149,607   1,394   7,519   0   158,520   152,701   765   5,746   0   159,212 
Commercial and Industrial  77,045   3,658   2,529   11   83,243   85,405   4,922   1,145   0   91,472 
Political subdivisions  54,730   0   0   0   54,730   53,294   0   0   0   53,294 
Commercial construction and land  13,848   10   79   0   13,937   12,202   0   76   0   12,278 
Loans secured by farmland  5,759   587   1,385   13   7,744   5,218   611   1,367   12   7,208 
Multi-family (5 or more) residential  6,974   0   592   0   7,566   7,278   0   392   0   7,670 
Agricultural loans  5,133   278   726   0   6,137   4,912   84   674   0   5,670 
Other commercial loans  12,310   0   73   0   12,383   14,069   0   71   0   14,140 
Total commercial  325,406   5,927   12,903   24   344,260   335,079   6,382   9,471   12   350,944 
Consumer  14,840   0   113   0   14,953   17,336   0   44   0   17,380 
Totals $772,473  $6,410  $22,051  $78  $801,012  $796,742  $6,817  $18,909  $64  $822,532 

 

27

25

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2016           
December 31, 2017           
(In Thousands)    Special            Special        
 Pass  Mention  Substandard  Doubtful  Total  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                                        
Residential mortgage loans - first liens $324,377  $408  $9,258  $59  $334,102  $350,609  $307  $9,019  $52  $359,987 
Residential mortgage loans - junior liens  23,274   132   300   0   23,706   24,795   104   426   0   25,325 
Home equity lines of credit  37,360   123   574   0   38,057   35,233   61   464   0   35,758 
1-4 Family residential construction  24,820   0   88   0   24,908   26,216   0   0   0   26,216 
Total residential mortgage  409,831   663   10,220   59   420,773   436,853   472   9,909   52   447,286 
Commercial:                                        
Commercial loans secured by real estate  139,358   3,092   8,018   0   150,468   150,806   936   7,524   0   159,266 
Commercial and Industrial  79,202   4,180   461   11   83,854   82,724   3,896   1,645   11   88,276 
Political subdivisions  38,068   0   0   0   38,068   59,287   0   0   0   59,287 
Commercial construction and land  14,136   70   81   0   14,287   14,449   0   78   0   14,527 
Loans secured by farmland  5,745   129   1,404   16   7,294   5,283   581   1,379   12   7,255 
Multi-family (5 or more) residential  7,277   0   619   0   7,896   7,130   0   583   0   7,713 
Agricultural loans  3,208   0   790   0   3,998   5,203   270   705   0   6,178 
Other commercial loans  11,401   0   74   0   11,475   10,913   0   73   0   10,986 
Total commercial  298,395   7,471   11,447   27   317,340   335,795   5,683   11,987   23   353,488 
Consumer  13,546   0   176   0   13,722   14,853   0   86   0   14,939 
Totals $721,772  $8,134  $21,843  $86  $751,835  $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 loans area loan: (1) is subject to a restructuring agreement.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. Throughout 2016At September 30, 2018 and at MarchDecember 31, 2017, a three-year average net charge-off rate was used for all loan classes. At June 30, 2017 and September 30, 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 55%54% at September 30, 2017)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.

 

26

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

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, 20172018 and December 31, 2016.2017. 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, 20172018 and December 31, 2016:2017:

 

September 30, 2017 Loans:  Allowance for Loan Losses: 
September 30, 2018 Loans:  Allowance for Loan Losses: 
(In Thousands)                          
 Individually Collectively     Individually Collectively     Individually Collectively     Individually Collectively    
 Evaluated Evaluated Totals Evaluated Evaluated Totals  Evaluated Evaluated Totals Evaluated Evaluated Totals 
Residential mortgage:                                                
Residential mortgage loans - first liens $723  $354,562  $355,285  $0  $3,165  $3,165  $994  $365,522  $366,516  $0  $3,133  $3,133 
Residential mortgage loans - junior liens  62   24,632   24,694   0   265   265   293   25,455   25,748   118   211   329 
Home equity lines of credit  0   36,534   36,534   0   326   326   0   34,283   34,283   0   294   294 
1-4 Family residential construction  0   25,286   25,286   0   243   243   0   27,661   27,661   0   226   226 
Total residential mortgage  785   441,014   441,799   0   3,999   3,999   1,287   452,921   454,208   118   3,864   3,982 
Commercial:                                                
Commercial loans secured by real estate  5,917   152,603   158,520   952   1,685   2,637   4,155   155,057   159,212   816   1,730   2,546 
Commercial and industrial  476   82,767   83,243   165   839   1,004   201   91,271   91,472   75   923   998 
Political subdivisions  0   54,730   54,730   0   0   0   0   53,294   53,294   0   0   0 
Commercial construction and land  0   13,937   13,937   0   149   149   0   12,278   12,278   0   114   114 
Loans secured by farmland  1,371   6,373   7,744   50   60   110   1,352   5,856   7,208   50   54   104 
Multi-family (5 or more) residential  392   7,174   7,566   0   171   171   392   7,278   7,670   0   167   167 
Agricultural loans  8   6,129   6,137   0   58   58   674   4,996   5,670   0   46   46 
Other commercial loans  0   12,383   12,383   0   117   117   0   14,140   14,140   0   131   131 
Total commercial  8,164   336,096   344,260   1,167   3,079   4,246   6,774   344,170   350,944   941   3,165   4,106 
Consumer  20   14,933   14,953   0   155   155   17   17,363   17,380   0   228   228 
Unallocated                      500                       499 
                        
Total $8,969  $792,043  $801,012  $1,167  $7,233  $8,900  $8,078  $814,454  $822,532  $1,059  $7,257  $8,815 

 

29

27

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2016 Loans:  Allowance for Loan Losses: 
December 31, 2017 Loans: Allowance for Loan Losses:
(In Thousands)                         
 Individually Collectively     Individually Collectively     Individually Collectively   Individually Collectively  
 Evaluated Evaluated Totals Evaluated Evaluated Totals  Evaluated Evaluated Totals Evaluated Evaluated Totals
Residential mortgage:                                                
Residential mortgage loans - first liens $753  $333,349  $334,102  $0  $3,033  $3,033  $984  $359,003  $359,987  $0  $3,200  $3,200 
Residential mortgage loans - junior liens  68   23,638   23,706   0   258   258   302   25,023   25,325   122   102   224 
Home equity lines of credit  0   38,057   38,057   0   350   350   0   35,758   35,758   0   296   296 
1-4 Family residential construction  0   24,908   24,908   0   249   249   0   26,216   26,216   0   243   243 
Total residential mortgage  821   419,952   420,773   0   3,890   3,890   1,286   446,000   447,286   122   3,841   3,963 
Commercial:                                                
Commercial loans secured by real estate  8,005   142,463   150,468   528   1,852   2,380   5,873   153,393   159,266   919   1,665   2,584 
Commercial and industrial  212   83,642   83,854   95   904   999   568   87,708   88,276   188   877   1,065 
Political subdivisions  0   38,068   38,068   0   0   0   0   59,287   59,287   0   0   0 
Commercial construction and land  0   14,287   14,287   0   162   162   0   14,527   14,527   0   150   150 
Loans secured by farmland  1,394   5,900   7,294   51   59   110   1,365   5,890   7,255   50   55   105 
Multi-family (5 or more) residential  392   7,504   7,896   0   241   241   392   7,321   7,713   0   172   172 
Agricultural loans  13   3,985   3,998   0   40   40   7   6,171   6,178   0   57   57 
Other commercial loans  0   11,475   11,475   0   115   115   0   10,986   10,986   0   102   102 
Total commercial  10,016   307,324   317,340   674   3,373   4,047   8,205   345,283   353,488   1,157   3,078   4,235 
Consumer  23   13,699   13,722   0   138   138   20   14,919   14,939   0   159   159 
Unallocated                      398                       499 
                                                
Total $10,860  $740,975  $751,835  $674  $7,401  $8,473  $9,511  $806,202  $815,713  $1,279  $7,078  $8,856 

 

Summary information related to impaired loans at September 30, 20172018 and December 31, 20162017 is as follows:

 

(In Thousands) September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017
 Unpaid       Unpaid       Unpaid     Unpaid    
 Principal Recorded Related Principal Recorded Related  Principal Recorded Related Principal Recorded Related
 Balance Investment Allowance Balance Investment Allowance  Balance Investment Allowance Balance Investment Allowance
With no related allowance recorded:                                                
Residential mortgage loans - first liens $752  $723  $0  $783  $753  $0  $753  $724  $0  $740  $711  $0 
Residential mortgage loans - junior liens  62   62   0   68   68   0   54   54   0   60   60   0 
Commercial loans secured by real estate  3,231   3,231   0   6,975   5,232   0   1,605   1,605   0   3,230   3,230   0 
Commercial and industrial  78   78   0   117   117   0   126   126   0   119   119   0 
Loans secured by farmland  874   874   0   890   890   0   863   863   0   871   871   0 
Multi-family (5 or more) residential  987   392   0   987   392   0   987   392   0   987   392   0 
Agricultural loans  8   8   0   13   13   0   674   674   0   8   8   0 
Consumer  20   20   0   23   23   0   17   17   0   20   20   0 
Total with no related allowance recorded  6,012   5,388   0   9,856   7,488   0   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  2,686   2,686   952   2,773   2,773   528   2,550   2,550   816   2,641   2,641   919 
Commercial and industrial  398   398   165   95   95   95   75   75   75   449   449   188 
Loans secured by farmland  497   497   50   504   504   51   489   489   50   495   495   50 
Total with a related allowance recorded  3,581   3,581   1,167   3,372   3,372   674   3,623   3,623   1,059   4,100   4,100   1,279 
Total $9,593  $8,969  $1,167  $13,228  $10,860  $674  $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.

28

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          Interest Income Recognized on
 Average Investment in Impaired Loans Impaired Loans on a Cash Basis  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  3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended
 Sept. 30, Sept. 30, Sept. 30, Sept. 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30,
 2017 2016 2017 2016 2017 2016 2017 2016  2018 2017 2018 2017 2018 2017 2018 2017
Residential mortgage:                                                                
Residential mortgage loans - first lien $733  $789  $738  $818  $8  $11  $25  $33  $1,067  $733  $1,102  $738  $17  $8  $47  $25 
Residential mortgage loans - junior lien  64   72   65   72   1   0   3   2   295   64   298   65   3   1   10   3 
Total residential mortgage  797   861   803   890   9   11   28   35   1,362   797   1,400   803   20   9   57   28 
Commercial:                                                                
Commercial loans secured by real estate  6,200   7,022   6,377   6,524   36   83   127   274   4,050   6,200   4,921   6,377   25   36   95   127 
Commercial and industrial  393   577   317   619   13   7   20   17   184   393   346   317   4   13   11   20 
Loans secured by farmland  1,378   1,408   1,382   1,413   10   13   32   51   1,355   1,378   1,359   1,382   11   10   27   32 
Multi-family (5 or more) residential  392   492   392   541   0   0   0   0   392   392   392   392   0   0   0   0 
Agricultural loans  10   13   11   14   0   0   1   1   677   10   512   11   16   0   34   1 
Total commercial  8,373   9,512   8,479   9,111   59   103   180   343   6,658   8,373   7,530   8,479   56   59   167   180 
Consumer  25   17   27   16   0   0   0   0   17   25   18   27   1   0   1   0 
Total $9,195  $10,390  $9,309  $10,017  $68  $114  $208  $378  $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, 2017  December 31, 2016  September 30, 2018  December 31, 2017 
 Past Due     Past Due     Past Due     Past Due    
 90+ Days and     90+ Days and     90+ Days and     90+ Days and    
 Accruing Nonaccrual Accruing Nonaccrual  Accruing Nonaccrual Accruing Nonaccrual 
Residential mortgage:                                
Residential mortgage loans - first liens $1,739  $4,352  $3,022  $3,770  $1,615  $4,248  $2,340  $5,131 
Residential mortgage loans - junior liens  4   0   114   0   137   239   105   242 
Home equity lines of credit  208   59   320   11   102   27   203   44 
Total residential mortgage  1,951   4,411   3,456   3,781   1,854   4,514   2,648   5,417 
Commercial:                                
Commercial loans secured by real estate  126   5,732   2,774   3,080   292   3,810   175   5,645 
Commercial and industrial  632   476   286   119   708   155   603   517 
Commercial construction and land  53   0   0   0   0   52   26   52 
Loans secured by farmland  215   1,313   219   1,331   261   1,300   271   1,308 
Multi-family (5 or more) residential  0   392   0   392   0   392   0   392 
Agricultural loans  0   8   0   13   0   674   0   7 
Total commercial  1,026   7,921   3,279   4,935   1,261   6,383   1,075   7,921 
Consumer  2   68   103   20   9   14   1   66 
                                
Totals $2,979  $12,400  $6,838  $8,736  $3,124  $10,911  $3,724  $13,404 

 

31

29

 

 

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, 20172018 and December 31, 2016:2017:

 

 As of September 30, 2017  As of December 31, 2016  As of September 30, 2018 As of December 31, 2017
 Current &         Current &         Current &       Current &      
(In Thousands) Past Due Past Due Past Due     Past Due Past Due Past Due     Past Due Past Due Past Due   Past Due Past Due Past Due  
 Less than 30-89 90+     Less than 30-89 90+     Less than 30-89 90+   Less than 30-89 90+  
 30 Days Days Days Total 30 Days Days Days Total  30 Days Days Days Total 30 Days Days Days Total
Residential mortgage:                                                                
Residential mortgage loans - first liens $347,083  $4,410  $3,792  $355,285  $321,670  $6,695  $5,737  $334,102  $359,582  $3,320  $3,614  $366,516  $347,032  $7,967  $4,988  $359,987 
Residential mortgage loans - junior liens  24,409   281   4   24,694   23,268   324   114   23,706   25,499   112   137   25,748   25,133   87   105   25,325 
Home equity lines of credit  35,908   369   257   36,534   37,603   134   320   38,057   33,734   438   111   34,283   34,789   732   237   35,758 
1-4 Family residential construction  24,597   689   0   25,286   24,567   341   0   24,908   27,340   321   0   27,661   25,667   549   0   26,216 
Total residential mortgage  431,997   5,749   4,053   441,799   407,108   7,494   6,171   420,773   446,155   4,191   3,862   454,208   432,621   9,335   5,330   447,286 
                                                                
