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

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

For the quarterly period endedJuneSeptember 30, 2017

or

 

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

¨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’sRegistrant'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. Yesx  No¨

 

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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yesx  No¨

 

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

 

(Check one):

Large accelerated filer¨   Accelerated filerx   Non-accelerated filer¨   Smaller reporting company¨

Emerging growth company¨

 

If an emerging growth company, indicate by check mark whether 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’sregistrant's classes of common stock, as of the latest practicable date.

 

Common Stock ($1.00 par value)12,176,69312,198,621 Shares Outstanding on July 31,October 30, 2017

 

 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CITIZENS & NORTHERN CORPORATION

Index

 

Part I. Financial Information  
   
Item 1. Financial Statements  
   
Consolidated Balance Sheets (Unaudited) – JuneSeptember 30, 2017 and December 31, 2016 Page 3
   
Consolidated Statements of Income (Unaudited) – Three-month and  Six-monthNine-month Periods Ended JuneSeptember 30, 2017 and 2016 Page 4
   
Consolidated Statements of Comprehensive Income (Unaudited) - Three-month and Six-monthNine-month Periods Ended JuneSeptember 30, 2017 and 2016 Page 5
   
Consolidated Statements of Cash Flows (Unaudited) –  Six-monthNine-month Periods Ended JuneSeptember 30, 2017 and 2016 Page 6
   
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) – Six- Nine Months Ended JuneSeptember 30, 2017 and 2016 Page 7
   
Notes to Unaudited Consolidated Financial Statements Pages 8 – 38
   
Item 2. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations Pages 39 – 60
   
Item 3. Quantitative and Qualitative Disclosures About Market Risk Pages 60 – 6162
   
Item 4. Controls and Procedures Page 6263
   
Part II. Other Information Pages 63646465
   
Signatures Page 6566

Exhibit 31.1. Rule 13a-14(a)/15d-14(a) Certification – Chief-Chief Executive Officer Page 6667
   
Exhibit 31.2. Rule 13a-14(a)/15d-14(a) Certification - Chief Financial Officer Page 6768
   
Exhibit 32. Section 1350 Certifications Page 6869

 

 2 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 1. FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS

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

 

 June 30, December 31,  September 30, December 31, 
 2017 2016  2017 2016 
ASSETS                
Cash and due from banks:                
Noninterest-bearing $21,645  $17,551  $19,902  $17,551 
Interest-bearing  12,998   14,558   12,948   14,558 
Total cash and due from banks  34,643   32,109   32,850   32,109 
Available-for-sale securities, at fair value  364,753   395,077   365,086   395,077 
Loans held for sale  1,708   142   437   142 
                
Loans receivable  779,692   751,835   801,012   751,835 
Allowance for loan losses  (8,635)  (8,473)  (8,900)  (8,473)
Loans, net  771,057   743,362   792,112   743,362 
                
Bank-owned life insurance  19,888   19,704   19,985   19,704 
Accrued interest receivable  3,808   3,963   4,027   3,963 
Bank premises and equipment, net  15,510   15,397   15,366   15,397 
Foreclosed assets held for sale  2,023   2,180   1,650   2,180 
Deferred tax asset, net  3,942   5,117   4,319   5,117 
Intangible assets – Goodwill and core deposit intangibles  11,957   11,959 
Intangible assets - Goodwill and core deposit intangibles  11,956   11,959 
Other assets  14,112   13,282   12,133   13,282 
TOTAL ASSETS $1,243,401  $1,242,292  $1,259,921  $1,242,292 
                
LIABILITIES                
Deposits:                
Noninterest-bearing $236,932  $224,175  $236,758  $224,175 
Interest-bearing  760,330   759,668   784,867   759,668 
Total deposits  997,262   983,843   1,021,625   983,843 
Short-term borrowings  8,875   26,175   7,739   26,175 
Long-term borrowings  38,321   38,454   31,256   38,454 
Accrued interest and other liabilities  9,084   7,812   8,288   7,812 
TOTAL LIABILITIES  1,053,542   1,056,284   1,068,908   1,056,284 
                
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 12,176,693 at June 30, 2017 and 12,113,228 December 31, 2016  12,655   12,655 
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 
Paid-in capital  71,684   71,730   71,818   71,730 
Retained earnings  114,066   112,790   114,836   112,790 
Treasury stock, at cost; 478,478 shares at June 30, 2017 and 541,943 shares at December 31, 2016  (9,066)  (10,269)
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)  520   (898)  374   (898)
TOTAL STOCKHOLDERS’ EQUITY  189,859   186,008 
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY $1,243,401  $1,242,292 
TOTAL STOCKHOLDERS' EQUITY  191,013   186,008 
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $1,259,921  $1,242,292 

 

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

 

 3 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Consolidated Statements of Income

(In Thousands Except Per Share Data) (Unaudited)

 

 3 Months Ended 6 Months Ended  3 Months Ended 9 Months Ended 
 June 30, June 30, June 30, June 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
INTEREST INCOME                                
Interest and fees on loans:                                
Taxable $8,609  $8,086  $16,983  $16,060  $8,889  $8,347  $25,872  $24,407 
Tax-exempt  501   452   951   900   531   457   1,482   1,357 
Interest on mortgages held for sale  6   8   10   14   10   7   20   21 
Interest on balances with depository institutions  41   36   73   60   67   29   140   89 
Income from available-for-sale securities:                                
Taxable  1,352   1,490   2,755   3,045   1,335   1,429   4,090��  4,474 
Tax-exempt  826   847   1,670   1,743   789   835   2,459   2,578 
Dividends  5   5   10   39   5   27   15   66 
Total interest and dividend income  11,340   10,924   22,452   21,861   11,626   11,131   34,078   32,992 
INTEREST EXPENSE                                
Interest on deposits  575   522   1,096   1,001   639   549   1,735   1,550 
Interest on short-term borrowings  45   41   122   103   9   30   131   133 
Interest on long-term borrowings  358   362   713   725   337   365   1,050   1,090 
Total interest expense  978   925   1,931   1,829   985   944   2,916   2,773 
Net interest income  10,362   9,999   20,521   20,032   10,641   10,187   31,162   30,219 
Provision for loan losses  4   318   456   686   322   538   778   1,224 
Net interest income after provision for loan losses  10,358   9,681   20,065   19,346   10,319   9,649   30,384   28,995 
OTHER INCOME                                
Service charges on deposit accounts  1,094   1,164   2,178   2,302   1,168   1,221   3,346   3,523 
Service charges and fees  104   123   201   217   115   118   316   335 
Trust and financial management revenue  1,497   1,251   2,677   2,395   1,292   1,172   3,969   3,567 
Brokerage revenue  208   180   364   353   187   216   551   569 
Insurance commissions, fees and premiums  31   27   72   48   26   26   98   74 
Interchange revenue from debit card transactions  568   487   1,088   950   561   481   1,649   1,431 
Net gains from sale of loans  188   295   354   463   297   236   651   699 
Loan servicing fees, net  55   (11)  127   11   35   28   162   39 
Increase in cash surrender value of life insurance  94   93   184   189   97   97   281   286 
Other operating income  267   297   725   668   288   289   1,013   957 
Sub-total  4,106   3,906   7,970   7,596   4,066   3,884   12,036   11,480 
Realized gains on available-for-sale securities, net  107   122   252   505   5   584   257   1,089 
Total other income  4,213   4,028   8,222   8,101   4,071   4,468   12,293   12,569 
OTHER EXPENSES                                
Salaries and wages  3,972   3,913   7,840   7,800   3,985   3,901   11,825   11,701 
Pensions and other employee benefits  1,144   1,002   2,674   2,439   1,216   1,060   3,890   3,499 
Occupancy expense, net  600   560   1,178   1,169   580   601   1,758   1,770 
Furniture and equipment expense  448   439   901   866   471   435   1,372   1,301 
FDIC Assessments  96   155   190   297   93   151   283   448 
Pennsylvania shares tax  336   323   672   645   336   287   1,008   932 
Professional fees  254   282   481   571   269   245   750   816 
Automated teller machine and interchange expense  305   267   599   516   346   291   945   807 
Software subscriptions  291   251   571   492   299   237   870   729 
Other operating expense  1,630   1,343   3,268   2,812   1,597   1,371   4,865   4,183 
Total other expenses  9,076   8,535   18,374   17,607   9,192   8,579   27,566   26,186 
Income before income tax provision  5,495   5,174   9,913   9,840   5,198   5,538   15,111   15,378 
Income tax provision  1,374   1,303   2,358   2,396   1,262   1,451   3,620   3,847 
NET INCOME $4,121  $3,871  $7,555  $7,444  $3,936  $4,087  $11,491  $11,531 
EARNINGS PER COMMON SHARE – BASIC $0.34  $0.32  $0.62  $0.61 
EARNINGS PER COMMON SHARE – DILUTED $0.34  $0.32  $0.62  $0.61 
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 