Commercial:                                                                
Commercial loans secured by real estate  155,276   215   3,029   158,520   147,464   82   2,922   150,468   157,281   505   1,426   159,212   155,917   311   3,038   159,266 
Commercial and industrial  82,407   151   685   83,243   83,364   185   305   83,854   90,661   36   775   91,472   87,306   303   667   88,276 
Political subdivisions  54,730   0   0   54,730   38,068   0   0   38,068   53,294   0   0   53,294   59,287   0   0   59,287 
Commercial construction and land  13,858   26   53   13,937   14,199   88   0   14,287   12,226   0   52   12,278   14,400   49   78   14,527 
Loans secured by farmland  6,726   57   961   7,744   6,181   83   1,030   7,294   5,448   743   1,017   7,208   6,226   12   1,017   7,255 
Multi-family (5 or more) residential  7,135   39   392   7,566   7,439   65   392   7,896   7,260   18   392   7,670   7,321   0   392   7,713 
Agricultural loans  6,052   77   8   6,137   3,981   4   13   3,998   5,664   0   6   5,670   6,114   57   7   6,178 
Other commercial loans  12,383   0   0   12,383   11,475   0   0   11,475   14,140   0   0   14,140   10,986   0   0   10,986 
Total commercial  338,567   565   5,128   344,260   312,171   507   4,662   317,340   345,974   1,302   3,668   350,944   347,557   732   5,199   353,488 
Consumer  14,720   163   70   14,953   13,446   153   123   13,722   17,309   48   23   17,380   14,760   123   56   14,939 
                                                                
Totals $785,284  $6,477  $9,251  $801,012  $732,725  $8,154  $10,956  $751,835  $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, 20172018 and December 31, 20162017 is as follows:

 

  Current &          
(In Thousands) Past Due  Past Due  Past Due    
  Less than  30-89  90+    
  30 Days  Days  Days  Total 
September 30, 2017 Nonaccrual Totals $5,629  $499  $6,272  $12,400 
December 31, 2016 Nonaccrual Totals $4,199  $419  $4,118  $8,736 
  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, 20172018 and December 31, 20162017 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, 2017 Totals $658  $0  $0  $3,075  $3,733 
December 31, 2016 Totals $5,453  $350  $0  $2,874  $8,677 
  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

30

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 20172018 and December 31, 2016,2017, 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, 20172018 and 20162017 are as follows:

 

(Balances in Thousands) Three Months Ended  Three Months Ended 
  September 30, 2017  September 30, 2016 
     Post-     Post- 
  Number  Modification  Number  Modification 
  of  Recorded  of  Recorded 
  Loans  Investment  Loans  Investment 
Consumer,                
Accepted short fall from sale of residential real estate on a mortgage loan and made unsecured loan to same borrower  0  $0   1  $25 

  Nine Months Ended  Nine Months Ended 
  September 30, 2017  September 30, 2016 
     Post-     Post- 
  Number  Modification  Number  Modification 
  of  Recorded  of  Recorded 
  Loans  Investment  Loans  Investment 
Residential mortgage,                
Extended maturity with interest rate reduction  0  $0   1  $102 
Commercial and industrial,                
Extended maturity with interest rate increase  0   0   1   5 
Consumer,                
Accepted short fall from sale of residential real                
estate on a mortgage loan and made unsecured                
loan to same borrower  0   0   1   25 
Total  0  $0   3  $132 
(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 

  

ThereIn 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 in the three-month periods ended September 30, 2017 and 2016. In the nine-month periods ended September 30 2017 and 2016, defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months are summarized as follows:

(Balances in Thousands) Nine Months Ended  Nine Months Ended 
  September 30, 2017  September 30, 2016 
  Number     Number    
  of  Recorded  of  Recorded 
  Loans  Investment  Loans  Investment 
Residential mortgage - first liens  0  $0   1  $242 
Residential mortgage - junior liens  0   0   1   30 
Commercial and industrial  0   0   1   5 
Consumer  0   0   1   28 
Total  0  $0   4  $305 

31

CITIZENS & NORTHERN CORPORATION – FORM 10-Qmonths.

 

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 Sheet)consolidated balance sheets) is as follows:

 

(In Thousands) Sept. 30, Dec. 31,  Sept. 30, Dec. 31,
 2017 2016  2018 2017
Foreclosed residential real estate $640  $1,102  $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,  Sept. 30, Dec. 31,
 2017 2016  2018 2017
Residential real estate in process of foreclosure $1,871  $2,738  $704  $1,789 

 

8. BORROWED FUNDS

 

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

 

(In Thousands) Sept. 30, Dec. 31,  Sept. 30, Dec. 31,
 2017 2016  2018 2017
FHLB-Pittsburgh borrowings $3,000  $21,000  $3,000  $58,000 
Customer repurchase agreements  4,739   5,175   5,421   3,766 
Total short-term borrowings $7,739  $26,175  $8,421  $61,766 

 

The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $495,047,000$489,621,000 at September 30, 20172018 and $471,454,000$488,889,000 at December 31, 2016.2017. 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 $3,534,000$5,017,000 at September 30, 20172018 and $4,296,000$6,426,000 at December 31, 2016.2017.

 

At September 30, 2017,2018, the short-term borrowing from FHLB-Pittsburgh consisted of an advance of $3,000,000 was a term borrowingwhich matured in October 2018, with an interest rate of 1.23%, maturing in June 2018.1.83%. At December 31, 2016,2017, the short-term borrowingborrowings from FHLB-Pittsburgh of $21,000,000 was$58,000,000 included an overnight borrowing of $29,000,000 with an interest rate of 0.74%1.54% and other short-term advances totaling $29,000,000 with a weighted average rate of 1.69%.


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, 20172018 and December 31, 2016.2017. 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 are as follows:

(In Thousands) Sept. 30,  Dec. 31, 
  2017  2016 
FHLB-Pittsburgh borrowings $4,256  $11,454 
Repurchase agreement  27,000   27,000 
Total long-term borrowings $31,256  $38,454 

 

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

 

(In Thousands) Sept. 30,  Dec. 31, 
  2017  2016 
Loan matured in June 2017 with a rate of 6.83% $0  $4 
Loan matured in September 2017 with a rate of 3.81%  0   10,000 
Loan maturing in December 2018 with a rate of 1.35%  3,000   0 
Loan maturing in April 2020 with a rate of 4.79%  510   646 
Loan maturing in June 2025 with a rate of 4.91%  746   804 
Total long-term FHLB-Pittsburgh borrowings $4,256  $11,454 

32

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

The repurchase agreement included in long-term borrowings has an interest rate of 3.595% and an effective maturity date in December 2017.

The “Repurchase Date,” as defined in the Master Repurchase Agreement between the Corporation and the broker-dealer, occurred quarterly on or about the 20th of each March, June, September and December until the “Final Repurchase Date” (as defined) on December 20, 2017. The Corporation paid interest, and the borrowing was putable by the issuer, on each Repurchase Date. The Final Repurchase Date is the effective maturity date of the borrowing.

Securities sold under repurchase agreements were delivered to the broker-dealer who is the counter-party to the transactions. The broker-dealer may have sold, loaned or otherwise disposed of such securities to other parties in the normal course of their operations, and has agreed to resell to the Corporation substantially identical securities at the maturities of the agreements. The Master Repurchase Agreement provides that the Agreement constitutes a “netting contract,” as defined; however, the Corporation and the broker-dealer have no other obligations to one another and accordingly, no netting has occurred.

The carrying value of the underlying securities was $30,055,000 at September 30, 2017 and $31,494,000 at December 31, 2016, detailed in the following table:

(In Thousands) Sept. 30,  Dec. 31, 
  2017  2016 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:        
Residential pass-through securities $14,120  $18,181 
Residential collateralized mortgage obligations  16,935   13,313 
Total $30,055  $31,494 
(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, 20172018 and December 31, 2016,2017 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, 
  2017  2016  2017  2016 
Service cost $0  $0  $27  $27 
Interest cost  18   20   43   47 
Expected return on plan assets  (23)  (20)  0   0 
Amortization of prior service cost  0   0   (23)  (23)
Recognized net actuarial loss  5   8   0   0 
Net periodic benefit cost $0  $8  $47  $51 

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 
33

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Defined Benefit Plans                 
(In Thousands) Pension Postretirement  Pension Postretirement
 Three Months Ended Three Months Ended  Three Months Ended Three Months Ended
 Sept. 30, Sept. 30,  Sept. 30, Sept. 30,
 2017 2016 2017 2016  2018 2017 2018 2017
Service cost $0  $0  $9  $9  $0  $0  $10  $9 
Interest cost  6   7   15   16   6   6   12   15 
Expected return on plan assets  (8)  (7)  0   0   (5)  (8)  0   0 
Amortization of prior service cost  0   0   (8)  (8)  0   0   (7)  (8)
Recognized net actuarial loss  2   3   0   0   4   2   0   0 
Net periodic benefit cost $0  $3  $16  $17  $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 2017,2018, the Corporation funded postretirement contributions totaling $36,000,$35,000, with estimated annual postretirement contributions of $62,000$60,000 expected in 20172018 for the full year. No defined benefit pension contributions are required in 2017,2018, 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 2017,2018, the Corporation awarded 22,31225,466 shares of restricted stock under the Stock Incentive Plan and 8,4709,086 shares of restricted stock under the Independent Directors Stock Incentive Plan. The 20172018 restricted stock awards under the Stock Incentive Plan vest ratably over three years, and vesting for one-half of the 14,89716,578 restricted shares awarded to Executive Officers depends on the Corporation meeting a return on average equity (“ROAE”) target each year. The 20172018 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 market pricefair value of the stock at the grant date over the vesting period.period, adjusted for estimated and actual forfeitures. Management has estimated restricted stock expense in the first nine months of 20172018 based on an assumption that the ROAE target for awards to Executive Officers in 2016, 2017 and 20172018 will not be met, resulting in forfeiture of the restricted stock.

 

AnnualTotal annual stock-based compensation for the year ending December 31, 20172018 is estimated to total $632,000.$664,000. If the ROAE targets for awards to Executive Officers in 2016, 2017 and 20172018 are met or exceeded, total annual stock-based compensation would increase by approximately $123,000.$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. Total stock-based compensation expense attributable to restricted stock awards amounted to $155,000 in the third quarter 2016 and $480,000 in the nine-month period ended September 30, 2016.

35

 

11. INCOME TAXES

 

The net deferred tax asset at September 30, 20172018 and December 31, 20162017 represents the following temporary difference components:

 

 September 30, December 31,  September 30, December 31,
(In Thousands) 2017 2016  2018 2017
Deferred tax assets:                
Unrealized holding losses on securities $0  $512 
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  3,150   2,998   1,885   1,894 
Other deferred tax assets  2,582   2,658   1,901   1,726 
Total deferred tax assets  5,732   6,168   6,046   4,126 
                
Deferred tax liabilities:                
Unrealized holding gains on securities  122   0 
Defined benefit plans - ASC 835  79   27 
Defined benefit plans - ASC 835:        
Included in accumulated other comprehensive loss  36   31 
Included in retained earnings  0   (12)
Bank premises and equipment  1,101   913   825   751 
Core deposit intangibles  5   6   2   3 
Other deferred tax liabilities  106   105   61   64 
Total deferred tax liabilities  1,413   1,051   924   837 
Deferred tax asset, net $4,319  $5,117  $5,122  $3,289 

 

34

CITIZENS & NORTHERN CORPORATION – FORM 10-QIn 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 monthnine-month periods ended September 30, 20172018 and 20162017 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  Three Months Ended Nine Months Ended
(Dollars In thousands) September 30, September 30,  September 30, September 30,
 2017 2016 2017 2016  2018 2017 2018 2017
Income before income tax provision $5,198  $5,538  $15,111  $15,378  $6,697  $5,198  $19,561  $15,111 
Income tax provision  1,262   1,451   3,620   3,847   1,111   1,262   3,229   3,620 
Effective tax rate  24.28%  26.20%  23.96%  25.02%  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 20162017 and expects to continue to receive tax credits annually through 2022. The carrying amount of the Corporation’s investment is $634,000$526,000 at September 30, 20172018 and $713,000$608,000 at December 31, 20162017 (included in Other Assets in the consolidated balance sheets). For the year ending December 31, 2017,2018, the estimated amount of tax credits and other tax benefits to be received is $157,000$150,000 and the estimated amount to be recognized as a reduction of the provision for income taxes is $73,000.$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, and $19,000 in the third quarter 2016 and $57,000 for the nine months ended September 30, 2016.2017.


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.   RECENT ACCOUNTING PRONOUNCEMENTSREVENUE RECOGNITION

 

The FASB issues Accounting Standards Updates (ASUs) toAs disclosed in Note 1, as of January 1, 2018, the FASB 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.

In May 2014, the FASB issuedCorporation adopted ASU 2014-09, Revenue from Contracts with Customers which provides a principles-based framework for revenue recognition under U.S. GAAP.(Topic 606), as well as subsequent ASUs that modified ASC 606. The core principleCompany has elected to apply the ASU and all related ASUs using the modified retrospective implementation method. The implementation of the five-stepguidance had no material impact on the measurement or recognition of revenue recognition frameworkof 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 an entity should recognizesignificantly affects the determination of the amount and timing of revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Several additional ASUs have been issued subsequent to ASU 2014-09 to provide clarifying guidancefrom contracts with customers.

Additional disclosures related to various revenue recognition areas and to defer the effective date of the standard by a year, making it applicable for the Corporation in the first quarter 2018 and for the annual period ending December 31, 2018. The amendments should be applied either retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying the amendments recognized at the date of initial application. Additionally, the ASU requires expanded disclosures to help users of financial statements better understand the nature, amount, timing, and uncertainty of revenue that is recognized. More than 70% of the Corporation’s revenue comes from net interest income and is explicitly out of the scope of ASU 2014-09. The Corporation’s largest sources of noninterest revenue whichincome 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 guidance includeCorporation’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 serviceis 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 interchange revenue from debit card transactions. Management has reviewed the Corporation’s larger noninterest revenue streamsa variety of other monthly or transactional fees for services provided to retail and does not expect the adoption of ASU 2014-09business customers, mainly associated with checking accounts. All deposit liabilities are considered to have a material effect onone-day terms and therefore related fees are recognized in income at the Corporation’s financial condition or resultstime when the services are provided to the customers. Incremental costs of operations. Management isobtaining deposit contracts are not significant and are recognized as expense when incurred within noninterest expense in the processconsolidated statements of reviewing the expanded disclosure requirements that will be effective in the first quarter 2018.income.