 

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 Six Months Ended  Three Months Ended Nine Months Ended 
 June 30, June 30,  Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Net income $4,121  $3,871  $7,555  $7,444  $3,936  $4,087  $11,491  $11,531 
                                
Unrealized gains on available-for-sale securities:                
Unrealized holding gains on available-for-sale securities  1,644   2,431   2,280   7,205 
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  (107)  (122)  (252)  (505)  (5)  (584)  (257)  (1,089)
Other comprehensive gain on available-for-sale securities  1,537   2,309   2,028   6,700 
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   0   0   166   26 
Amortization of net transition obligation, prior service cost and net actuarial loss included in net periodic benefit cost  (6)  (5)  (12)  (10)  (6)  (5)  (18)  (15)
Other comprehensive (loss) gain on unfunded retirement obligations  (6)  (5)  154   16   (6)  (5)  148   11 
                                
Other comprehensive income before income tax  1,531   2,304   2,182   6,716 
Other comprehensive (loss) income before income tax  (224)  (2,250)  1,958   4,466 
Income tax related to other comprehensive income  (536)  (806)  (764)  (2,350)  78   786   (686)  (1,564)
                                
Net other comprehensive income  995   1,498   1,418   4,366 
Net other comprehensive (loss) income  (146)  (1,464)  1,272   2,902 
                                
Comprehensive income $5,116  $5,369  $8,973  $11,810  $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)

 

 6 Months Ended  9 Months Ended 
 June 30, June 30,  Sept. 30, Sept. 30, 
 2017 2016  2017 2016 
CASH FLOWS FROM OPERATING ACTIVITIES:                
Net income $7,555  $7,444  $11,491  $11,531 
Adjustments to reconcile net income to net cash provided by operating activities:                
Provision for loan losses  456   686   778   1,224 
Realized gains on available-for-sale securities, net  (252)  (505)  (257)  (1,089)
Depreciation expense  826   787   1,239   1,188 
Accretion and amortization on securities, net  583   660   866   1,065 
Increase in cash surrender value of life insurance  (184)  (189)  (281)  (286)
Stock-based compensation and other expense  322   325   475   484 
Deferred income taxes  411   340   112   7 
Decrease in fair value of servicing rights  78   179   145   247 
Gains on sales of loans, net  (354)  (463)  (651)  (699)
Origination of loans for sale  (12,741)  (12,698)  (19,277)  (19,366)
Proceeds from sales of loans  11,434   12,953   19,473   19,565 
Increase in accrued interest receivable and other assets  (1,568)  (708)
Increase (decrease) in accrued interest payable and other liabilities  921   (296)
Decrease (increase) in accrued interest receivable and other assets  207   (305)
Increase in accrued interest payable and other liabilities  624   187 
Other  104   65   86   84 
Net Cash Provided by Operating Activities  7,591   8,580   15,030   13,837 
CASH FLOWS FROM INVESTING ACTIVITIES:                
Proceeds from maturities of certificates of deposit  348   100   348   1,060 
Purchase of certificates of deposit  (100)  (340)  (100)  (2,280)
Proceeds from sales of available-for-sale securities  14,373   19,387   24,118   21,573 
Proceeds from calls and maturities of available-for-sale securities  27,529   37,009   47,285   54,472 
Purchase of available-for-sale securities  (9,376)  (46,766)  (40,211)  (59,582)
Redemption of Federal Home Loan Bank of Pittsburgh stock  4,054   2,642   5,487   3,661 
Purchase of Federal Home Loan Bank of Pittsburgh stock  (3,206)  (1,600)  (4,725)  (2,364)
Net increase in loans  (28,753)  (24,751)  (50,128)  (39,647)
Proceeds from bank owned life insurance  0   1,442   0   1,442 
Purchase of premises and equipment  (939)  (720)  (1,209)  (1,188)
Proceeds from sale of foreclosed assets  644   292   1,035   361 
Other  75   82   144   115 
Net Cash Provided by (Used in) Investing Activities  4,649   (13,223)
Net Cash Used in Investing Activities  (17,956)  (22,377)
CASH FLOWS FROM FINANCING ACTIVITIES:                
Net increase in deposits  13,419   32,336   37,782   56,265 
Net decrease in short-term borrowings  (17,300)  (27,794)  (18,436)  (38,906)
Proceeds from long-term borrowings  3,000   0 
Repayments of long-term borrowings  (133)  (152)  (10,198)  (229)
Purchase of treasury stock  0   (3,723)  0   (3,723)
Sale of treasury stock  81   100   98   126 
Tax benefit from compensation plans  0   88   0   129 
Common dividends paid  (5,525)  (5,557)  (8,331)  (8,333)
Net Cash Used in Financing Activities  (9,458)  (4,702)
Net Cash Provided by Financing Activities  3,915   5,329 
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  2,782   (9,345)  989   (3,211)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR  28,621   33,313   28,621   33,313 
CASH AND CASH EQUIVALENTS, END OF PERIOD $31,403  $23,968  $29,610  $30,102 
                
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                
Accrued purchase of available-for-sale securities $505  $0  $0  $1,494 
Accrued purchase of certificates of deposit $0  $480 
Assets acquired through foreclosure of real estate loans $608  $1,151  $608  $1,508 
Interest paid $1,926  $1,826  $2,942  $2,764 
Income taxes paid $1,635  $1,485  $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’Stockholders' Equity

(In Thousands Except Share and Per Share Data)

(Unaudited)

 

            Accumulated                  Accumulated      
            Other                  Other      
 Common Treasury Common Paid-in Retained Comprehensive Treasury     Common Treasury Common Paid-in Retained Comprehensive Treasury    
 Shares Shares Stock Capital Earnings (Loss) Income Stock Total  Shares Shares Stock Capital Earnings (Loss) Income Stock Total 
Six Months Ended June 30, 2017                                
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   12,655,171   541,943  $12,655  $71,730  $112,790  $(898) $(10,269) $186,008 
Net income                  7,555           7,555                   11,491           11,491 
Other comprehensive income, net                      1,418       1,418                       1,272       1,272 
Cash dividends declared on common stock, $0.52 per share                  (6,279)          (6,279)
Shares issued for dividend reinvestment plan      (31,913)      148           606   754 
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      (4,578)      (4)          85   81       (9,681)      (86)          184   98 
Restricted stock granted      (30,782)      (583)          583   0       (30,782)      (583)          583   0 
Forfeiture of restricted stock      3,808       71           (71)  0       4,256       79           (79)  0 
Stock-based compensation expense              322               322               475               475 
Balance, June 30, 2017  12,655,171   478,478  $12,655  $71,684  $114,066  $520  $(9,066) $189,859 
Balance, September 30, 2017  12,655,171   457,644  $12,655  $71,818  $114,836  $374  $(8,670) $191,013 
                                                                
Six Months Ended June 30, 2016                                
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   12,655,171   474,548  $12,655  $71,654  $109,454  $2,528  $(8,804) $187,487 
Net income                  7,444           7,444                   11,531           11,531 
Other comprehensive income, net                      4,366       4,366                       2,902       2,902 
Cash dividends declared on common stock, $0.52 per share                  (6,298)          (6,298)
Shares issued for dividend reinvestment plan      (36,771)      48           693   741 
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      187,075                   (3,723)  (3,723)      187,300                   (3,723)  (3,723)
Shares issued from treasury and redeemed related to exercise of stock options      (5,556)      (9)          109   100       (7,371)      (13)          139   126 
Restricted stock granted      (35,427)      (658)          658   0       (35,427)      (658)          658   0 
Forfeiture of restricted stock      1,107       20           (20)  0       2,719       48           (48)  0 
Stock-based compensation expense              325               325               480               480 
Other stock-based expense      (225)                  4   4 
Tax effect of stock option exercises              (1)              (1)              (2)              (2)
Tax benefit from dividends on restricted stock              12               12               17               17 
Tax benefit from compensation plans                  77           77                   114           114 
Balance, June 30, 2016  12,655,171   584,976  $12,655  $71,391  $110,677  $6,894  $(11,087) $190,530 
Balance, September 30, 2016  12,655,171   567,948  $12,655  $71,616  $111,664  $5,430  $(10,762) $190,603 

 

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

 

The consolidated financial information included herein, with the exception of the consolidated balance sheet dated December 31, 2016, 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 2016 information has been reclassified for consistency with the 2017 presentation.