 

37

35

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In January 2016,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 FASB issued ASU 2016-01, Recognitiontime when the services are provided and Measurementrelated 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 Financial Assets and Liabilities. This makes significant changes in U.S. GAAP related to certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The changes provided for in this Update that are applicable toincome.

14. PENDING MERGER

On September 28, 2018, the Corporation, are as follows: (1) require equity investments (except those accounted for underalong with Monument Bancorp, Inc. (“Monument”), announced the equity methodsigning of accounting or those that resultan 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 consolidationBucks County, Pennsylvania. As of September 30, 2018, Monument reported total assets of $361 million. Under the terms of the investee)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 be measured at fair value with changesreceive either 1.0144 shares of Corporation common stock or $28.10 in fair value recognized in net income; however, an entity may choosecash for each share of Monument common stock owned, subject to measure equity investmentsproration to ensure that, do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investmentoverall, 20% of the same issuer; (2) for equity investments without readily determinable fair values, require a qualitative assessment to identify impairment,Monument shares will be converted into cash and if a qualitative assessment indicates that impairment exists, requiring an entity to measure the investment at fair value; (3) eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (4) require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (5) require an entity to present separately in other comprehensive income the portion80% of the Monument shares will be converted into Corporation stock. The estimated total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments (at September 30, 2017 and December 31, 2016, the Corporation has no liabilities for which the fair value measurement option has been elected); (6) require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (7) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The amendments in this Update will become effective for the Corporation for annual and interim periods beginning in the first quarter 2018. With limited exceptions, early adoption of the amendments in this Update is not permitted. Amendments are to be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The amendments related to equity securities without readily determinable fair values should be applied prospectively. The Corporation’s current exposure related to investments in marketable equity securities and other issues considered in ASU 2016-01 is limited, and accordingly, initial adoption of this ASU is not expected to have a significant impact on the Corporation’s financial position. Management is in the process of reviewing the changes in disclosure requirements that will become effective in the first quarter 2018.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from leases. Specifically, a lessee should recognize on the balance sheet a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lesseepurchase consideration would be permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and liabilities. 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; however, the principal change from current GAAP is that lease assets and liabilities arising from operating leases would be recognized on the balance sheet. Topic 842 provides several other changes or clarifications to existing GAAP, and will require qualitative disclosures, along with quantitative disclosures, so that financial statement users can understand more about the nature of an entity’s leasing activities. In transition, Topic 842 provides that lessees and lessors are required to recognize and measure leasesvalued at the beginning of the earliest period presented using a modified retrospective approach, including optional practical expedients. An entity that elects to apply the practical expedients will, in effect, continue to account for leases that commence before the effective date in accordance with previous GAAP unless the lease is modified, except that lessees will be required to recognize a right-of-use asset and a lease liability for all operating leases at each reporting dateapproximately $42.7 million based on the present valueclosing price of the remaining minimum rental payments that were tracked and disclosed under previous GAAP. Topic 842 will become effective forCorporation’s common stock on September 27, 2018. The transaction, which has been approved by the Corporation for annual and interim periods beginning inBoard of Directors of both companies, is expected to be completed during the firstsecond quarter 2019. The CorporationConsummation of the Merger is in the early stagessubject to approval by Monument’s shareholders, regulatory approvals and other customary conditions of evaluating the potential impact of adopting this amendment.closing.

 

In March 2016, the FASB issued ASU No. 2016-07, Investments – Equity Method and Joint Ventures. This ASU eliminates the requirement that when an investment qualifies for the equity method as a result of an increase in the level of ownership interest or influence, an investor must adjust the investment, results of operations and retained earnings retroactively as if the equity method had been in effect during all previous periods the investment had been held. The ASU requires the equity method investor to add the cost of acquiring an additional interest in the investee to the basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for the equity method. The ASU further requires that an entity that has an available-for-sale equity security that becomes qualified for the equity method recognize through earnings the unrealized gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method. The amendments in this Update were effective for the Corporation for annual and interim periods beginning in the first quarter 2017. Initial adoption of this ASU in 2017 did not have a significant impact on the Corporation.38

36

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation. This ASU changes several aspects of accounting for share-based payment transactions, and includes some changes that apply only to nonpublic companies. This Update includes amendments that currently apply, or may apply in the future, to the Corporation related to the following: (1) accounting for the difference between the deduction for tax purposes and the amount of compensation cost recognized for financial reporting purposes; (2) classification of excess tax benefits on the statement of cash flows; (3) accounting for forfeitures; (4) accounting for awards partially settled in cash in excess of the employer’s minimum statutory tax withholding requirements; and (5) classification of employee taxes paid on the statement of cash flows when an employer withholds shares for tax-withholding purposes. The amendments in this Update were effective for the Corporation for annual and interim periods beginning in the first quarter 2017. The ASU provides separate transition provisions for each of the amendments. Initial adoption of this ASU in 2017 did not have a significant impact on the Corporation.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326). This ASU will result in significant changes in the Corporation’s accounting for credit losses related to loans receivable and investment securities. A summary of significant provisions of this ASU is as follows:

·The ASU requires that a financial asset (or a group of financial assets) measured at amortized cost basis be presented, net of a valuation allowance for credit losses, at an amount expected to be collected on the financial asset(s), and that the income statement include the measurement of credit losses for newly recognized financial assets as well as changes in expected losses on previously recognized financial assets. The provisions of this ASU require measurement of expected credit losses based on relevant information including past events, historical experience, current conditions, and reasonable and supportive forecasts that affect the collectability of the asset. The provisions of this ASU differ from current U.S. GAAP in that current U.S. GAAP generally delays recognition of the full amount of credit losses until the loss is probable of occurring.

·The amendments in the Update retain many of the disclosure requirements related to credit quality in current U.S. GAAP, updated to reflect the change from an incurred loss methodology to an expected credit loss methodology.

·In addition, the Update requires that disclosure of credit quality indicators in relation to the amortized cost of financing receivables, a current requirement, be further disaggregated by year of origination.

·This ASU requires that credit losses on available-for-sale debt securities be presented as an allowance rather than as a write-down, and limits the amount of the allowance for credit losses to the amount by which the fair value is below amortized cost. For purchased available-for-sale securities with a more-than-insignificant amount of credit deterioration since origination, the ASU requires an allowance be determined in a manner similar to other available-for-sale debt securities; however, the initial allowance would be added to the purchase price, with only subsequent changes in the allowance recorded in credit loss expense, and interest income recognized at the effective rate excluding the discount embedded in the purchase price related to estimated credit losses at acquisition.

·This ASU will be effective for the Corporation for interim and annual periods beginning in the first quarter of 2020. Earlier adoption is permitted beginning in the first quarter of 2019. The entity 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.

The Corporation is in the early stages of evaluating the potential impact of adopting this amendment.

In June 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230) – Classification of Certain Cash Receipts and Cash Payments. This Update provides clarification regarding eight specific cash flow issues with the objective of reducing diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. For the Corporation, the amendments in this Update are effective beginning in the first quarter 2018. The amendments in this Update should be applied using a retroactive transition method to each period presented. The Corporation anticipates there will be no adjustments to the Consolidated Statements of Cash Flows, as previously reported, as a result of the clarifications provided in the Update.

In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350) to simplify 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 of 2020.

37

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). This Update will shorten the amortization period for certain callable debt securities held at a premium. Under current U.S. GAAP, entities generally amortize the premium over the contractual life of the instrument. Discounts will continue to be amortized to maturity. The amendments in this Update are effective for the Corporation for annual and interim periods beginning in the first quarter 2019. An entity should apply the amendments in this Update through a cumulative-effect adjustment directly to retained earnings as of the beginning of the year of adoption. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The Corporation does not expect adoption of the amendments to have a significant impact on its financial position.

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

 

Basic andThird quarter 2018 net income was $0.45 per diluted earnings per common share, were $0.32 for the third quarter 2017, as compared to $0.34$0.52 in the second quarter 20172018 and $0.34$0.32 in the third quarter 2016.2017. 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, 2017, basic2018, 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 diluted earnings per common share were $0.94 as compared to $0.95the loss on available-for-

sale debt securities. In comparison, for the first nine months ended September 30, 2017, net income was $0.94 per diluted share including a benefit of 2016. $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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

The returntable 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 average assets for the first nine months of 2017 was 1.23%,Visa Class B stock and the returngains and losses on average equity was 8.13%. Highlightsavailable-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 2017 of $3,936,0002018 was significantly lower by $151,000 (3.7%) than the third quarter 2016 amount. Some2017 effective tax rate of 24.3%. Pre-tax income, excluding the moregain 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 fluctuations in revenues and expenses between the three-month period ended September 30, 2017 and the corresponding period in 2016earnings-related variances were as follows:

 

·Net interest income increased $454,000 (4.5%$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 comparedthe average yield on loans increased to the third quarter 2016. The net interest margin of 3.83% for the third quarter 2017 was higher than the third quarter 2016 level of 3.74%5.06% from 4.88%. The improvement in average yield reflects the margin included the impacteffects of a favorable changerecent increases in the mix of earning assets, including growth in loans and a reduction in securities.interest rates. Average total loans outstanding were higher by $55.3$32.1 million (7.5%(4.1%) in the third quarter 20172018 as compared to the third quarter 2016, while average total available-for-sale securities were lower by $41.0 million.2017. Average total deposits were $26.8$37.4 million (2.7%(3.7%) higher in the third quarter 20172018 as compared to the third quarter 2016.2017. 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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·The third quarter 2017 provision for loan losses was $216,000 lower than$60,000 in the third quarter 2016 amount.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 an increase ofa $181,000 charge attributable mainly to increases in the collectively determined allowance for loan losses. In comparison, the third quarter 2016 provision included a $478,000 increasequalitative factors used in total specific allowances on impaired loans, as adjusted for net charge-offs during the period, and a $60,000 increase inestimating the collectively determined portion of the allowance. The increase in total specific allowances on impaired loans in the third quarter 2016 included the initial recognition of an allowance of $528,000 on a real estate secured commercial loan for which the specific allowance had increased to $952,000 at September 30, 2017. The outstanding balance of this loan was $2,686,000 at September 30, 2017.

 

·Noninterest revenueincome increased $182,000 (4.7%$396,000 (9.7%) in the third quarter 20172018 over the third quarter 20162017 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 $120,000 (10.2%$135,000 (10.4%), reflecting growth in assets under management resulting from market appreciation and new business, as well as a recent increase in fee levels.business. Interchange revenue from debit card transactions increased $80,000 (16.6%$99,000 (17.6%), reflecting benefitsan 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 a consulting project in 2016 that identified opportunities for improvements in card-related volumes and processing.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 $61,000 (25.8%$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 2016, reflecting increases in sales volume and average profit margin. Service charges on deposit accounts decreased $53,000 (4.3%), as revenue from consumer overdrafts declined due to lower volume.2017.

 

39

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.

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·Realized gains on available-for-sale securities totaled $5,000 in the third quarter 2017, down from $584,000 in the third quarter 2016. Within this category, gains from sales of bank stocks totaled $560,000 in the third quarter 2016. The Corporation sold its investments in bank stocks over the course of 2014 through 2016, and has held no such investments throughout 2017.

·Total noninterest expenses increased $613,000 (7.1%) in the third quarter 2017 over the third quarter 2016 amount. Other operating expense increased $226,000. The increase in other operating expense included an increase of $97,000 in attorney fees, mainly related to a commercialprovision for loan workout situation, and an increase in accounting and auditing expense of $46,000 resulting from an increase in outsourced internal audit activity. Pensions and other employee benefits expense increased $156,000, mainly due to higher health care expenses on the Corporation’s partially self-insured plan. Salaries and wages expense increased $84,000, or 2.2%. Software subscriptions increased $62,000, including costs associated with new applications as well as annual licensing increases. Automated teller machine and interchange expense increased $55,000, including increased costs related to fraud protection services and higher volume of debit card transactions. Pennsylvania shares tax increased $49,000, reflecting a tax rate increase and an increase in C&N Bank capital. FDIC assessments expense decreased $58,000, reflecting a lower assessment level.

·The income tax provision of $1,262,000 in the third quarter 2017 (24.3% of pre-tax income)losses was $189,000 lower than the third quarter 2016 tax provision of $1,451,000 (26.2% of pre-tax income). The lower amount of tax provision and effective tax rate in the third quarter 2017 resulted primarily from lower pre-tax income. Also, in the third quarter 2016, the tax provision included a $39,000 catch up adjustment for an increase in the New York State tax provision related to a change in tax methodology that first became effective in 2015.

Net income was $11,491,000 for the first nine months of 2017, a decrease of $40,000 (0.4%) from net income for the first nine months of 2016. Some of the more significant fluctuations in revenues and expenses between the nine-month period ended September 30, 2017 and the corresponding period in 2016 were as follows:

·Net interest income was $943,000 (3.1%) higher$332,000 for the first nine months of 2017 as compared2018, down from $778,000 in 2017. The 2018 provision included a charge of $153,000 related to the first nine monthsspecific loans (net charge-offs of 2016. The$373,000, less a reduction in specific allowances on loans of $220,000) and a net interest margin was 3.81% for the first nine months of 2017, up from 3.77% for the first nine months of 2016. Average total loans outstanding were up $57.6 million (8.0%) in the first nine months of 2017 as compared$179,000 charge attributable mainly to the first nine months of 2016, while average total available-for-sale securities were lower by $33.0 million. Average total deposits were $20.4 million (2.1%) higher in the first nine months of 2017 as compared to the first nine months of 2016.