 

Operating results reported for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2017 might not be indicative of the results for the year ending December 31, 2017. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.

 

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’sCorporation's common stock during the period.

 

 3 Months Ended 6 Months Ended  3 Months Ended 9 Months Ended 
 June 30, June 30, June 30, June 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Basic                                
Net income $4,121,000  $3,871,000  $7,555,000  $7,444,000  $3,936,000  $4,087,000  $11,491,000  $11,531,000 
Less: Dividends and undistributed earnings allocated to participating securities  (21,000)  (21,000)  (39,000)  (41,000)  (20,000)  (22,000)  (59,000)  (63,000)
Net income attributable to common shares $4,100,000  $3,850,000  $7,516,000  $7,403,000  $3,916,000  $4,065,000  $11,432,000  $11,468,000 
Basic weighted-average common shares outstanding  12,106,008   11,996,500   12,095,926   12,041,896   12,124,854   12,014,267   12,105,673   12,032,619 
Basic earnings per common share (a) $0.34  $0.32  $0.62  $0.61  $0.32  $0.34  $0.94  $0.95 
                                
Diluted                                
Net income attributable to common shares $4,100,000  $3,850,000  $7,516,000  $7,403,000  $3,916,000  $4,065,000  $11,432,000  $11,468,000 
Basic weighted-average common shares outstanding  12,106,008   11,996,500   12,095,926   12,041,896   12,124,854   12,014,267   12,105,673   12,032,619 
Dilutive effect of potential common stock arising from stock options  38,698   21,540   42,263   21,158   37,409   29,799   40,624   24,020 
Diluted weighted-average common shares outstanding  12,144,706   12,018,040   12,138,189   12,063,054   12,162,263   12,044,066   12,146,297   12,056,639 
Diluted earnings per common share (a) $0.34  $0.32  $0.62  $0.61  $0.32  $0.34  $0.94  $0.95 

 

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

 

The weighted-average number of nonvested restricted shares outstanding was 62,08061,233 shares in the three-month period ended JuneSeptember 30, 2017 and 65,87664,130 shares in the three-month period ended JuneSeptember 30, 2016. The weighted-average number of nonvested restricted shares outstanding was 63,63362,825 shares in the six-monthnine-month period ended JuneSeptember 30, 2017 and 66,84765,935 shares in the six-monthnine-month period ended JuneSeptember 30, 2016.

 

 8 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Stock options that were anti-dilutive were excluded from net income per share calculations. There were no anti-dilutive instruments in the three-month or six-monthnine-month periods ended JuneSeptember 30, 2017. Weighted-average common shares available from anti-dilutive instruments totaled 47,13922,715 shares in the secondthird quarter 2016 and 47,22439,054 shares in the six-monthnine-month period ended JuneSeptember 30, 2016.

 

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. The components of other comprehensive income, and the related tax effects, are as follows:

 

(In Thousands) Before-Tax Income Tax Net-of-Tax  Before-Tax Income Tax Net-of-Tax 
 Amount Effect Amount  Amount Effect Amount 
Six Months Ended June 30, 2017            
Nine Months Ended September 30, 2017            
Unrealized gains on available-for-sale securities:                        
Unrealized holding gains on available-for-sale securities $2,280  $(798) $1,482  $2,067  $(723) $1,344 
Reclassification adjustment for (gains) realized in income  (252)  88   (164)  (257)  89   (168)
Other comprehensive income on available-for-sale securities  2,028   (710)  1,318   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  (12)  4   (8)
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  154   (54)  100   148   (52)  96 
                        
Total other comprehensive income $2,182  $(764) $1,418  $1,958 $(686) $1,272 

 

(In Thousands) Before-Tax Income Tax Net-of-Tax  Before-Tax Income Tax Net-of-Tax 
 Amount Effect Amount  Amount Effect Amount 
Six Months Ended June 30, 2016            
Nine Months Ended September 30, 2016            
Unrealized gains on available-for-sale securities:                        
Unrealized holding gains on available-for-sale securities $7,205  $(2,521) $4,684  $5,544  $(1,941) $3,603 
Reclassification adjustment for (gains) realized in income  (505)  177   (328)  (1,089)  381   (708)
Other comprehensive income on available-for-sale securities  6,700   (2,344)  4,356   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  (10) 3   (7)
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  16   (6)  10   11   (4)  7 
                        
Total other comprehensive income $6,716  $(2,350) $4,366  $4,466  $(1,564) $2,902 

 

 9 

 

 

(In Thousands) Before-Tax  Income Tax  Net-of-Tax 
  Amount  Effect  Amount 
Three Months Ended June 30, 2017            
Unrealized gains on available-for-sale securities:            
Unrealized holding gains on available-for-sale securities $1,644  $(575) $1,069 
Reclassification adjustment for (gains) realized in income  (107)  37   (70)
Other comprehensive income on available-for-sale securities  1,537   (538)  999 
             
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 income $1,531  $(536) $995 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(In Thousands) Before-Tax  Income Tax  Net-of-Tax 
  Amount  Effect  Amount 
Three Months Ended June 30, 2016            
Unrealized gains on available-for-sale securities:            
Unrealized holding gains on available-for-sale securities $2,431  $(850) $1,581 
Reclassification adjustment for (gains) realized in income  (122)  43   (79)
Other comprehensive income on available-for-sale securities  2,309   (807)  1,502 
             
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)  1   (4)
Other comprehensive loss on unfunded retirement obligations  (5)  1   (4)
             
Total other comprehensive income $2,304  $(806) $1,498 
(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)

 10 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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

 

(In Thousands) Unrealized     Accumulated  Unrealized     Accumulated 
 Holding Gains Unfunded Other  Holding Gains Unfunded Other 
 (Losses) Retirement Comprehensive  (Losses) Retirement Comprehensive 
 on Securities Obligations Income  on Securities Obligations Income 
Six Months Ended June 30, 2017            
Nine Months Ended September 30, 2017            
Balance, beginning of period $(949) $51  $(898) $(949) $51  $(898)
Change during six months ended June 30, 2017  1,318   100   1,418 
Change during nine months ended September 30, 2017  1,176   96   1,272 
Balance, end of period $369  $151  $520  $227  $147  $374 
                        
Six Months Ended June 30, 2016            
Nine Months Ended September 30, 2016            
Balance, beginning of period $2,493  $35  $2,528  $2,493  $35  $2,528 
Change during six months ended June 30, 2016  4,356   10   4,366 
Change during nine months ended September 30, 2016  2,895   7   2,902 
Balance, end of period $6,849  $45  $6,894  $5,388  $42  $5,430 
                        
Three Months Ended June 30, 2017            
Three Months Ended September 30, 2017            
Balance, beginning of period $(630) $155  $(475) $369  $151  $520 
Change during three months ended June 30, 2017  999   (4)  995 
Change during three months ended September 30, 2017  (142)  (4)  (146)
Balance, end of period $369  $151  $520  $227  $147  $374 
                        
Three Months Ended June 30, 2016            
Three Months Ended September 30, 2016            
Balance, beginning of period $5,347  $49  $5,396  $6,849  $45  $6,894 
Change during three months ended June 30, 2016  1,502   (4)  1,498 
Change during three months ended September 30, 2016  (1,461)  (3)  (1,464)
Balance, end of period $6,849  $45  $6,894  $5,388  $42  $5,430 

 

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

 

For the Six Months Ended June 30, 2017

(In Thousands)

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)  

 

  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 $(252) Realized gains on available-for-sale securities, net
   88  Income tax provision
   (164) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (15) Pensions and other employee benefits
Actuarial loss  3  Pensions and other employee benefits
   (12) Total before tax
   4  Income tax provision
   (8) Net of tax
Total reclassifications for the period $(172)  

 11 

 

 