·The provision for loan losses of $778,000 for the first nine months of 2017 was $446,000 lower than the amount for the first nine months of 2016.growth. In 2017,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 thea reduction in the collectively determined allowance for loan losses. The reduction in the collectively determined allowance included the effects of an improvement in aggregate net charge-off experience and a reduction in the qualitative factors used to estimate the allowance as of September 30, 2017. The net increase in specific allowances in the first nine months of 2017 included an increase in the allowance related to one real estate secured commercial loan of $424,000 to $952,000 at September 30, 2017 as compared to $528,000 at December 31, 2016. The increase in the specific allowance for this loan was based on an updated appraisal. In comparison, the provision for the first nine months of 2016 included $557,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period, a $29,000 decrease in the unallocated portion of the allowance and an increase in the provision of $696,000 related to an increase in the collectively determined allowance for loan losses. The increase in the collectively determined portion of the allowance at September 30, 2016 as compared to the end of the preceding year resulted from loan growth and slight increases in the net charge-off and qualitative factors used to estimate the allowance.

 

·Noninterest revenueincome increased $556,000 (4.8%$1,521,000 (12.6%) infor the first nine months of 2017 as compared to2018 over the amount for the first nine months of 2016.2017. 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 $402,000 (11.3%$406,000 (10.2%), reflecting growth in assets under management resulting from market appreciation and new business, as well as a recentbusiness. Other noninterest income increased $327,000, including an increase in fee levelstax 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 an estimated $215,000 of additional revenue from changing the frequency of billings to monthly for certainmerchant services. Interchange revenue from debit card transactions increased $218,000 (15.2%),$231,000 and brokerage revenue increased $167,000, reflecting improvementsincreases in card-related volumes and processing. Loan servicing fees, net, increased $123,000, as the fair value of mortgage servicing rights decreased by $145,000 in the first nine months of 2017 as compared to a reduction of $247,000 in the first nine months of 2016. Service charges on deposit accounts decreased $177,000 (5.0%), as revenue from consumer overdrafts declined due to lower volume.

40

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

·Realized gains on available-for-sale securities totaled $257,000 in the first nine months of 2017, down from $1,089,000 in the first nine months of 2016. Within this category, Net gains from sales of bank stocks totaled $837,000loans decreased $137,000 (21.0%), reflecting a reduction in the first nine monthsvolume of 2016. As noted above, the Corporation sold all of its investments in bank stocks prior to 2017.residential mortgage loans originated and sold.

 

·Total noninterest expensesexpense increased $1,380,000 (5.3%$1,846,000 (6.7%) for the first nine months of 2017 as compared to2018 over the amount for the first nine months of 2016. Other operating2017. Significant fluctuations include the following:

oSalaries and wages expense increased $682,000. Within other operating$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 largest variances included increasesaverage number of $182,000full-time equivalent employees (FTEs) to 296 in loan collection expenses, $129,0002018 from 291 in attorney fees (mainly related to a commercial loan workout situation) and $94,000 in accounting and auditing expense stemming from increased internal audit outsourcing. 2017.
oPensions and other employee benefits expense increased $391,000, primarily$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 resultcompliance-related software system and other corporate projects.
oOther noninterest expense increased $171,000, including an increase in donations expense of higher health care$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 Corporation’s partially self-insured plan. Software subscriptions increased $141,000, includingRalston, 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 applications as well as annual licensing increases. Automated teller machinetelephone and interchangeloan origination systems contributed to increases in professional fees, data processing, telecommunications and other noninterest expense increased $138,000, including increased costs related to fraud protection services and higher volume of debit card transactions. FDIC assessments expense decreased $165,000, reflecting a lower assessment level. Professional fees expense decreased $66,000, reflecting a reduction in information technology and sales and service-related consulting expense.

·The income tax provision was $3,620,000 for the first nine months of 2017 (24.0% of pre-tax income), down from $3,847,000 (25.0% of pre-tax income) for the first nine months of 2016. The lower amount of tax provision and effective tax rate in 2017 resulted from lower pre-tax income, along with the effects of a change in accounting for stock-based compensation that requires recognition of the tax benefits as a reduction in the tax provision and a $30,000 catch up adjustment in 2016 for an increase in the New York State tax provision related to a change in tax methodology that first became effective in 2015.2018.

 

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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE I - QUARTERLY FINANCIAL DATA                   
(Dollars In Thousands, Except Per Share Data)
(Unaudited)
 For the Three Months Ended:             
  Sept. 30,  June 30,  Mar. 31,  Dec. 31,  Sept. 30,  June 30,  Mar. 31, 
  2017  2017  2017  2016  2016  2016  2016 
Interest income $11,626  $11,340  $11,112  $11,106  $11,131  $10,924  $10,937 
Interest expense  985   978   953   920   944   925   904 
Net interest income  10,641   10,362   10,159   10,186   10,187   9,999   10,033 
Provision (credit) for loan losses  322   4   452   (3)  538   318   368 
Net interest income after provision (credit) for loan losses  10,319   10,358   9,707   10,189   9,649   9,681   9,665 
Other income  4,066   4,106   3,864   4,031   3,884   3,906   3,690 
Net gains on available-for-sale securities  5   107   145   69   584   122   383 
Other expenses  9,192   9,076   9,298   8,558   8,579   8,535   9,072 
Income before income tax provision  5,198   5,495   4,418   5,731   5,538   5,174   4,666 
Income tax provision  1,262   1,374   984   1,500   1,451   1,303   1,093 
Net income $3,936  $4,121  $3,434  $4,231  $4,087  $3,871  $3,573 
Net income attributable to common shares $3,916  $4,100  $3,416  $4,209  $4,065  $3,850  $3,553 
Basic earnings per common share $0.32  $0.34  $0.28  $0.35  $0.34  $0.32  $0.29 
Diluted earnings per common share $0.32  $0.34  $0.28  $0.35  $0.34  $0.32  $0.29 

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.

41

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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, 20172018 and September 30, 2016.2017. 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, 20172018 and 20162017

 

For the nine-month periods, fully taxable equivalent net interest income was $33,240,000$34,692,000 in 2017, $943,000 (2.9%2018, $1,452,000 (4.4%) higher than in 2016.2017. Interest income was $1,084,000$1,851,000 higher in 20172018 as compared to 2016;2017, while interest expense was also higher by $141,000$399,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.81%3.86% in 20172018 as compared to 3.77%3.81% in 2016, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) increased to 3.67% in the nine-month period ended September 30, 2017, from 3.64% in the nine-month period ended September 30, 2016.

INTEREST INCOME AND EARNING ASSETS

Interest income totaled $36,154,000 in 2017, an increase of 3.1% from 2016. The overall yield on earning assets increased to 4.15% in 2017 from 4.09% in 2016, reflecting the impact of loan growth and a reduction in lower-yielding securities as a percentage of total earning assets.

Interest and fees on loans receivable increased $1,656,000, or 6.3%. The average balance of gross loans receivable increased $57,563,000, or 8.0%, to $773,138,000 in 2017 from $715,575,000 in 2016. The Corporation experienced growth in both mortgage and commercial loans. The Corporation’s average yield on loans receivable declined to 4.87% in 2017 from 4.94% in 2016 as average interest rates on new loans have been lower than the average rates on loans that have been fully or partially paid off.

As indicated in Table III, average available-for-sale securities (at amortized cost) totaled $374,298,000 in 2017, a decrease of $33,049,000 (8.1%) from 2016. The Corporation’s yield on securities was 2.81% in 2017 as compared to 2.78% in 2016.

42

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES

Interest expense increased $141,000, or 5.1%, to $2,914,000 in 2017 from $2,773,000 in 2016. Table III shows that the overall cost of funds on interest-bearing liabilities increased to 0.48% in 2017 from 0.45% in 2016. The increase in interest expense is mainly a result of increases in rates paid on interest checking accounts and certificates of deposit.

Total average deposits (interest-bearing and noninterest-bearing) increased 2.1%, to $985,961,000 in 2017 from $965,584,000 in 2016. Increases in the average balances of demand deposits, savings and interest checking accounts were contributors to the increase in total average deposits, while the average balances of money market accounts and Individual Retirement Accounts (IRAs) declined.

Total average borrowed funds decreased $3,618,000 to $60,858,000 in 2017 from $64,476,000 in 2016. The average rate on borrowed funds was 2.59% in 2017 compared to 2.53% in 2016 primarily due to an increase in short term borrowing rates in 2017.

Three-Month Periods Ended September 30, 2017 and 2016

For the three-month periods, fully taxable equivalent net interest income was $11,337,000 in 2017, which was $468,000 (4.3%) higher than in 2016. Interest income was $507,000 higher in 2017 as compared to 2016, while interest expense was higher by $39,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.83% in 2017 as compared to 3.74% in 2016, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) was 3.68%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 compared to 3.61%current rates on variable rate loans and rates on recent new loan originations have increased, consistent with increases in 2016.market interest rates. The yield on earningtax-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 increasedas compared to 4.16%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 third quarterfederal 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 4.07%$17,042,000 in the third quarter 2016, while2017.

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 quarterand 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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Interest expense on long-term debt decreased $698,000 in 2018 as compared to 2017, mainly from 0.46%repayment of the $37 million in higher-cost borrowings (weighted-average rate of 3.65%) in the third quarter 2016.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 $12,320,000$13,121,000 in 2017,2018, an increase of $507,000 (4.3%$801,000 (6.5%) from 2016.2017. Interest and fees from loans receivable increased $656,000,$760,000, or 7.3%7.8%, in 20172018 as compared to 2016,2017, and interest income from interest-bearing deposits in banks increased $106,000, while income from available-for-sale securities decreased $190,000 (7.0%$57,000 (2.2%). As indicated in Table III, for the three-month periods, the average balance of gross loans receivable increased 7.5%4.1% to $820,432,000 in 2018 from $788,346,000 in 2017 from $733,016,000 in 2016.2017. 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, down slightlyconsistent with market increases in short-term interest rates, and an increase in average balance to $34,540,000 in 2018 from 4.91%$21,260,000 in 2016. 2017.

Total average available-for-sale securities (at amortized cost) in 2017 decreased2018 increased slightly to $363,495,000$362,529,000 from $404,526,000$362,495,000 in 2016.2017. The average rate of return on available-for-sale securities was 2.71% for 2018, down from 2.78% for 2017, upin 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 2.69%35% in 2016.2017.

 

For the three-month periods, interest expense increased $39,000,$258,000, or 4.1%26.2%, to $1,241,000 in 2018 from $983,000 in 2017 from $944,000 in 2016. This included an increase of $89,000 in interest2017. Interest expense on deposits increased $395,000, as the average rate paid on deposits increased 0.05%,to 0.52% in 2018 from 0.33% in 2017, including increases of 0.10%0.39% on certificates of deposit, 0.24% on interest checking and 0.08%0.14% on certificates of deposit.money market accounts. Total average deposits (interest-bearing and noninterest-bearing) amounted to $1,010,201,000$1,047,599,000 in the third quarter 2017,of 2018, an increase of $26,848,000 (2.7%$37,398,000 (3.7%) fromover the third quarter 20162017 total. The increase in total average deposits consistedincluded an increase in certificates of increasesdeposits of $22,130,000 and an increase in noninterest-bearing demand deposits of $16,959,000 and an overall increase in interest bearing deposits of $9,889,000, including increases of $18,844,000 in interest checking and $11,756,000 in savings accounts partially offset by decreases in money market accounts, IRAs and certificates of deposit.$19,254,000.

 

Interest expense on total borrowed funds decreased $50,000$137,000 in 20172018 as compared to 2016.2017. Interest expense on short-term borrowings decreased $22,000 andincreased $31,000 while interest expense on long-term borrowings decreased by $28,000$168,000 in 20172018 as compared to 2016.2017. 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, from $57,226,000 in the third quarter 2016, while the average rate on borrowed funds increaseddecreased to 1.90% in the third quarter 2018 from 3.14% in the third quarter 2017 from 2.75% in the third quarter 2016.2017.

 

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 decreasedincreased to $13,062,000 in the third quarter 2018 from $7,139,000 in the third quarter 2017 from $18,655,000 in 2016, and the average rate on short-term borrowings decreased to 0.44% in 2017 from 0.64% in 2016.2017.

 

The average balance of long-term borrowings was $36,469,000$30,375,000 in the third quarter 2017,2018, at an average rate of 3.67%2.21%, down from an average balance of $38,571,000$36,469,000 at an average rate of 3.76%3.67% in the third quarter 2016. Borrowings are classified as2017. As described above, the reduction in average balance and rate on long-term withinborrowings reflects the Tables based on their term at origination; however, within this category, a borrowingrepayment of higher cost borrowings totaling $37,000,000 in the third and fourth quarters of 2017, with a balancelong-term borrowings in 2018 consisting mainly of $10,000,000 at a rate of 3.81% maturedFHLB advances maturing in September 2017 and a borrowing with a balance of $27,000,000 at a rate of 3.595% matures in December 2017.2019.