For the Six Months Ended June 30, 2016

(In Thousands)CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

For the Nine Months Ended September 30, 2016   
(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 Income Statements of Income
Unrealized gains and losses on available-for-sale Securities $(505) Realized gains on available-for-sale securities, net
Unrealized gains and losses on available-for-sale securities $(1,089) Realized gains on available-for-sale securities, net
  177  Income tax provision  381  Income tax provision
  (328) Net of tax  (708) Net of tax
Amortization of defined benefit pension and postretirement items:          
Prior service cost  (15) Pensions and other employee benefits  (23) Pensions and other employee benefits
Actuarial loss  5  Pensions and other employee benefits  8  Pensions and other employee benefits
  (10) Total before tax  (15) Total before tax
  3  Income tax provision  5  Income tax provision
  (7) Net of tax  (10) Net of tax
Total reclassifications for the period $(335)  $(718) 

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 Income Components Comprehensive Income  Statements of Income
Unrealized gains and losses on available-for-sale securities $(5) Realized gains on available-for-sale securities, net
   1  Income tax provision
   (4) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (8) Pensions and other employee benefits
Actuarial loss  2  Pensions and other employee benefits
   (6) Total before tax
   2  Income tax provision
   (4) Net of tax
Total reclassifications for the period $(8)  

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 June 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 $(107) Realized gains on available-for-sale securities, net
   37  Income tax provision
   (70) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (7) Pensions and other employee benefits
Actuarial loss  1  Pensions and other employee benefits
   (6) Total before tax
   2  Income tax provision
   (4) Net of tax
Total reclassifications for the period $(74)  

For the Three Months Ended June 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 $(122) Realized gains on available-for-sale securities, net
   43  Income tax provision
   (79) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (7) Pensions and other employee benefits
Actuarial loss  2  Pensions and other employee benefits
   (5) Total before tax
   1  Income tax provision
   (4) Net of tax
Total reclassifications for the period $(83)  

 12 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

4. CASH AND DUE FROM BANKS

 

Cash and due from banks at JuneSeptember 30, 2017 and December 31, 2016 include the following:

 

(In thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
Cash and cash equivalents $31,403  $28,621  $29,610  $28,621 
Certificates of deposit  3,240   3,488   3,240   3,488 
Total cash and due from banks $34,643  $32,109  $32,850  $32,109 

 

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 $12,812,000$17,213,000 at JuneSeptember 30, 2017 and $16,654,000 at December 31, 2016.

 

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

 

 June 30, 2017     September 30, 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:                                
Obligations of U.S. Government agencies $0  $9,591  $0  $9,591  $0  $7,946  $0  $7,946 
Obligations of states and political subdivisions:                                
Tax-exempt  0   116,338   0   116,338   0   110,557   0   110,557 
Taxable  0   28,452   0   28,452   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   47,405   0   47,405   0   54,917   0   54,917 
Residential collateralized mortgage obligations  0   128,248   0   128,248   0   129,243   0   129,243 
Commercial mortgage-backed securities  0   33,742   0   33,742   0   33,629   0   33,629 
Total debt securities  0   363,776   0   363,776   0   364,108   0   364,108 
Marketable equity securities  977   0   0   977   978   0   0   978 
Total available-for-sale securities  977   363,776   0   364,753   978   364,108   0   365,086 
Servicing rights  0   0   1,279   1,279   0   0   1,277   1,277 
Total recurring fair value measurements $977  $363,776  $1,279  $366,032  $978  $364,108  $1,277  $366,363 
                                
Nonrecurring fair value measurements                                
Impaired loans with a valuation allowance $0  $0  $3,293  $3,293  $0  $0  $3,258  $3,258 
Valuation allowance  0   0   (1,083)  (1,083)  0   0   (1,077)  (1,077)
Impaired loans, net  0   0   2,210   2,210   0   0   2,181   2,181 
Foreclosed assets held for sale  0   0   2,023   2,023   0   0   1,650   1,650 
Total nonrecurring fair value measurements $0  $0  $4,233  $4,233  $0  $0  $3,831  $3,831 

 

 14 

 

 

  December 31, 2016 
  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  $9,541  $0  $9,541 
Obligations of states and political subdivisions:                
Tax-exempt  0   119,037   0   119,037 
Taxable  0   30,297   0   30,297 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  0   58,404   0   58,404 
Residential collateralized mortgage obligations  0   146,608   0   146,608 
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 
Servicing rights  0   0   1,262   1,262 
Total recurring fair value measurements $971  $394,106  $1,262  $396,339 
                 
Nonrecurring fair value measurements                
Impaired loans with a valuation allowance $0  $0  $3,372  $3,372 
Valuation allowance  0   0   (674)  (674)
Impaired loans, net  0   0   2,698   2,698 
Foreclosed assets held for sale  0   0   2,180   2,180 
Total nonrecurring fair value measurements $0  $0  $4,878  $4,878 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

     December 31, 2016    
  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  $9,541  $0  $9,541 
Obligations of states and political subdivisions:                
Tax-exempt  0   119,037   0   119,037 
Taxable  0   30,297   0   30,297 
Mortgage-backed securities issued or guaranteed  by U.S. Government agencies or sponsored  agencies:                
Residential pass-through securities  0   58,404   0   58,404 
Residential collateralized mortgage obligations  0   146,608   0   146,608 
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 
Servicing rights  0   0   1,262   1,262 
Total recurring fair value measurements $971  $394,106  $1,262  $396,339 
                 
Nonrecurring fair value measurements                
Impaired loans with a valuation allowance $0  $0  $3,372  $3,372 
Valuation allowance  0   0   (674)  (674)
Impaired loans, net  0   0   2,698   2,698 
Foreclosed assets held for sale  0   0   2,180   2,180 
Total nonrecurring fair value measurements $0  $0  $4,878  $4,878 

 

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 JuneSeptember 30, 2017 and December 31, 2016, 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          Fair Value at    
 6/30/17 Valuation Unobservable Method or Value As of 9/30/17 Valuation Unobservable  Method or Value As of
Asset (In Thousands) Technique Input(s) 6/30/17 (In Thousands) Technique Input(s)  9/30/17
Servicing rights $1,279  Discounted cash flow Discount rate  13.00% Rate used through modeling period $1,277  Discounted cash flow Discount rate  13.00% Rate used through modeling period
     Loan prepayment speeds  137.00% Weighted-average PSA     Loan prepayment speeds  147.00% 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

 

 15 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

  Fair Value at          
  12/31/16  Valuation Unobservable    Method or Value As of
Asset (In Thousands)  Technique Input(s)    12/31/16
Servicing rights $1,262  Discounted cash flow Discount rate  13.00% Rate used through modeling period
        Loan prepayment speeds  138.00% Weighted-average PSA
        Servicing fees  0.25% of loan balances
           4.00% of payments are late
           5.00% late fees assessed
          $1.94  Miscellaneous fees per account per month
        Servicing costs $6.00  Monthly servicing cost per account
          $24.00  Additional monthly servicing cost per loan on loans more than 30 days delinquent
           1.50% of loans more than 30 days delinquent
           3.00% annual increase in servicing costs

 

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

 

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

 

(In Thousands) Three Months Ended Six Months Ended  Three Months Ended Nine Months Ended 
 June 30,
2017
 June 30,
2016
 June 30,
2017
 June 30,
2016
  Sept. 30,
2017
 Sept. 30,
2016
 Sept. 30,
2017
 Sept. 30,
2016
 
Servicing rights balance, beginning of period $1,278  $1,261  $1,262  $1,296  $1,279  $1,224  $1,262  $1,296 
Issuances of servicing rights  49   71   95   107   65   52   160   159 
Unrealized losses included in earnings  (48)  (108)  (78)  (179)  (67)  (68)  (145)  (247)
Servicing rights balance, end of period $1,279  $1,224  $1,279  $1,224  $1,277  $1,208  $1,277  $1,208 

 

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.