 

43

45

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE

 

 Three Months Ended     Nine Months Ended     Three Months Ended       Nine Months Ended    
 September 30, Increase/  September 30, Increase/  September 30, Increase/  September 30, Increase/ 
(In Thousands) 2017 2016 (Decrease)  2017 2016 (Decrease)  2018 2017 (Decrease)  2018 2017 (Decrease) 
                            
INTEREST INCOME                                                
Available-for-sale securities:                        
Available-for-sale debt securities:                        
Taxable $1,341  $1,456  $(115) $4,106  $4,540  $(434) $1,624  $1,335  $289  $4,368  $4,090  $278 
Tax-exempt  1,202   1,277   (75)  3,753   3,941   (188)  856   1,202   (346)  2,651   3,754   (1,103)
Total available-for-sale securities  2,543   2,733   (190)  7,859   8,481   (622)
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  67   29   38   140   89   51   173   67   106   319   140   179 
Loans held for sale  10   7   3   20   21   (1)  3   10   (7)  9   20   (11)
Loans receivable:                                                
Taxable  8,889   8,347   542   25,872   24,407   1,465   9,754   8,889   865   28,530   25,872   2,658 
Tax-exempt  811   697   114   2,263   2,072   191   706   811   (105)  2,112   2,263   (151)
Total loans receivable  9,700   9,044   656   28,135   26,479   1,656   10,460   9,700   760   30,642   28,135   2,507 
Total Interest Income  12,320   11,813   507   36,154   35,070   1,084   13,121   12,320   801   38,005   36,154   1,851 
                                                
INTEREST EXPENSE                                                
Interest-bearing deposits:                                                
Interest checking  141   78   63   324   210   114   278   141   137   672   324   348 
Money market  94   89   5   264   254   10   155   94   61   370   264   106 
Savings  36   34   2   106   99   7   38   36   2   113   106   7 
Certificates of deposit  255   238   17   717   660   57   441   255   186   1,135   717   418 
Individual Retirement Accounts  111   109   2   322   326   (4)  120   111   9   350   322   28 
Other time deposits  1   1   0   1   1   0 
Total interest-bearing deposits  638   549   89   1,734   1,550   184   1,033   638   395   2,641   1,734   907 
Borrowed funds:                                                
Short-term  8   30   (22)  130   133   (3)  39   8   31   320   130   190 
Long-term  337   365   (28)  1,050   1,090   (40)  169   337   (168)  352   1,050   (698)
Total borrowed funds  345   395   (50)  1,180   1,223   (43)  208   345   (137)  672   1,180   (508)
Total Interest Expense  983   944   39   2,914   2,773   141   1,241   983   258   3,313   2,914   399 
                                                
Net Interest Income $11,337  $10,869  $468  $33,240  $32,297  $943  $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.

 

44

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     3 Months     3 Months        9 Months     9 Months    
 Ended Rate of Ended Rate of  Ended Rate of Ended Rate of  Ended Rate of Ended Rate of  Ended Rate of Ended Rate of 
 9/30/2017 Return/ 9/30/2016 Return/  9/30/2017 Return/ 9/30/2016 Return/  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  Average Cost of Average Cost of  Average Cost of Average Cost of 
 Balance Funds % Balance Funds %  Balance Funds % Balance Funds %  Balance Funds % Balance Funds %  Balance Funds % Balance Funds % 
EARNING ASSETS                                                                
Available-for-sale securities, at amortized cost:                                
Available-for-sale debt securities, at amortized cost:                                
Taxable $251,774   2.11% $291,847   1.98% $259,539   2.12% $298,421   2.03% $269,054   2.39% $250,774   2.11% $255,638   2.28% $258,539   2.12%
Tax-exempt  111,721   4.27%  112,679   4.51%  114,759   4.37%  108,926   4.83%  93,475   3.63%  111,721   4.27%  99,782   3.55%  114,759   4.37%
Total available-for-sale securities  363,495   2.78%  404,526   2.69%  374,298   2.81%  407,347   2.78%
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  21,260   1.25%  17,138   0.67%  17,042   1.10%  20,566   0.58%  34,540   1.99%  21,260   1.25%  23,727   1.80%  17,042   1.10%
Loans held for sale  781   5.08%  556   5.01%  496   5.39%  516   5.44%  179   6.65%  781   5.08%  205   5.87%  496   5.39%
Loans receivable:                                                                
Taxable  717,012   4.92%  671,408   4.95%  706,065   4.90%  654,256   4.98%  744,793   5.20%  717,012   4.92%  744,461   5.12%  706,065   4.90%
Tax-exempt  71,334   4.51%  61,608   4.50%  67,073   4.51%  61,319   4.51%  75,639   3.70%  71,334   4.51%  76,497   3.69%  67,073   4.51%
Total loans receivable  788,346   4.88%  733,016   4.91%  773,138   4.87%  715,575   4.94%  820,432   5.06%  788,346   4.88%  820,958   4.99%  773,138   4.87%
Total Earning Assets  1,173,882   4.16%  1,155,236   4.07%  1,164,974   4.15%  1,144,004   4.09%  1,218,625   4.27%  1,173,882   4.16%  1,201,263   4.23%  1,164,974   4.15%
Cash  18,325       17,523       17,213       16,548       18,697       18,325       17,867       17,213     
Unrealized gain/loss on securities  1,449       9,654       402       8,154       (8,641)      1,449       (7,482)      402     
Allowance for loan losses  (8,769)      (8,050)      (8,755)      (7,913)      (8,984)      (8,769)      (9,049)      (8,755)    
Bank premises and equipment  15,431       15,379       15,618       15,409       15,023       15,431       15,298       15,618     
Intangible Assets  11,958       11,966       11,958       11,968       11,953       11,958       11,953       11,958     
Other assets  40,944       38,225       42,038       38,563       44,675       40,944       43,017       42,038     
Total Assets $1,253,220      $1,239,933      $1,243,448      $1,226,733      $1,291,348      $1,253,220      $1,272,867      $1,243,448     
                                                                
INTEREST-BEARING LIABILITIES                                                                
Interest-bearing deposits:                                                                
Interest checking $219,633   0.25% $200,789   0.15% $208,071   0.21% $197,628   0.14% $223,105   0.49% $219,633   0.25% $217,935   0.41% $208,071   0.21%
Money market  194,947   0.19%  205,158   0.17%  192,265   0.18%  199,211   0.17%  185,267   0.33%  194,947   0.19%  181,972   0.27%  192,265   0.18%
Savings  145,025   0.10%  133,269   0.10%  142,292   0.10%  131,880   0.10%  153,514   0.10%  145,025   0.10%  151,946   0.10%  142,292   0.10%
Certificates of deposit  119,351   0.85%  123,475   0.77%  116,500   0.82%  118,256   0.75%  141,481   1.24%  119,351   0.85%  133,692   1.14%  116,500   0.82%
Individual Retirement Accounts  96,934   0.45%  103,259   0.42%  97,981   0.44%  104,280   0.42%  90,693   0.52%  96,934   0.45%  92,621   0.51%  97,981   0.44%
Other time deposits  1,472   0.27%  1,523   0.26%  1,126   0.12%  1,157   0.12%  1,446   0.27%  1,472   0.27%  1,106   0.12%  1,126   0.12%
Total interest-bearing deposits  777,362   0.33%  767,473   0.28%  758,235   0.31%  752,412   0.28%  795,506   0.52%  777,362   0.33%  779,272   0.45%  758,235   0.31%
Borrowed funds:                                                                
Short-term  7,139   0.44%  18,655   0.64%  23,118   0.75%  25,828   0.69%  13,062   1.18%  7,139   0.44%  29,515   1.45%  23,118   0.75%
Long-term  36,469   3.67%  38,571   3.76%  37,740   3.72%  38,648   3.77%  30,375   2.21%  36,469   3.67%  21,931   2.15%  37,740   3.72%
Total borrowed funds  43,608   3.14%  57,226   2.75%  60,858   2.59%  64,476   2.53%  43,437   1.90%  43,608   3.14%  51,446   1.75%  60,858   2.59%
Total Interest-bearing Liabilities  820,970   0.48%  824,699   0.46%  819,093   0.48%  816,888   0.45%  838,943   0.59%  820,970   0.48%  830,718   0.53%  819,093   0.48%
Demand deposits  232,839       215,880       227,726       213,172       252,093       232,839       245,463       227,726     
Other liabilities  8,801       9,057       8,181       8,249       11,147       8,801       9,630       8,181     
Total Liabilities  1,062,610       1,049,636       1,055,000       1,038,309       1,102,183       1,062,610       1,085,811       1,055,000     
Stockholders' equity, excluding other comprehensive income/loss  189,520       183,966       188,041       183,078       195,854       189,520       192,807       188,041     
Accumulated other comprehensive income/loss  1,090       6,331       407       5,346       (6,689)      1,090       (5,751)      407     
Total Stockholders' Equity  190,610       190,297       188,448       188,424       189,165       190,610       187,056       188,448     
Total Liabilities and Stockholders' Equity $1,253,220      $1,239,933      $1,243,448      $1,226,733      $1,291,348      $1,253,220      $1,272,867      $1,243,448     
Interest Rate Spread      3.68%      3.61%      3.67%      3.64%      3.68%      3.68%      3.70%      3.67%
Net Interest Income/Earning Assets      3.83%      3.74%      3.81%      3.77%      3.87%      3.83%      3.86%      3.81%
                                                                
Total Deposits (Interest-bearing and Demand) $1,010,201      $983,353      $985,961      $965,584      $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.

45

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES

(In Thousands) 3 Months Ended 9/30/17 vs. 9/30/16  9 Months Ended 9/30/17 vs. 9/30/16  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  Change in Change in Total  Change in Change in Total 
 Volume Rate Change  Volume Rate Change  Volume Rate Change  Volume Rate Change 
EARNING ASSETS                                                
Available-for-sale securities:                        
Available-for-sale debt securities:                        
Taxable $(206) $91  $(115) $(612) $178  $(434) $101  $188  $289  $(46) $324  $278 
Tax-exempt  (13)  (62)  (75)  202   (390)  (188)  (181)  (165)  (346)  (453)  (650)  (1,103)
Total available-for-sale securities  (219)  29   (190)  (410)  (212)  (622)
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  8   30   38   (17)  68   51   49   57   106   68   111   179 
Loans held for sale  3   0   3   (1)  0   (1)  (9)  2   (7)  (13)  2   (11)
Loans receivable:                                                
Taxable  583   (41)  542   1,886   (421)  1,465   354   511   865   1,442   1,216   2,658 
Tax-exempt  112   2   114   192   (1)  191   49   (154)  (105)  293   (444)  (151)
Total loans receivable  695   (39)  656   2,078   (422)  1,656   403   357   760   1,735   772   2,507 
Total Interest Income  487   20   507   1,650   (566)  1,084   361   440   801   1,290   561   1,851 
                                                
INTEREST-BEARING LIABILITIES                                                
Interest-bearing deposits:                                                
Interest checking  8   55   63   12   102   114   3   134   137   16   332   348 
Money market  (5)  10   5   (9)  19   10   (5)  66   61   (15)  121   106 
Savings  3   (1)  2   8   (1)  7   2   0   2   7   0   7 
Certificates of deposit  (8)  25   17   (10)  67   57   52   134   186   117   301   418 
Individual Retirement Accounts  (7)  9   2   (21)  17   (4)  (8)  17   9   (19)  47   28 
Other time deposits  0   0   0   0   0   0 
Total interest-bearing deposits  (9)  98   89   (20)  204   184   44   351   395   106   801   907 
Borrowed funds:                                                
Short-term  (21)  (1)  (22)  (15)  12   (3)  14   17   31   44   146   190 
Long-term  (19)  (9)  (28)  (26)  (14)  (40)  (55)  (113)  (168)  (347)  (351)  (698)
Total borrowed funds  (40)  (10)  (50)  (41)  (2)  (43)  (41)  (96)  (137)  (303)  (205)  (508)
Total Interest Expense  (49)  88   39   (61)  202   141   3   255   258   (197)  596   399 
                                                
Net Interest Income $536  $(68) $468  $1,711  $(768) $943  $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.

46

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

NONINTEREST INCOME

 

TABLE V - COMPARISON OF NONINTEREST INCOME

(Dollars In Thousands)

 

 9 Months Ended       9 Months Ended      
 September 30, $ %  September 30, $ % 
 2017 2016 Change Change  2018 2017 Change Change 
Service charges on deposit accounts $3,346  $3,523  $(177)  (5.0)
Service charges and fees  316   335   (19)  (5.7)
Trust and financial management revenue  3,969   3,567   402   11.3  $4,375  $3,969  $406   10.2 
Brokerage revenue  551   569   (18)  (3.2)  718   551   167   30.3 
Insurance commissions, fees and premiums  98   74   24   32.4   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  1,649   1,431   218   15.2   1,880   1,649   231   14.0 
Net gains from sales of loans  651   699   (48)  (6.9)  514   651   (137)  (21.0)
Loan servicing fees, net  162   39   123   315.4   263   162   101   62.3 
Increase in cash surrender value of life insurance  281   286   (5)  (1.7)  295   281   14   5.0 
Other operating income  1,013   957   56   5.9 
Total noninterest income before realized gains on available-for-sale securities, net $12,036  $11,480  $556   4.8 
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 realizedthe 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 $556,000 (4.8%$1,521,000 (12.6%) in the first nine months of 20172018 over the first nine months of 20162017 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 $402,000 (11.3%$406,000 (10.2%). The increase in revenue included the impact of a change in the frequency of billings for many accounts from a quarterly billing cycle to monthly, resulting in additional fees of $215,000 more than would otherwise have been recognized in the first nine months of 2017. (Trust revenue is recognized on a cash basis, which would not ordinarily vary significantly from an amount determined on an accrual basis.) The increase also included the effects of a recentmid-year 2017 increase in fee levels and an increase in the value of assets under management to $924,907,000$952,824,000 at September 30, 2017,2018, up 6.6%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 $218,000 (15.2%$231,000 (14.0%), reflecting improvementsan increase in card-related volumes and processing.volume of transactions.

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

 

·Loan servicing fees, net, increased $123,000.$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 $145,000$58,000 in the first nine months of 20172018 as compared to a reduction of $247,000$145,000 in the same period of 2016.2017.

 

·Other operatingnoninterest income increased $56,000$327,000, including an increase of $122,000 in the first nine months of 2017 as compared to the same period in 2016. Within this category there were increases in revenuestate tax benefits from merchant services, check sales, dividends from Federal Home Loan Bank of Pittsburgh stock, realization of tax credits, and feesprimarily 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 sales of loans on an agency basis under government programs (primarily FHA). These increases were partially offset by a net $116,000 decrease$135,000 in 2017, interchange revenue from credit card transactions as interchange feesincreased $78,000 to $85,000 in 2018 from the Corporation’s recently implemented credit card offering have been less than the amount received$7,000 in 2016 under an agency arrangement.

·Service charges on deposit accounts decreased $177,000 (5.0%), as2017 and revenue from consumer overdrafts declined duemerchant services increased $41,000 to lower volume.$277,000 in 2018 from $236,000 in 2017.

 

·Net gains from sales of loans were $48,000 lower for the first nine months of 2017 as compared to 2016, due todecreased $137,000 (21.0%), reflecting a lower average profit margin. The reduction in average profit margin resulted from competitive pricing pressures.volume of residential mortgage loans originated and sold.