 

At JuneSeptember 30, 2017 and December 31, 2016, 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 6/30/17 6/30/17 6/30/17 Technique Inputs 6/30/17  9/30/17 9/30/17 9/30/17 Technique Inputs 9/30/17 
                      
Impaired loans:                                
Commercial:                                
Commercial loans secured by real estate $2,718  $958  $1,760  Sales comparison Discount to appraised value  16% $2,686  $952  $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  500   50   450  Sales comparison Discount to appraised value  53%  497   50   447  Sales comparison Discount to appraised value  53%
Total impaired loans $3,293  $1,083  $2,210      $3,258  $1,077  $2,181     
Foreclosed assets held for sale - real estate:                                
Residential (1-4 family) $879  $0  $879  Sales comparison Discount to appraised value  33% $640  $0  $640  Sales comparison Discount to appraised value  35%
Land  646   0   646  Sales comparison Discount to appraised value  34%  646   0   646  Sales comparison Discount to appraised value  34%
Commercial real estate  498   0   498  Sales comparison Discount to appraised value  49%  364   0   364  Sales comparison Discount to appraised value  63%
Total foreclosed assets held for sale $2,023  $0  $2,023      $1,650  $0  $1,650     

 

 16 

 

 

(In Thousands, Except              Weighted- 
Percentages)    Valuation         Average 
  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 
                 
Impaired loans:                    
Commercial:                    
Commercial loans secured by real estate $2,773  $528  $2,245  Sales comparison Discount to appraised value  7%
Commercial and industrial  95   95   0  Sales comparison Discount to appraised value  100%
Loans secured by farmland  504   51   453  Sales comparison Discount to appraised value  55%
Total impaired loans $3,372  $674  $2,698         
Foreclosed assets held for sale - real estate:                    
Residential (1-4 family) $1,102  $0  $1,102  Sales comparison Discount to appraised value  35%
Land  650   0   650  Sales comparison Discount to appraised value  33%
Commercial real estate  428   0   428  Sales comparison Discount to appraised value  50%
Total foreclosed assets held for sale $2,180  $0  $2,180         

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

(In Thousands, Except              Weighted- 
Percentages)    Valuation         Average 
  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 
                 
Impaired loans:                    
Commercial:                    
Commercial loans secured by real estate $2,773  $528  $2,245  Sales comparison Discount to appraised value  7%
Commercial and industrial  95   95   0  Sales comparison Discount to appraised value  100%
Loans secured by farmland  504   51   453  Sales comparison Discount to appraised value  55%
Total impaired loans $3,372  $674  $2,698         
Foreclosed assets held for sale -real estate:                    
Residential (1-4 family) $1,102  $0  $1,102  Sales comparison Discount to appraised value  35%
Land  650   0   650  Sales comparison Discount to appraised value  33%
Commercial real estate  428   0   428  Sales comparison Discount to appraised value  50%
Total foreclosed assets held for sale $2,180  $0  $2,180         

 

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 JuneSeptember 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 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 - The carrying amounts of accrued interest receivable and payable approximate fair values.

 

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 June 30, 2017 December 31, 2016  Valuation September 30, 2017 December 31, 2016 
 Method(s) Carrying Fair Carrying Fair  Method(s) Carrying Fair Carrying Fair 
 Used Amount Value Amount Value  Used Amount Value Amount Value 
Financial assets:                                
Cash and cash equivalents Level 1 $31,403  $31,403  $28,621  $28,621  Level 1 $29,610  $29,610  $28,621  $28,621 
Certificates of deposit Level 2  3,240   3,236   3,488   3,481  Level 2  3,240   3,239   3,488   3,481 
Available-for-sale securities See Above  364,753   364,753   395,077   395,077  See Above  365,086   365,086   395,077   395,077 
Restricted equity securities (included in Other Assets) Level 2  3,578   3,578   4,426   4,426  Level 2  3,664   3,664   4,426   4,426 
Loans held for sale Level 1  1,708   1,708   142   142  Level 1  437   437   142   142 
Loans, net Level 3  771,057   757,201   743,362   725,787  Level 3  792,112   777,413   743,362   725,787 
Accrued interest receivable Level 2  3,808   3,808   3,963   3,963  Level 2  4,027   4,027   3,963   3,963 
Servicing rights Level 3  1,279   1,279   1,262   1,262  Level 3  1,277   1,277   1,262   1,262 
                                
Financial liabilities:                                
Deposits with no stated maturity Level 2  779,842   779,842   771,625   771,625  Level 2  801,942   801,942   771,625   771,625 
Time deposits Level 2  217,420   217,556   212,218   212,274  Level 2  219,683   220,017   212,218   212,274 
Short-term borrowings Level 2  8,875   8,762   26,175   26,024  Level 2  7,739   7,626   26,175   26,024 
Long-term borrowings Level 2  38,321   38,716   38,454   39,062  Level 2  31,256   31,460   38,454   39,062 
Accrued interest payable Level 2  70   70   65   65  Level 2  39   39   65   65 

 

 18 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

6. SECURITIES

 

Amortized cost and fair value of available-for-sale securities at JuneSeptember 30, 2017 and December 31, 2016 are summarized as follows:

 

 June 30, 2017     September 30, 2017    
    Gross Gross        Gross Gross    
    Unrealized Unrealized        Unrealized Unrealized    
 Amortized Holding Holding Fair  Amortized Holding Holding Fair 
(In Thousands) Cost Gains Losses Value  Cost Gains Losses Value 
                  
Obligations of U.S. Government agencies $9,678  $0  $(87) $9,591  $8,028  $0  $(82) $7,946 
Obligations of states and political subdivisions:                                
Tax-exempt  114,095   2,899   (656)  116,338   108,521   2,678   (642)  110,557 
Taxable  28,162   344   (54)  28,452   27,538   316   (38)  27,816 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                                
Residential pass-through securities  47,767   111   (473)  47,405   55,247   113   (443)  54,917 
Residential collateralized mortgage obligations  129,372   360   (1,484)  128,248   130,375   323   (1,455)  129,243 
Commercial mortgage-backed securities  34,112   37   (407)  33,742   34,028   31   (430)  33,629 
Total debt securities  363,186   3,751   (3,161)  363,776   363,737   3,461   (3,090)  364,108 
Marketable equity securities  1,000   0   (23)  977   1,000   0   (22)  978 
Total $364,186  $3,751  $(3,184) $364,753  $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 

 

 19 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The following table presents gross unrealized losses and fair value of available-for-sale 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 JuneSeptember 30, 2017 and December 31, 2016:

 

June 30, 2017 Less Than 12 Months 12 Months or More Total 
September 30, 2017 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 $7,943  $(87) $0  $0  $7,943  $(87) $7,946  $(82) $0  $0  $7,946  $(82)
Obligations of states and political subdivisions:                                                
Tax-exempt  32,129   (557)  3,698   (99)  35,827   (656)  21,028   (238)  14,890   (404)  35,918   (642)
Taxable  7,558   (54)  0   0   7,558   (54)  7,073   (38)  0   0   7,073   (38)
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                                                
Residential pass-through securities  33,600   (473)  0   0   33,600   (473)  47,572   (443)  0   0   47,572   (443)
Residential collateralized mortgage obligations  67,281   (891)  20,176   (593)  87,457   (1,484)  64,948   (747)  25,718   (708)  90,666   (1,455)
Commercial mortgage-backed securities  24,948   (262)  4,793   (145)  29,741   (407)  24,890   (275)  4,760   (155)  29,650   (430)
Total debt securities  173,459   (2,324)  28,667   (837)  202,126   (3,161)  173,457   (1,823)  45,368   (1,267)  218,825   (3,090)
Marketable equity securities  1,000   (23)  0   0   1,000   (23)  1,000   (22)  0   0   1,000   (22)
Total temporarily impaired available-for-sale securities $174,459  $(2,347) $28,667  $(837) $203,126  $(3,184) $174,457  $(1,845) $45,368  $(1,267) $219,825  $(3,112)

 

December 31, 2016 Less Than 12 Months 12 Months or More Total  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 $7,899  $(135) $0  $0  $7,899  $(135) $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)  54,479   (1,676)  1,278   (19)  55,757   (1,695)
Taxable  9,594   (79)  0   0   9,594   (79)  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)  48,674   (824)  0   0   48,674   (824)
Residential collateralized mortgage obligations  85,198   (1,124)  16,073   (591)  101,271   (1,715)  85,198   (1,124)  16,073   (591)  101,271   (1,715)
Commercial mortgage-backed securities  30,219   (598)  0   0   30,219   (598)  30,219   (598)  0   0   30,219   (598)
Total debt securities  236,063   (4,436)  17,351   (610)  253,414   (5,046)  236,063   (4,436)  17,351   (610)  253,414   (5,046)
Marketable equity securities  1,000   (29)  0   0   1,000   (29)  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) $237,063  $(4,465) $17,351  $(610) $254,414  $(5,075)

 

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

 

(In Thousands) 3 Months Ended 6 Months Ended  3 Months Ended 9 Months Ended 
 June 30, June 30, June 30, June 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Gross realized gains from sales $107  $123  $268  $506  $47  $584  $315  $1,090 
Gross realized losses from sales  0   (1)  (16)  (1)  (42)  0   (58)  (1)
Net realized gains $107  $122  $252  $505  $5  $584  $257  $1,089 

 

 20 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of JuneSeptember 30, 2017. 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 $18,759  $18,808  $12,478  $12,491 
Due from one year through five years  70,742   72,143   71,673   73,134 
Due from five years through ten years  38,086   38,288   36,361   36,517 
Due after ten years  24,348   25,142   23,575   24,177 
Sub-total  151,935   154,381   144,087   146,319 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:                
Residential pass-through securities  47,767   47,405   55,247   54,917 
Residential collateralized mortgage obligations  129,372   128,248   130,375   129,243 
Commercial mortgage-backed securities  34,112   33,742   34,028   33,629 
Total $363,186  $363,776  $363,737  $364,108 

 

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 $223,562,000$224,612,000 at JuneSeptember 30, 2017 and $230,803,000 at December 31, 2016 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 JuneSeptember 30, 2017 is provided below.