47

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE VI - COMPARISON OF NONINTEREST INCOME

(Dollars In Thousands)

 

 3 Months Ended       3 Months Ended      
 September 30, $ %  September 30, $ % 
 2017 2016 Change Change  2018 2017 Change Change 
Service charges on deposit accounts $1,168  $1,221  $(53)  (4.3)
Service charges and fees  115   118   (3)  (2.5)
Trust and financial management revenue  1,292   1,172   120   10.2  $1,427  $1,292  $135   10.4 
Brokerage revenue  187   216   (29)  (13.4)  235   187   48   25.7 
Insurance commissions, fees and premiums  26   26   0   0.0   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  561   481   80   16.6   660   561   99   17.6 
Net gains from sales of loans  297   236   61   25.8   164   297   (133)  (44.8)
Loan servicing fees, net  35   28   7   25.0   74   35   39   111.4 
Increase in cash surrender value of life insurance  97   97   0   0.0   100   97   3   3.1 
Other operating income  288   289   (1)  (0.3)
Total noninterest income before realized gains on available-for-sale securities, net $4,066  $3,884  $182   4.7 
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 realizedthe 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 $182,000 (4.7%$396,000 (9.7%) in the third quarter of 2017 as compared to2018 over the third quarter of 2016.2017 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 $120,000 (10.2%$135,000 (10.4%), reflecting growth in assets under management. The increase in value of Trust assets under management resultingresulted from market appreciation in equity values and new business, as well as a recent increase in fee levels.business.

 

·Interchange revenue from debit card transactions increased $80,000 (16.6%$99,000 (17.6%), reflecting benefits from a consulting projectan increase in 2016 that identified opportunities for improvements in card-related volumes and processing.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 increased $61,000 (25.8%decreased $133,000 (44.8%), reflecting a reduction in the third quarter 2017 as compared to the third quarter 2016, reflecting increases in sales volume of residential mortgage loans originated and average profit margin.sold.

 

·Service charges on deposit accounts decreased $53,000 (4.3%), as revenue from consumer overdrafts declined due to lower volume.

50

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

NONINTEREST EXPENSE

 

TABLE VII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

 

  9 Months Ended       
  September 30,  $  % 
  2017  2016  Change  Change 
Salaries and wages $11,825  $11,701  $124   1.1 
Pensions and other employee benefits  3,890   3,499   391   11.2 
Occupancy expense, net  1,758   1,770   (12)  (0.7)
Furniture and equipment expense  1,372   1,301   71   5.5 
FDIC Assessments  283   448   (165)  (36.8)
Pennsylvania shares tax  1,008   932   76   8.2 
Professional fees  750   816   (66)  (8.1)
Automated teller machine and interchange expense  945   807   138   17.1 
Software subscriptions  870   729   141   19.3 
Other operating expense  4,865   4,183   682   16.3 
Total noninterest expense $27,566  $26,186  $1,380   5.3 

48

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

  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 $1,380,000 (5.3%$1,846,000 (6.7%) in the first nine months of 20172018 as compared to the first nine months of 2016.2017. The most significant variances include the following:

 

·Other operatingSalaries and wages expense increased $682,000. Within other operating$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 largest variancesaverage 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 increases$100,000 of $182,000 in loan collection expenses, $129,000 in attorney fees (mainlymerger-related expense as previously noted, along with consulting costs related to Board governance and committee structures, implementation of new accounting standards, certification of a commercialcompliance-related software system and other corporate projects.

·Data processing expenses increased $217,000, including costs associated with the new mortgage loan workout situation)origination system and $94,000 in accounting and auditing expense stemming from increased internal audit outsourcing.document imaging.

 

·Pensions and other employee benefits expense increased $391,000, primarily as a result$177,000, including an increase of higher$124,000 (9.0%) in health care expenses due to an increase in FTEs and higher claims on the Corporation’s partially self-insured plan.

 

·Software subscriptionsOther noninterest expense increased $141,000,$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.

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 new applications as well as annual licensing increases.sales and use tax assessments totaling $68,000 were incurred in the first nine months of 2017.

 

·Automated teller machine and interchangeTelecommunications expense increased $138,000, including increased$158,000 because of additional costs related to fraud protection services and higher volume of debit card transactions.a new telephone system, along with costs from the prior legacy system during the transition period.

 

·FDIC assessmentsOccupancy expense decreased $165,000, reflecting a lower assessment level.

·Professional feesincreased $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 decreased $66,000, reflecting a reduction in information technology and sales and service-related consulting expense.at several locations.

 

TABLE VIII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

 

 3 Months Ended       Three Months Ended      
 September 30, $ %  September 30, $ % 
 2017 2016 Change Change  2018 2017 Change Change 
Salaries and wages $3,985  $3,901  $84   2.2  $4,263  $3,985  $278   7.0 
Pensions and other employee benefits  1,216   1,060   156   14.7   1,237   1,209   28   2.3 
Occupancy expense, net  580   601   (21)  (3.5)  648   580   68   11.7 
Furniture and equipment expense  471   435   36   8.3   317   340   (23)  (6.8)
FDIC Assessments  93   151   (58)  (38.4)
Data processing expenses  667   595   72   12.1 
Automated teller machine and interchange expense  347   346   1   0.3 
Pennsylvania shares tax  336   287   49   17.1   326   336   (10)  (3.0)
Professional fees  269   245   24   9.8   305   224   81   36.2 
Automated teller machine and interchange expense  346   291   55   18.9 
Software subscriptions  299   237   62   26.2 
Other operating expense  1,597   1,371   226   16.5 
Total noninterestexpense $9,192  $8,579  $613   7.1 
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 $613,000 (7.1%$641,000 (7.0%) in the third quarter 20172018 as compared to the third quarter 2016.2017. The most significant variances include the following:

 

·Other operatingSalaries and wages expense increased $226,000. The increase in other operating expense included$278,000 (7.0%), including the effects of annual performance-based salary adjustments for employees along with an increase of $97,000$108,000 in attorney fees, mainly related to a commercial loan workout situation,estimated cash and stock-based compensation expense and an increase in accounting and auditing expensethe average number of $46,000 resultingFTEs to 298 in the third quarter 2018 from an increase293 in outsourced internal audit activity.the third quarter 2017.

 

·PensionsProfessional fees increased $81,000 and other employee benefitsnoninterest expense increased $156,000, mainly due$92,000, including $200,000 of expenses related to higher health care expenses on the Corporation’s partially self-insured plan.pending merger with Monument Bancorp, Inc., with $100,000 included in professional fees and $100,000 included in other noninterest expense.

 

·Salaries and wages expenseData processing expenses increased $84,000, or 2.2%.$72,000, including costs associated with the new mortgage loan origination system.

 

·Software subscriptions increased $62,000, including costs associated with new applications as well as annual licensing increases.

·Automated teller machine and interchangeOccupancy expense increased $55,000,$68,000 (11.7%), including increased costs relatedthe effects of accelerated depreciation on the Ralston, Pennsylvania branch scheduled to fraud protection servicesclose in November 2018 and higher volume of debit card transactions.an increase in repairs and maintenance expense at several locations.

 

49

52

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·Pennsylvania shares tax increased $49,000, reflecting a tax rate increase and an increase in C&N Bank capital.

INCOME TAXES

 

·FDIC assessments expense decreased $58,000, reflecting a lower assessment level.

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, 2017,2018, and management does not expect capital expenditures to have a material, detrimental effect on the Corporation’s financial condition in 2017.2018.

 

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, up 6.5% from $751,835,000 at December 31, 2016 and up 7.9 % from $742,338,000 at September 30, 2016.2017. Total outstanding mortgages and other consumer real estate loans were $21,026,000 (5.0%$6,922,000 (1.5%) higher at September 30, 20172018 as compared to December 31, 20162017 and increased $31,539,000 (7.7%) compared to September 30, 2016. Total outstanding commercial loans were higher by $26,920,000 (8.5%) at September 30, 2017 as compared to December 31, 2016 and $24,988,000 (7.8%$12,409,000 (2.8%) as compared to September 30, 2016.2017. 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 20172018 of $773,138,000$820,958,000 were $57,563,000 (8.0%$47,820,000 (6.2%) higher than the corresponding total in the first nine months of 2016. The increase in loans outstanding over the last quarter of 2016 and first three quarters of 2017 have included significant increases in mortgages and other consumer real estate loans as well as commercial loans.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 “Political subdivisions”“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, up from $47,508,000 at December 31, 2016 and $48,670,000 at September 30, 2016.2017. At September 30, 2017,2018, the balance of participation loans outstanding includes a total of $45,369,000$54,464,000 to businesses located outside of the Corporation’s market area, including $11,806,000$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 $13,490,000$14,813,000 at September 30, 2017, $15,207,0002018 and $15,328,000 at December 31, 2016 and $14,688,000 at September 30, 2016.2017.


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, 2017,2018, the total outstanding balance of loans the Corporation has repurchased

as a result of identified instances of noncompliance amounted to $1,817,000,$1,769,000, and the corresponding total outstanding balance repurchased at December 31, 20162017 was $1,852,000.

50

CITIZENS & NORTHERN CORPORATION – FORM 10-Q$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 $169,581,000,$169,725,000, including loans sold through the MPF Xtra program of $109,692,000$107,117,000 and loans sold through the Original program of $59,889,000. At December 31, 2016, outstanding balances of loans sold and serviced through the two programs totaled $163,296,000, including loans sold through the MPF Xtra program of $116,978,000 and loans sold through the Original program of $46,318,000.$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, 20172018 and December 31, 2016.2017.

 

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, 2017,2018, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $3,907,000, and the Corporation has recorded ana related allowance in the amount of $244,000 for credit losses on loans sold under the MPF Original Programof $310,000 which is included in “Accrued interest and other liabilities” in the accompanying consolidated balance sheet. The corresponding recorded allowance atsheets. At December 31, 20162017, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $196,000.$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 $8,900,000$8,815,000 at September 30, 2017, up2018, down slightly from $8,473,000$8,856,000 at December 31, 2016.2017. Table X shows total specific allowances on impaired loans increased $493,000decreased $220,000 to $1,167,000$1,059,000 at September 30, 20172018 from $674,000$1,279,000 at December 31, 2016.2017. The net increase inlargest individual loan balance for which a specific allowances in the first nine months of 2017 included an increase of $424,000 in the allowance related to onehas been recorded is a real estate secured commercial loan. The increase in the specific allowance for this loan was based onwith an updated appraisal. At September 30, 2017, the outstanding balance of this loan was $2,686,000,$2,550,000 and the relateda specific allowance was $952,000.

Table X also shows that the collectively determined portion of the allowance related to commercial loans decreased $294,000, to $3,079,000$816,000 at September 30, 20172018, down from $3,373,000an outstanding balance of $2,641,000 and a specific allowance of $919,000 at December 31, 2016. The decrease in the collectively determined allowance on commercial loans resulted from an aggregate improvement (reduction) in the net charge-off experience and qualitative factors used to value the allowance on commercial loans, partially offset by the impact of an increase in outstanding loans. The aggregate net charge-off experience factor used in the allowance calculation on commercial loans was 0.09% lower at September 30, 2017 as compared to December 31, 2016. The Corporation’s aggregate net charge-off rate on commercial loans has been improving over the past several quarters, as the effects on the overall rate of a large ($1,486,000) charge-off in 2014 on a commercial loan secured by real estate has gradually diminished. The qualitative factors used in the allowance calculation for commercial loans were 0.06% lower at September 30, 2017 as compared to December 31, 2016, reflecting a pattern of overall improvement in loan delinquency levels and a reduction in the unemployment rate throughout most of the Corporation’s market area over the previous 12-18 months.

Throughout 2016 and at March 31, 2017, a rolling three-year average net charge-off rate was used for all loan classes. At June 30, 2017 and September 30, 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. The change in time period for these two loan classes was based on management’s evaluation of an appropriate time period that captures an historical loss experience relevant to the current portfolio.

2017.

51

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, 20172018 and 20162017 is as follows:

 

(In Thousands) 3 Months Ended 9 Months Ended  3 Months Ended 9 Months Ended 
 Sept. 30, Sept. 30, Sept. 30, Sept. 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2018 2017 2018 2017 
Residential mortgage $101  $178  $269  $452  $67  $101  $145  $269 
Commercial  140   337   293   750   (66)  140   31   293 
Consumer  81   23   114   51   59   81   156   114 
Unallocated  0   0   102   (29)  0   0   0   102 
                                
Total $322  $538  $778  $1,224  $60  $322  $332  $778 

 

The overall decreases in the provision (credit) for loan losses for the third quarter and first nine months of 2017 as compared to the corresponding periods of 2016 reflect decreases in the collectively determined allowance for loan losses including a reduction in the qualitative factors used to determine the allowance as well as a reduction in the historical average net charge-offs as a percentage of outstanding loans as described above. More detail related to the largest segments, residential mortgage and commercial, is further detailed as follows:

 

·The provision for the residential mortgage segment in the third quarter 2017 included $103,000 related to an increase in the collectively determined portion of the allowance. The third quarter 2017 increase in the collectively determined portion of the allowance on residential mortgage loans resulted from the increase in outstanding mortgage loans partially offset by a 0.03% reduction in qualitative factors, reflecting improvements in delinquency trends and a reduction in the unemployment rate in the Corporation’s market area over the previous 12-18 months. In comparison, the provision for the residential mortgage segment in the third quarter 2016 included $29,000 related to net charge-offs during the period and an increase of $149,000 in the collectively determined portion of the allowance. The increase in the collectively determined portion of the allowance in the third quarter 2016 resulted mainly from growth in outstanding loans.
  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 

 

·For the first nine months of 2017, the provision for the residential mortgage segment included net charge-offs totaling $160,000 and a net increase in the collectively determined allowance of $109,000. The net increase in the collectively determined portion of the allowance for residential mortgage loans included the effects of an increase in loans outstanding, partially offset by a 0.03% reduction in qualitative factors used to calculate the allowance at September 30, 2017 as compared to December 31, 2016. For the first nine months of 2016, the provision for the residential mortgage segment included net charge-offs totaling $71,000 and a net increase in the collectively determined allowance of $381,000.