 

Debt Securities

 

At JuneSeptember 30, 2017, 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 JuneSeptember 30, 2017 to be temporary.

 

Equity Securities

 

The Corporation’s marketable equity securities at JuneSeptember 30, 2017 and December 31, 2016 consisted exclusively of one mutual fund. At JuneSeptember 30, 2017, there was an unrealized loss on the mutual fund of $23,000,$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 JuneSeptember 30, 2017 and December 31, 2016.

 

The Corporation had no realized gains or losses from the sale of equity securities in the first sixnine months of 2017. The Corporation realized gains from sales of bank stocks totaling $28,000$560,000 in the three-month period ended JuneSeptember 30, 2016 and $277,000$837,000 during the first sixnine months of 2016.

 

 21 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 $3,448,000$3,534,000 at JuneSeptember 30, 2017 and $4,296,000 at December 31, 2016. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at JuneSeptember 30, 2017 and December 31, 2016. 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.

 

7. LOANS

 

The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. Loans outstanding at JuneSeptember 30, 2017 and December 31, 2016 are summarized by segment, and by classes within each segment, as follows:

 

Summary of Loans by Type          
(In Thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
Residential mortgage:                
Residential mortgage loans - first liens $342,603  $334,102  $355,285  $334,102 
Residential mortgage loans - junior liens  24,150   23,706   24,694   23,706 
Home equity lines of credit  37,159   38,057   36,534   38,057 
1-4 Family residential construction  26,067   24,908   25,286   24,908 
Total residential mortgage  429,979   420,773   441,799   420,773 
Commercial:                
Commercial loans secured by real estate  155,158   150,468   158,520   150,468 
Commercial and industrial  82,815   83,854   83,243   83,854 
Political subdivisions  51,495   38,068   54,730   38,068 
Commercial construction and land  15,201   14,287   13,937   14,287 
Loans secured by farmland  7,432   7,294   7,744   7,294 
Multi-family (5 or more) residential  7,497   7,896   7,566   7,896 
Agricultural loans  4,454   3,998   6,137   3,998 
Other commercial loans  11,038   11,475   12,383   11,475 
Total commercial  335,090   317,340   344,260   317,340 
Consumer  14,623   13,722   14,953   13,722 
Total  779,692   751,835   801,012   751,835 
Less: allowance for loan losses  (8,635)  (8,473)  (8,900)  (8,473)
Loans, net $771,057  $743,362  $792,112  $743,362 

 

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 JuneSeptember 30, 2017 or December 31, 2016.

 

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 JuneSeptember 30, 2017 and December 31, 2016, 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 six-monthnine-month periods ended JuneSeptember 30, 2017 and 2016 were as follows:

 

Three Months Ended June 30, 2017 March 31,         June 30, 
Three Months Ended September 30, 2017 June 30,         Sept. 30, 
(In Thousands) 2017
Balance
 Charge-offs Recoveries Provision
(Credit)
 2017
Balance
  2017
Balance
 Charge-offs Recoveries Provision
(Credit)
 2017
Balance
 
Allowance for Loan Losses:                                        
Residential mortgage:                                        
Residential mortgage loans - first liens $3,125  $(99) $12  $14  $3,052  $3,052  $0  $1  $112  $3,165 
Residential mortgage loans - junior liens  256   (16)  1   20   261   261   0   1   3   265 
Home equity lines of credit  338   0   0   (6)  332   332   0   0   (6)  326 
1-4 Family residential construction  240   0   0   11   251   251   0   0   (8)  243 
Total residential mortgage  3,959   (115)  13   39   3,896   3,896   0   2   101   3,999 
Commercial:                                        
Commercial loans secured by real estate  2,685   0   0   (75)  2,610   2,610   0   0   27   2,637 
Commercial and industrial  906   (1)  1   4   910   910   0   1   93   1,004 
Commercial construction and land  169   0   0   (7)  162   162   0   0   (13)  149 
Loans secured by farmland  111   0   0   (4)  107   107   0   0   3   110 
Multi-family (5 or more) residential  236   0   0   (67)  169   169   0   0   2   171 
Agricultural loans  39   0   0   3   42   42   0   0   16   58 
Other commercial loans  109   0   0   (4)  105   105   0   0   12   117 
Total commercial  4,255   (1)  1   (150)  4,105   4,105   0   1   140   4,246 
Consumer  132   (19)  8   13   134   134   (67)  7   81   155 
Unallocated  398   0   0 �� 102   500   500   0   0   0   500 
Total Allowance for Loan Losses $8,744  $(135) $22  $4  $8,635  $8,635  $(67) $10  $322  $8,900 

 

Three Months Ended June 30, 2016 March 31,         June 30, 
Three Months Ended September 30, 2016 June 30,         Sept. 30, 
(In Thousands) 2016
Balance
 Charge-offs Recoveries Provision
(Credit)
 2016
Balance
  2016
Balance
 Charge-offs Recoveries Provision
(Credit)
 2016
Balance
 
Allowance for Loan Losses:                                        
Residential mortgage:                                        
Residential mortgage loans - first liens $2,722  $(42) $0  $150  $2,830  $2,830  $(31) $2  $155  $2,956 
Residential mortgage loans - junior liens  228   0   0   11   239   239   0   0   9   248 
Home equity lines of credit  351   0   0   8   359   359   0   0   0   359 
1-4 Family residential construction  200   0   0   22   222   222   0   0   14   236 
Total residential mortgage  3,501   (42)  0   191   3,650   3,650   (31)  2   178   3,799 
Commercial:                                        
Commercial loans secured by real estate  2,027   0   1   55   2,083   2,083   0   0   304   2,387 
Commercial and industrial  976   0   0   62   1,038   1,038   (2)  1   1   1,038 
Commercial construction and land  84   0   0   21   105   105   0   0   41   146 
Loans secured by farmland  108   0   0   (5)  103   103   0   0   3   106 
Multi-family (5 or more) residential  256   0   0   (8)  248   248   0   0   (5)  243 
Agricultural loans  44   0   0   3   47   47   0   0   (4)  43 
Other commercial loans  112   0   0   7   119   119   0   0   (3)�� 116 
Total commercial  3,607   0   1   135   3,743   3,743   (2)  1   337   4,079 
Consumer  126   (21)  12   21   138   138   (28)  12   23   145 
Unallocated  427   0   0   (29)  398   398   0   0   0   398 
Total Allowance for Loan Losses $7,661  $(63) $13  $318  $7,929  $7,929  $(61) $15  $538  $8,421 

 

 23 

 

 