·The provision for the commercial segment in the third quarter 2017 included $83,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period in addition to an increase of $57,000 in the collectively determined allowance for loan losses. The increase in the collectively determined allowance on commercial loans was primarily due to an increase in commercial loan balances. In the third quarter 2016, the provision for the commercial segment included a net increase of $433,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and a decrease of $96,000 in the collectively determined allowance for loan losses.

·The provision for the commercial segment for the first nine months of 2017 included $587,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period offset by a decrease of $294,000 in the collectively determined allowance for loan losses. The increase in specific allowances on commercial loans in the first nine months of 2017 included an increase of $424,000 related to a commercial loan that previously had an allowance, as mentioned above. As noted above, the reduction in the collectively determined allowance on commercial loans included the effects of reductions in net charge-off experience and qualitative factors used in calculating the allowance. For the first nine months of 2016, the provision for the commercial segment included $458,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and an increase of $292,000 in the collectively determined allowance for loan losses.

  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 
52

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 onimpaired loans, adjusted for the effect of netcharge-offs $35  $60  $87  $97 
                 
Increase (decrease) in collectively determinedportion 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 1.92%1.71% at September 30, 2017,2018, down from 2.07%2.10% at December 31, 2016,2017, and nonperforming assets as a percentage of total assets was 1.35%1.30% at September 30, 2017,2018, down from 1.43%1.47% at December 31, 2016.2017. Table XI presents data at September 30, 20172018 and at the end of each of the years ended December 31, 20122013 through 2016.2017. For the range of dates presented in Table XI, total nonperforming loans as a percentage of loans has ranged from a low of 1.41%1.71% at December 31, 2012September 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 0.82%1.30% at December 31, 2012September 30, 2018 to a high of 1.53% at December 31, 2013.


The balance of loans subject to troubled debt restructurings (TDRs) was $3,733,000 at September 30, 2017, which was $4,944,000 lower than the corresponding total at December 31, 2016, mainly due to removal of one commercial relationship from TDR status. At September 30, 2017, the outstanding contractual balances of loans to this borrower totaled $6,454,000, and the recorded investments totaled $4,649,000. In 2014, the Corporation entered into a forbearance agreement with this commercial borrower which was extended for two additional twelve-month periods, most recently in July 2016. The Corporation recorded a charge-off of $1,486,000 in the second quarter 2014, as the payment amounts based on the forbearance agreement were not sufficient to fully amortize the contractual amount of principal outstanding on the loans. In December 2016, the Corporation and the borrower entered into a modification agreement, terminating the forbearance agreement and establishing loan terms with essentially the same interest rate and monthly payment amounts as had been in effect under the forbearance agreement. The interest rates provided for in the modification agreement were equal to or greater than rates the Corporation would be willing to accept for loans with comparable terms to borrowers with a comparable risk profile at the time of the modification. The borrower has made all required payments on the loans in accordance with the terms of the forbearance agreement, as extended, and the modification agreement. Accordingly, the loans were restored to full accrual status at December 31, 2016 and are no longer included in the amounts reported as TDRs at September 30, 2017.CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Total impaired loans of $8,969,000$8,078,000 at September 30, 20172018 are down $1,891,000$1,433,000 from the corresponding amount at December 31, 20162017 of $10,860,000, including$9,511,000, while foreclosed assets held for sale increased $1,080,000 to a decreasebalance 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 impaired loans without a valuation allowance of $2,100,000. This net decreasean adjustment in impaired loans is the result of: (1) removal from impairment statustheir carrying value to $2,240,000 at September 30, 2018. In October 2018, one of the loanstwo commercial properties referred to above was sold for $711,000, with no gain or loss recognized. Table XI shows that the modification agreement noted in the previous paragraph, partially offset by (2) the addition of one commercial loan secured by real estate with antotal outstanding balance of approximately $2.8 millionimpaired loans of $8,078,000 at September 30, 2017. This commercial loan was reviewed in2018 is lower than the third quarteryear-end balances from 2013 – 2017, to determine if a specific allowancewhile the balance of foreclosed assets held for loan losses would be required, and it was determined that no allowance was requiredsale at September 30, 2017 based on30. 2018 is higher than the estimated net realizable value ofyear-end amounts for the related collateral.previous five years.

 

Total nonperforming assets of $17,029,000$16,713,000 at September 30, 20172018 are $725,000$2,013,000 lower than the corresponding amount at December 31, 2016,2017, summarized as follows:

 

·Total nonaccrual loans at September 30, 20172018 of $12,400,000$10,911,000 was $3,664,000 higher$2,493,000 lower than the corresponding December 31, 20162017 total of $13,404,000, including the effect of classifyingreducing nonaccrual loans due to the acquisition of the commercial properties as nonaccrual the real estate secured commercial loan with a balance of approximately $2.8 million noteddescribed above.

 

·Total loans past due 90 days or more and still accruing interest amounted to $2,979,000$3,124,000 at September 30, 2017,2018, a decrease of $3,859,000$600,000 from the total at December 31, 2016. The decrease in 2017 in the balance of loans past due 90 days or more and still accruing interest included the effects of moving the previously noted commercial loan with a balance of $2.8 million to nonaccrual status at September 30, 2017. The reduction in loans past due 90 days or more also included a reduction in residential mortgage loans of $794,000 and an increase in that aging category.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 $1,650,000$2,678,000 at September 30, 2017, a decrease2018, an increase of $530,000$1,080,000 from $2,180,000$1,598,000 at December 31, 2016.2017. At September 30, 2017,2018, the Corporation held 1311 such properties for sale, with total carrying values of $640,000$328,000 related to residential real estate, $646,000$110,000 of land and $364,000$2,240,000 related to commercial real estate. At December 31, 2016,2017, the Corporation held 1916 such properties for sale, with total carrying values of $1,102,000$721,000 related to residential real estate, $650,000$632,000 of land and $428,000$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 2012-20162013-2017 and the first nine months of 2017,2018, 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.

 

53

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

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, 2017.2018. 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.


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IX - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands)

  9 Months Ended                
  Sept. 30,  Sept. 30,  Years Ended December 31, 
  2017  2016  2016  2015  2014  2013  2012 
Balance, beginning of year $8,473  $7,889  $7,889  $7,336  $8,663  $6,857  $7,705 
Charge-offs:                            
Residential mortgage  (178)  (73)  (73)  (217)  (327)  (95)  (552)
Commercial  (97)  (597)  (597)  (251)  (1,715)  (459)  (498)
Consumer  (127)  (67)  (87)  (94)  (97)  (117)  (171)
Total charge-offs  (402)  (737)  (757)  (562)  (2,139)  (671)  (1,221)
Recoveries:                            
Residential mortgage  18   2   3   1   25   24   18 
Commercial  3   4   35   214   264   348   8 
Consumer  30   39   82   55   47   58   59 
Total recoveries  51   45   120   270   336   430   85 
Net charge-offs  (351)  (692)  (637)  (292)  (1,803)  (241)  (1,136)
Provision for loan losses  778   1,224   1,221   845   476   2,047   288 
Balance, end of period $8,900  $8,421  $8,473  $7,889  $7,336  $8,663  $6,857 
Net charge-offs as a % of average loans  0.05%  0.10%  0.09%  0.04%  0.29%  0.04%  0.16%

  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, 
  2017  2016  2015  2014  2013  2012 
ASC 310 - Impaired loans $1,167  $674  $820  $769  $2,333  $623 
ASC 450 - Collective segments:                        
Commercial  3,079   3,373   3,103   2,732   2,583   2,594 
Residential mortgage  3,999   3,890   3,417   3,295   3,156   3,011 
Consumer  155   138   122   145   193   188 
Unallocated  500   398   427   395   398   441 
Total Allowance $8,900  $8,473  $7,889  $7,336  $8,663  $6,857 

 

  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 
54

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

TABLE XI - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS            
AND TROUBLED DEBT RESTRUCTURINGS (TDRs)                  
(Dollars In Thousands) As of                
  Sept. 30,  As of December 31, 
  2017  2016  2015  2014  2013  2012 
Impaired loans with a valuation allowance $3,581  $3,372  $1,933  $3,241  $9,889  $2,710 
Impaired loans without a valuation allowance  5,388   7,488   8,041   9,075   6,432   4,719 
Total impaired loans $8,969  $10,860  $9,974  $12,316  $16,321  $7,429 
Total loans past due 30-89 days and still accruing $5,978  $7,735  $7,057  $7,121  $8,305  $7,756 
                         
Nonperforming assets:                        
Total nonaccrual loans $12,400  $8,736  $11,517  $12,610  $14,934  $7,353 
Total loans past due 90 days or more and still accruing  2,979   6,838   3,229   2,843   3,131   2,311 
Total nonperforming loans  15,379   15,574   14,746   15,453   18,065   9,664 
Foreclosed assets held for sale (real estate)  1,650   2,180   1,260   1,189   892   879 
Total nonperforming assets $17,029  $17,754  $16,006  $16,642  $18,957  $10,543 
                         
Loans subject to troubled debt restructurings (TDRs):                        
Performing $658  $5,803  $1,186  $1,807  $3,267  $906 
Nonperforming  3,075   2,874   5,178   5,388   908   1,155 
Total TDRs $3,733  $8,677  $6,364  $7,195  $4,175  $2,061 
                         
Total nonperforming loans as a % of loans  1.92%  2.07%  2.09%  2.45%  2.80%  1.41%
Total nonperforming assets as a % of assets  1.35%  1.43%  1.31%  1.34%  1.53%  0.82%
Allowance for loan losses as a % of total loans  1.11%  1.13%  1.12%  1.16%  1.34%  1.00%
Allowance for loan losses as a % of nonperforming loans  57.87%  54.40%  53.50%  47.47%  47.95%  70.95%

 

TABLE XII - SUMMARY OF LOANS BY TYPE      
Summary of Loans by Type      
(In Thousands) Sept. 30,  As of December 31, 
  2017  2016  2015  2014  2013  2012 
Residential mortgage:                        
Residential mortgage loans - first liens $355,285  $334,102  $304,783  $291,882  $299,831  $311,627 
Residential mortgage loans - junior liens  24,694   23,706   21,146   21,166   23,040   26,748 
Home equity lines of credit  36,534   38,057   39,040   36,629   34,530   33,017 
1-4 Family residential construction  25,286   24,908   21,121   16,739   13,909   12,842 
Total residential mortgage  441,799   420,773   386,090   366,416   371,310   384,234 
Commercial:                        
Commercial loans secured by real estate  158,520   150,468   154,779   145,878   147,215   158,413 
Commercial and industrial  83,243   83,854   75,196   50,157   42,387   48,442 
Political subdivisions  54,730   38,068   40,007   17,534   16,291   31,789 
Commercial construction and land  13,937   14,287   5,122   6,938   17,003   28,200 
Loans secured by farmland  7,744   7,294   7,019   7,916   10,468   11,403 
Multi-family (5 or more) residential  7,566   7,896   9,188   8,917   10,985   6,745 
Agricultural loans  6,137   3,998   4,671   3,221   3,251   3,053 
Other commercial loans  12,383   11,475   12,152   13,334   14,631   362 
Total commercial  344,260   317,340   308,134   253,895   262,231   288,407 
Consumer  14,953   13,722   10,656   10,234   10,762   11,269 
Total  801,012   751,835   704,880   630,545   644,303   683,910 
Less: allowance for loan losses  (8,900)  (8,473)  (7,889)  (7,336)  (8,663)  (6,857)
Loans, net $792,112  $743,362  $696,991  $623,209  $635,640  $677,053 

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 

 

55

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, 2017,2018, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $9,709,000.$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 $18,470,000$15,355,000 at September 30, 2017.2018.

 

The Corporation’s outstanding, available, and total credit facilities at September 30, 20172018 and December 31, 20162017 are as follows:

 

 Outstanding Available Total Credit  Outstanding Available Total Credit 
(In Thousands) Sept. 30, Dec. 31, Sept. 30, Dec. 31, Sept. 30, Dec. 31,  Sept. 30, Dec. 31, Sept. 30, Dec. 31, Sept. 30, Dec. 31, 
 2017 2016 2017 2016 2017 2016  2018 2017 2018 2017 2018 2017 
Federal Home Loan Bank of Pittsburgh $7,256  $32,454  $351,683  $306,767  $358,939  $339,221  $35,985  $67,189  $326,354  $295,441  $362,339  $362,630 
Federal Reserve Bank Discount Window  0   0   18,009   15,636   18,009   15,636   0   0   14,856   15,877   14,856   15,877 
Other correspondent banks  0   0   45,000   45,000   45,000   45,000   0   0   45,000   45,000   45,000   45,000 
Total credit facilities $7,256  $32,454  $414,692  $367,403  $421,948  $399,857  $35,985  $67,189  $386,210  $356,318  $422,195  $423,507 

 

At September 30, 2017,2018, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of a short-term borrowingborrowings of $3,000,000 and long-term borrowings with a total amount of $4,256,000.$32,985,000. At December 31, 2016,2017, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowings of $21,000,000$29,000,000, short-term borrowings of $29,000,000 and long-term borrowings with a total amount of $11,454,000.$9,189,000. Additional information regarding borrowed funds is included in Note 8 ofto the unaudited consolidated financial statements.

 

Additionally, the Corporation uses repurchase agreements placed with brokers to borrow funds secured by investment assets and “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.obligations or use repurchase agreements placed with brokers to borrow funds secured by investment assets. At September 30, 2017,2018, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $146,551,000.$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 areremains subject to various regulatory capital requirements administered by the federal banking agencies.

Details concerning capital ratios at September 30, 20172018 and December 31, 20162017 are presented below. Management believes, as of September 30, 2017 and December 31, 2016,2018, that the Corporation and C&N Bank meetmeets all capital adequacy requirements to which they areit is subject and maintainmaintains a capital conservation buffersbuffer (described in more detail below) that allowallows the Corporation and C&N 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, 20172018 and December 31, 20162017 exceed the Corporation’s Board policy threshold levels.