Six Months Ended June 30, 2017 Dec. 31,           June 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) $14  $167  $3,052 
Residential mortgage loans - junior liens  258   (16)  2   17   261 
Home equity lines of credit  350   0   0   (18)  332 
1-4 Family residential construction  249   0   0   2   251 
Total residential mortgage  3,890   (178)  16   168   3,896 
Commercial:                    
Commercial loans secured by real estate  2,380   (96)  0   326   2,610 
Commercial and industrial  999   (1)  2   (90)  910 
Commercial construction and land  162   0   0   0   162 
Loans secured by farmland  110   0   0   (3)  107 
Multi-family (5 or more) residential  241   0   0   (72)  169 
Agricultural loans  40   0   0   2   42 
Other commercial loans  115   0   0   (10)  105 
Total commercial  4,047   (97)  2   153   4,105 
Consumer  138   (60)  23   33   134 
Unallocated  398   0   0   102   500 
Total Allowance for Loan Losses $8,473  $(335) $41  $456  $8,635 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Six Months Ended June 30, 2016 Dec. 31,         June 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  $(42) $0  $227  $2,830  $3,033  $(162) $15  $279  $3,165 
Residential mortgage loans - junior liens  219   0   0   20   239   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   15   222   249   0   0   (6)  243 
Total residential mortgage  3,418   (42)  0   274   3,650   3,890   (178)  18   269   3,999 
Commercial:                                        
Commercial loans secured by real estate  1,939   0   2   142   2,083   2,380   (96)  0   353   2,637 
Commercial and industrial  981   0   1   56   1,038   999   (1)  3   3   1,004 
Commercial construction and land  58   0   0   47   105   162   0   0   (13)  149 
Loans secured by farmland  106   0   0   (3)  103   110   0   0   0   110 
Multi-family (5 or more) residential  675   (595)  0   168   248   241   0   0   (70)  171 
Agricultural loans  45   0   0   2   47   40   0   0   18   58 
Other commercial loans  118   0   0   1   119   115   0   0   2   117 
Total commercial  3,922   (595)  3   413   3,743   4,047   (97)  3   293   4,246 
Consumer  122   (39)  27   28   138   138   (127)  30   114   155 
Unallocated  427   0   0   (29)  398   398   0   0   102   500 
Total Allowance for Loan Losses $7,889  $(676) $30  $686  $7,929  $8,473  $(402) $51  $778  $8,900 

Nine Months Ended September 30, 2016 Dec. 31,           Sept. 30, 
(In Thousands) 2015
Balance
  Charge-offs  Recoveries  Provision
(Credit)
  2016
Balance
 
Allowance for Loan Losses:                    
Residential mortgage:                    
Residential mortgage loans - first liens $2,645  $(73) $2  $382  $2,956 
Residential mortgage loans - junior liens  219   0   0   29   248 
Home equity lines of credit  347   0   0   12   359 
1-4 Family residential construction  207   0   0   29   236 
Total residential mortgage  3,418   (73)  2   452   3,799 
Commercial:                    
Commercial loans secured by real estate  1,939   0   2   446   2,387 
Commercial and industrial  981   (2)  2   57   1,038 
Commercial construction and land  58   0   0   88   146 
Loans secured by farmland  106   0   0   0   106 
Multi-family (5 or more) residential  675   (595)  0   163   243 
Agricultural loans  45   0   0   (2)  43 
Other commercial loans  118   0   0   (2)  116 
Total commercial  3,922   (597)  4   750   4,079 
Consumer  122   (67)  39   51   145 
Unallocated  427   0   0   (29)  398 
Total Allowance for Loan Losses $7,889  $(737) $45  $1,224  $8,421 

 

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.

 

 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.

 

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

 

June 30, 2017           
September 30, 2017           
(In Thousands)    Special            Special        
 Pass  Mention  Substandard  Doubtful  Total  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                                        
Residential mortgage loans - first liens $333,881  $331  $8,335  $56  $342,603  $346,545  $314  $8,372  $54  $355,285 
Residential mortgage loans - junior liens  23,856   110   184   0   24,150   24,463   107   124   0   24,694 
Home equity lines of credit  36,562   62   535   0   37,159   35,933   62   539   0   36,534 
1-4 Family residential construction  26,067   0   0   0   26,067   25,286   0   0   0   25,286 
Total residential mortgage  420,366   503   9,054   56   429,979   432,227   483   9,035   54   441,799 
Commercial:                                        
Commercial loans secured by real estate  146,316   1,533   7,309   0   155,158   149,607   1,394   7,519   0   158,520 
Commercial and Industrial  76,416   4,034   2,354   11   82,815   77,045   3,658   2,529   11   83,243 
Political subdivisions  51,495   0   0   0   51,495   54,730   0   0   0   54,730 
Commercial construction and land  15,055   66   80   0   15,201   13,848   10   79   0   13,937 
Loans secured by farmland  5,433   594   1,391   14   7,432   5,759   587   1,385   13   7,744 
Multi-family (5 or more) residential  6,896   0   601   0   7,497   6,974   0   592   0   7,566 
Agricultural loans  3,621   84   749   0   4,454   5,133   278   726   0   6,137 
Other commercial loans  10,964   0   74   0   11,038   12,310   0   73   0   12,383 
Total commercial  316,196   6,311   12,558   25   335,090   325,406   5,927   12,903   24   344,260 
Consumer  14,422   0   201   0   14,623   14,840   0   113   0   14,953 
Totals $750,984  $6,814  $21,813  $81  $779,692  $772,473  $6,410  $22,051  $78  $801,012 

 

 25 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2016               
(In Thousands)    Special          
  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                    
Residential mortgage loans - first liens $324,377  $408  $9,258  $59  $334,102 
Residential mortgage loans - junior liens  23,274   132   300   0   23,706 
Home equity lines of credit  37,360   123   574   0   38,057 
1-4 Family residential construction  24,820   0   88   0   24,908 
Total residential mortgage  409,831   663   10,220   59   420,773 
Commercial:                    
Commercial loans secured by real estate  139,358   3,092   8,018   0   150,468 
Commercial and Industrial  79,202   4,180   461   11   83,854 
Political subdivisions  38,068   0   0   0   38,068 
Commercial construction and land  14,136   70   81   0   14,287 
Loans secured by farmland  5,745   129   1,404   16   7,294 
Multi-family (5 or more) residential  7,277   0   619   0   7,896 
Agricultural loans  3,208   0   790   0   3,998 
Other commercial loans  11,401   0   74   0   11,475 
Total commercial  298,395   7,471   11,447   27   317,340 
Consumer  13,546   0   176   0   13,722 
Totals $721,772  $8,134  $21,843  $86  $751,835 

 

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 are subject to a restructuring agreement. 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 2016 and at March 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% at JuneSeptember 30, 2017) 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.

 

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 loan relationships greater than $200,000 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 JuneSeptember 30, 2017 and December 31, 2016. All loans classified as troubled debt restructurings (discussed in more detail below) and all loan relationships less than $200,000 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 JuneSeptember 30, 2017 and December 31, 2016:

 

June 30, 2017 Loans:  Allowance for Loan Losses: 
September 30, 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 $732  $341,871  $342,603  $0  $3,052  $3,052  $723  $354,562  $355,285  $0  $3,165  $3,165 
Residential mortgage loans - junior liens  63   24,087   24,150   0   261   261   62   24,632   24,694   0   265   265 
Home equity lines of credit  0   37,159   37,159   0   332   332   0   36,534   36,534   0   326   326 
1-4 Family residential construction  0   26,067   26,067   0   251   251   0   25,286   25,286   0   243   243 
Total residential mortgage  795   429,184   429,979   0   3,896   3,896   785   441,014   441,799   0   3,999   3,999 
Commercial:                                                
Commercial loans secured by real estate  5,953   149,205   155,158   958   1,652   2,610   5,917   152,603   158,520   952   1,685   2,637 
Commercial and industrial  159   82,656   82,815   75   835   910   476   82,767   83,243   165   839   1,004 
Political subdivisions  0   51,495   51,495   0   0   0   0   54,730   54,730   0   0   0 
Commercial construction and land  0   15,201   15,201   0   162   162   0   13,937   13,937   0   149   149 
Loans secured by farmland  1,379   6,053   7,432   50   57   107   1,371   6,373   7,744   50   60   110 
Multi-family (5 or more) residential  392   7,105   7,497   0   169   169   392   7,174   7,566   0   171   171 
Agricultural loans  12   4,442   4,454   0   42   42   8   6,129   6,137   0   58   58 
Other commercial loans  0   11,038   11,038   0   105   105   0   12,383   12,383   0   117   117 
Total commercial  7,895   327,195   335,090   1,083   3,022   4,105   8,164   336,096   344,260   1,167   3,079   4,246 
Consumer  21   14,602   14,623   0   134   134   20   14,933   14,953   0   155   155 
Unallocated                      500                       500 
                                                
Total $8,711  $770,981  $779,692  $1,083  $7,052  $8,635  $8,969  $792,043  $801,012  $1,167  $7,233  $8,900 

 