56


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, 2017:                                        
Total capital to risk-weighted assets:                                        
Consolidated $187,820   23.56% $63,768   ³8%  $73,732   ³9.25%  $79,710   ³10%  $83,696   ³10.5% 
C&N Bank  166,093   20.95%  63,415   ³8%   73,324   ³9.25%   79,269   ³10%   83,232   ³10.5% 
Tier 1 capital to risk-weighted assets:                                        
Consolidated  178,676   22.42%  47,826   ³6%   57,790   ³7.25%   63,768   ³8%   67,754   ³8.5% 
C&N Bank  156,949   19.80%  47,561   ³6%   57,470   ³7.25%   63,415   ³8%   67,379   ³8.5% 
Common equity tier 1 capital to risk-weighted assets:                                        
Consolidated  178,676   22.42%  35,870   ³4.5%   45,833   ³5.75%   51,812   ³6.5%   55,797   ³7% 
C&N Bank  156,949   19.80%  35,671   ³4.5%   45,580   ³5.75%   51,525   ³6.5%   55,488   ³7% 
Tier 1 capital to average assets:                                        
Consolidated  178,676   14.40%  49,632   ³4%   N/A   N/A   62,041   ³5%   62,041   ³5% 
C&N Bank  156,949   12.80%  49,053   ³4%   N/A   N/A   61,316   ³5%   61,316   ³5% 
                                         
December 31, 2016:                                        
Total capital to risk-weighted assets:                                        
Consolidated $183,597   23.60% $62,245   ³8%  $67,108   ³8.625%  $77,806   ³10%  $81,697   ³10.5% 
C&N Bank  162,705   21.03%  61,894   ³8%   66,730   ³8.625%   77,368   ³10%   81,236   ³10.5% 
Tier 1 capital to risk-weighted assets:                                        
Consolidated  174,928   22.48%  46,684   ³6%   51,547   ³6.625%   62,245   ³8%   66,135   ³8.5% 
C&N Bank  154,036   19.91%  46,421   ³6%   51,256   ³6.625%   61,894   ³8%   65,762   ³8.5% 
Common equity tier 1 capital to risk-weighted assets:                                        
Consolidated  174,928   22.48%  35,013   ³4.5%   39,876   ³5.125%   50,574   ³6.5%   54,464   ³7% 
C&N Bank  154,036   19.91%  34,815   ³4.5%   39,651   ³5.125%   50,289   ³6.5%   54,157   ³7% 
Tier 1 capital to average assets:                                        
Consolidated  174,928   14.27%  49,026   ³4%   N/A   N/A   61,282   ³5%   61,282   ³5% 
C&N Bank  154,036   12.73%  48,404   ³4%   N/A   N/A   60,506   ³5%   60,506   ³5% 

(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 the Corporation and C&N Bank to maintain capital levels that exceed the regulatory standards for well-capitalized institutions and the applicable capital conservation buffersbuffer, 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, the Corporation and C&N Bank areis 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). The Corporation and C&N Bank became subject to the new rule effective January 1, 2015. 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.

57


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The current (new) capital rule provides that, in order 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 newcapital ratios, including the capital conservation buffer, is as follows:

 

  As of January 1: 
  2017  2018  2019 
Minimum common equity tier 1 capital ratio  4.5%  4.5%  4.5%
Common equity tier 1 capital conservation buffer  1.25%  1.875%  2.5%
Minimum common equity tier 1 capital ratio plus            
capital conservation buffer  5.75%  6.375%  7.0%
Phase-in of most deductions from common equity            
tier 1 capital  80%  100%  100%
Minimum tier 1 capital ratio  6.0%  6.0%  6.0%
Minimum tier 1 capital ratio plus capital            
conservation buffer  7.25%  7.875%  8.5%
Minimum total capital ratio  8.0%  8.0%  8.0%
Minimum total capital ratio plus capital            
conservation buffer  9.25%  9.875%  10.5%
  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%60%
≤1.875% and >1.25% 40%40%
≤1.25% and >0.625% 20%20%
≤0.625% 0%0%

 

At September 30, 2017, the Corporation’s2018, C&N Bank’s Capital Conservation Buffer, determined based on the minimum total capital ratio, was 15.56%. C&N Bank’s Capital Conservation Buffer (also determined based on the minimum total capital ratio) was 12.95%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 $227,000($8,502,000) at September 30, 20172018 and ($949,000)1,566,000) at December 31, 2016.2017. 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, 2017.

2018.

58


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 $147,000$134,000 at September 30, 20172018 and $51,000$59,000 at December 31, 2016.2017.

 

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 $3,790,000$3,557,000 for the three months ended September 30, 20172018 as compared to $2,623,000$3,790,000 in the third quarter 2016.2017. For the three months ended September 30, 2017,2018, Comprehensive Income included: (1) Net Income of $3,936,000,$5,586,000, which was $151,000 lower$1,650,000 higher than in the third quarter 2016;2017; (2) Other Comprehensive Loss from a decrease in net unrealized gains on available-for-sale securities of ($142,000)2,026,000) as compared to Other Comprehensive Loss of ($1,461,000) from a decrease in net unrealized gains on available-for-sale securities142,000) in the third quarter 2016;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 as compared to ($3,000) for the third quarter 2016.2017.

 

Comprehensive Income totaled $12,763,000 forFor the nine months ended September 30, 20172018, Comprehensive Income totaled $9,748,000 as compared to $14,433,000$12,763,000 for the first nine months of 2017. For the nine months ended September 30, 2016. In the nine months ended September 30, 2017,2018, Comprehensive Income included: (1) Net Income of $11,491,000, which was $40,000 lower than in$16,332,000, up $4,841,000 from net income for the first nine months of 2016;2017; (2) Other Comprehensive IncomeLoss from an increase in net unrealized gains on available-for-sale securities net of deferred income tax, of $1,176,000($6,647,000) as compared to Other Comprehensive Income of $2,895,000$1,176,000 in the first nine months of 2016;2017; and (3) Other Comprehensive Income from defined benefit plans of $96,000$63,000 for the nine months ended September 30, 2018 as compared to Other Comprehensive Income of $7,000 in the first nine months of 2016.

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$96,000 for the first nine months of 2017 was $3,620,000, or 24% of pre-tax earnings, $227,000 lower than the provision for the first nine months of 2016 of $3,847,000, or 25% of pre-tax income. The Corporation’s effective tax rates differ from the statutory rate of 35% 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, 2017 the net deferred tax asset was $4,319,000, down from $5,117,000 at December 31, 2016. The most significant change in temporary difference components was a net reduction of $634,000 related to unrealized gains and losses on available-for-sale securities. At September 30, 2017, the net deferred tax liability associated with the unrealized gain was $122,000, while at December 31, 2016, the deferred tax asset associated with the unrealized loss was $512,000.

The Corporation uses currently enacted tax rates to value deferred tax assets and liabilities. The U.S. Congress is in the process of evaluating draft legislation which includes a reduction in U.S. corporate income tax rates. If corporate tax rates were reduced, management expects the Corporation would record an initial charge against earnings to lower the carrying amount of the net deferred tax asset, and then would record a lower tax provision going forward on an ongoing basis.

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. Further, as discussed above, realization of deferred tax assets would be impacted if income tax rates are lowered from currently enacted levels.

Management believes the recorded net deferred tax asset at September 30, 2017 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.

59

CITIZENS & NORTHERN CORPORATION – FORM 10-Q2017.

 

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 infrom December 2015 and 2016, March 2017 and June 2017,through September 2018, resulting in the current range of 1%2.00% to 1.25%2.25%. Inflation has remained subdued, measured for most of 2016through 2017 and the first nine months of 20172018 at levels at or just below the Federal Open Market Committee’s 2% longer run objective, though there have been some reports of wage pressureobjective. 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 U.S. employment picture has gradually improved over the past several years.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.


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.

60


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 July 31, 2017September 30, 2018 and December 31, 2016. Table XIII reflects two significant changes to the analysis using July 31, 2017 data as compared to the analysis based on December 31, 2016 data, as follows:

·Management lowered assumptions of sensitivity of market interest rate changes on some types of the Corporation’s deposits. This change resulted in a reduction in the amount of increase in interest expense in the rising rate scenarios presented in Table XIII. The reduction in estimated sensitivity was based on data showing the Corporation’s prior sensitivity assumptions were higher than may be expected based on industry norms.

·The policy limits for present value of equity volatility were lowered based on a determination that the prior levels were so high they would be unlikely to be approached, thereby limiting their effectiveness as a tool for timely identification of long-term interest rate risk.

Table XIII2017. 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.

 

61

65

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

  

TABLE XIII - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES

 

July 31, 2017 Data           
September 30, 2018 Data           
(Dollars In Thousands) Period Ending July 31, 2018     Period Ending September 30, 2019    
                      
Basis Point Interest Interest Net Interest NII NII  Interest Interest Net Interest NII NII 
Change in Rates Income Expense Income (NII) % Change Risk Limit  Income Expense Income (NII) % Change Risk Limit 
+400 $55,775  $18,524  $37,251   -8.5%  25.0% $62,241  $19,731  $42,510   -7.8%  25.0%
+300  52,948   14,786   38,162   -6.2%  20.0%  59,575   16,088   43,487   -5.7%  20.0%
+200  50,134   11,047   39,087   -4.0%  15.0%  56,921   12,445   44,476   -3.6%  15.0%
+100  47,293   7,309   39,984   -1.8%  10.0%  54,158   8,802   45,356   -1.7%  10.0%
0  44,329   3,630   40,699   0.0%  0.0%  51,296   5,170   46,126   0.0%  0.0%
-100  41,209   2,690   38,519   -5.4%  10.0%  47,952   3,370   44,582   -3.3%  10.0%
-200  39,217   2,450   36,767   -9.7%  15.0%  44,731   2,678   42,053   -8.8%  15.0%
-300  38,711   2,302   36,409   -10.5%  20.0%  42,647   2,436   40,211   -12.8%  20.0%
-400  38,483   2,302   36,181   -11.1%  25.0%  42,314   2,436   39,878   -13.5%  25.0%

 

 Market Value of Portfolio Equity at July 31, 2017  Market Value of Portfolio Equity at September 30, 2018 
              
 Present Present Present  Present Present Present 
Basis Point Value Value Value  Value Value Value 
Change in Rates Equity % Change Risk Limit  Equity % Change Risk Limit 
+400 $194,644   -15.0%  40.0% $200,924   -16.5%  40.0%
+300  201,803   -11.9%  30.0%  209,456   -13.0%  30.0%
+200  210,522   -8.1%  25.0%  220,194   -8.5%  25.0%
+100  219,626   -4.1%  15.0%  230,238   -4.4%  15.0%
0  228,967   0.0%  0.0%  240,719   0.0%  0.0%
-100  229,156   0.1%  15.0%  242,264   0.6%  15.0%
-200  228,292   -0.3%  25.0%  241,271   0.2%  25.0%
-300  254,212   11.0%  30.0%  240,940   0.1%  30.0%
-400  292,504   27.7%  40.0%  273,246   13.5%  40.0%

 

December 31, 2016 Data         
December 31, 2017 DataDecember 31, 2017 Data         
(Dollars in Thousands)    Period Ending December 31, 2017        Period Ending December 31, 2018    
                      
Basis Point Interest Interest Net Interest NII NII  Interest Interest Net Interest NII NII 
Change in Rates Income Expense Income (NII) % Change Risk Limit  Income Expense Income (NII) % Change Risk Limit 
+400 $53,712  $22,315  $31,397   -20.5%  25.0% $57,619  $19,730  $37,889   -10.8%  25.0%
+300  51,128   17,545   33,583   -15.0%  20.0%  54,978   15,852   39,126   -7.9%  20.0%
+200  48,500   12,809   35,691   -9.6%  15.0%  52,334   11,974   40,360   -5.0%  15.0%
+100  45,845   8,102   37,743   -4.4%  10.0%  49,620   8,095   41,525   -2.2%  10.0%
0  43,132   3,643   39,489   0.0%  0.0%  46,717   4,243   42,474   0.0%  0.0%
-100  40,581   2,978   37,603   -4.8%  10.0%  43,581   2,781   40,800   -3.9%  10.0%
-200  38,881   2,949   35,932   -9.0%  15.0%  41,290   2,216   39,074   -8.0%  15.0%
-300  38,269   2,936   35,333   -10.5%  20.0%  40,463   2,191   38,272   -9.9%  20.0%
-400  38,104   2,936   35,168   -10.9%  25.0%  40,194   2,191   38,003   -10.5%  25.0%

 

 Market Value of Portfolio Equity at December 31, 2016  Market Value of Portfolio Equity at December 31, 2017 
              
 Present Present Present  Present Present Present 
Basis Point Value Value Value  Value Value Value 
Change in Rates Equity % Change Risk Limit  Equity % Change Risk Limit 
+400 $168,600   -24.6%  50.0% $195,385   -16.8%  40.0%
+300  180,500   -19.3%  45.0%  203,648   -13.3%  30.0%
+200  194,471   -13.1%  35.0%  213,689   -9.0%  25.0%
+100  208,830   -6.7%  25.0%  224,389   -4.4%  15.0%
0  223,744   0.0%  0.0%  234,759   0.0%  0.0%
-100  227,806   1.8%  25.0%  236,030   0.5%  15.0%
-200  229,602   2.6%  35.0%  234,863   0.0%  25.0%
-300  252,118   12.7%  45.0%  252,464   7.5%  30.0%
-400  290,792   30.0%  50.0%  292,124   24.4%  40.0%

 

62

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.

63


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.

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.

There have been no material changes from the risk factors previously disclosed in Item 1A of the Corporation’s Form 10-K filed February 16, 2017.
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 2017:

 

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, 2017  0  $0   0   600,000 
August 1 - 31, 2017  0  $0   0   600,000 
September 1 - 30, 2017  0  $0   0   600,000 

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

None
Item 4.Mine Safety Disclosures

Not applicable

Not applicable
Item 5.Other Information
None

 

None

64


CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Item 6. Exhibits

 

2.Item 6.Exhibits

2.  Plan of acquisition, reorganization, arrangement,  liquidation or succession Not applicableIncorporated 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 contractscontracts: Not applicable
10.1 Form of Indemnification Agreement dated September 20, 2018   between the Corporation and J. Bradley ScovillFiled 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

 

65

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 2, 20171, 2018By:/s/ /s/ J. Bradley Scovill 
DatePresident and Chief Executive Officer 
   
November 2, 20171, 2018By:/s/ /s/ Mark A. Hughes 
DateTreasurer and Chief Financial Officer 

66