 27 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

December 31, 2016 Loans:  Allowance for Loan Losses: 
(In Thousands)                  
  Individually  Collectively     Individually  Collectively    
  Evaluated  Evaluated  Totals  Evaluated  Evaluated  Totals 
Residential mortgage:                        
Residential mortgage loans - first liens $753  $333,349  $334,102  $0  $3,033  $3,033 
Residential mortgage loans - junior liens  68   23,638   23,706   0   258   258 
Home equity lines of credit  0   38,057   38,057   0   350   350 
1-4 Family residential construction  0   24,908   24,908   0   249   249 
Total residential mortgage  821   419,952   420,773   0   3,890   3,890 
Commercial:                        
Commercial loans secured by real estate  8,005   142,463   150,468   528   1,852   2,380 
Commercial and industrial  212   83,642   83,854   95   904   999 
Political subdivisions  0   38,068   38,068   0   0   0 
Commercial construction and land  0   14,287   14,287   0   162   162 
Loans secured by farmland  1,394   5,900   7,294   51   59   110 
Multi-family (5 or more) residential  392   7,504   7,896   0   241   241 
Agricultural loans  13   3,985   3,998   0   40   40 
Other commercial loans  0   11,475   11,475   0   115   115 
Total commercial  10,016   307,324   317,340   674   3,373   4,047 
Consumer  23   13,699   13,722   0   138   138 
Unallocated                      398 
                         
Total $10,860  $740,975  $751,835  $674  $7,401  $8,473 

 

Summary information related to impaired loans at JuneSeptember 30, 2017 and December 31, 2016 is as follows:

 

(In Thousands) June 30, 2017  December 31, 2016  September 30, 2017  December 31, 2016 
 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 $762  $732  $0  $783  $753  $0  $752  $723  $0  $783  $753  $0 
Residential mortgage loans - junior liens  63   63   0   68   68   0   62   62   0   68   68   0 
Commercial loans secured by real estate  3,235   3,235   0   6,975   5,232   0   3,231   3,231   0   6,975   5,232   0 
Commercial and industrial  84   84   0   117   117   0   78   78   0   117   117   0 
Loans secured by farmland  879   879   0   890   890   0   874   874   0   890   890   0 
Multi-family (5 or more) residential  987   392   0   987   392   0   987   392   0   987   392   0 
Agricultural loans  12   12   0   13   13   0   8   8   0   13   13   0 
Consumer  21   21   0   23   23   0   20   20   0   23   23   0 
Total with no related allowance recorded  6,043   5,418   0   9,856   7,488   0   6,012   5,388   0   9,856   7,488   0 
                                                
With a related allowance recorded:                                                
Commercial loans secured by real estate  2,718   2,718   958   2,773   2,773   528   2,686   2,686   952   2,773   2,773   528 
Commercial and industrial  75   75   75   95   95   95   398   398   165   95   95   95 
Loans secured by farmland  500   500   50   504   504   51   497   497   50   504   504   51 
Total with a related allowance recorded  3,293   3,293   1,083   3,372   3,372   674   3,581   3,581   1,167   3,372   3,372   674 
Total $9,336  $8,711  $1,083  $13,228  $10,860  $674  $9,593  $8,969  $1,167  $13,228  $10,860  $674 

 

 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 6 Months Ended 3 Months Ended 6 Months Ended  3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 
 June 30, June 30, June 30, June 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016 2017 2016 2017 2016  2017 2016 2017 2016 2017 2016 2017 2016 
Residential mortgage:                                                                
Residential mortgage loans - first lien $738  $833  $743  $847  $8  $12  $17  $22  $733  $789  $738  $818  $8  $11  $25  $33 
Residential mortgage loans - junior lien  65   71   66   72   1   1   2   2   64   72   65   72   1   0   3   2 
Total residential mortgage  803   904   809   919   9   13   19   24   797   861   803   890   9   11   28   35 
Commercial:                                                                
Commercial loans secured by real estate  6,219   5,892   6,554   6,026   35   81   91   191   6,200   7,022   6,377   6,524   36   83   127   274 
Commercial and industrial  235   754   241   661   4   7   7   10   393   577   317   619   13   7   20   17 
Commercial construction and land  0   0   0   0   0   0   0   0 
Loans secured by farmland  1,382   1,413   1,386   1,418   14   17   22   38   1,378   1,408   1,382   1,413   10   13   32   51 
Multi-family (5 or more) residential  392   490   392   590   0   0   0   0   392   492   392   541   0   0   0   0 
Agricultural loans  12   15   12   15   0   0   1   1   10   13   11   14   0   0   1   1 
Total commercial  8,240   8,564   8,585   8,710   53   105   121   240   8,373   9,512   8,479   9,111   59   103   180   343 
Consumer  25   18   29   15   0   0   0   0   25   17   27   16   0   0   0   0 
Total $9,068  $9,486  $9,423  $9,644  $62  $118  $140  $264  $9,195  $10,390  $9,309  $10,017  $68  $114  $208  $378 

 

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) June 30, 2017  December 31, 2016  September 30, 2017  December 31, 2016 
 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 $1,936  $3,680  $3,022  $3,770  $1,739  $4,352  $3,022  $3,770 
Residential mortgage loans - junior liens  0   0   114   0   4   0   114   0 
Home equity lines of credit  78   45   320   11   208   59   320   11 
Total residential mortgage  2,014   3,725   3,456   3,781   1,951   4,411   3,456   3,781 
Commercial:                                
Commercial loans secured by real estate  0   5,761   2,774   3,080   126   5,732   2,774   3,080 
Commercial and industrial  261   159   286   119   632   476   286   119 
Commercial construction and land  113   0   0   0   53   0   0   0 
Loans secured by farmland  274   1,318   219   1,331   215   1,313   219   1,331 
Multi-family (5 or more) residential  0   392   0   392   0   392   0   392 
Agricultural loans  0   12   0   13   0   8   0   13 
Total commercial  648   7,642   3,279   4,935   1,026   7,921   3,279   4,935 
Consumer  18   137   103   20   2   68   103   20 
                                
Totals $2,680  $11,504  $6,838  $8,736  $2,979  $12,400  $6,838  $8,736 

 

 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 JuneSeptember 30, 2017 and December 31, 2016:

 

 As of June 30, 2017  As of December 31, 2016  As of September 30, 2017  As of December 31, 2016 
 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 $335,563  $3,639  $3,401  $342,603  $321,670  $6,695  $5,737  $334,102  $347,083  $4,410  $3,792  $355,285  $321,670  $6,695  $5,737  $334,102 
Residential mortgage loans - junior liens  24,081   69   0   24,150   23,268   324   114   23,706   24,409   281   4   24,694   23,268   324   114   23,706 
Home equity lines of credit  36,741   305   113   37,159   37,603   134   320   38,057   35,908   369   257   36,534   37,603   134   320   38,057 
1-4 Family residential construction  25,802   265   0   26,067   24,567   341   0   24,908   24,597   689   0   25,286   24,567   341   0   24,908 
Total residential mortgage  422,187   4,278   3,514   429,979   407,108   7,494   6,171   420,773   431,997   5,749   4,053   441,799   407,108   7,494   6,171   420,773 
                                                                
Commercial:                                                                
Commercial loans secured by real estate  152,173   92   2,893   155,158   147,464   82   2,922   150,468   155,276   215   3,029   158,520   147,464   82   2,922   150,468 
Commercial and industrial  82,410   85   320   82,815   83,364   185   305   83,854   82,407   151   685   83,243   83,364   185   305   83,854 
Political subdivisions  51,495   0   0   51,495   38,068   0   0   38,068   54,730   0   0   54,730   38,068   0   0   38,068 
Commercial construction and land  15,024   64   113   15,201   14,199   88   0   14,287   13,858   26   53   13,937   14,199   88   0   14,287 
Loans secured by farmland  6,262   92   1,078   7,432   6,181   83   1,030   7,294   6,726   57   961   7,744   6,181   83   1,030   7,294 
Multi-family (5 or more) residential  7,105   0   392   7,497   7,439   65   392   7,896   7,135   39   392   7,566   7,439   65   392   7,896 
Agricultural loans  4,389   53   12   4,454   3,981   4   13   3,998   6,052   77   8   6,137   3,981   4   13   3,998 
Other commercial loans  11,038   0   0   11,038   11,475   0   0   11,475   12,383   0   0   12,383   11,475   0   0   11,475 
Total commercial  329,896   386   4,808   335,090   312,171   507   4,662   317,340   338,567   565   5,128   344,260   312,171   507   4,662   317,340 
Consumer  14,390   78   155   14,623   13,446   153   123   13,722   14,720   163   70   14,953   13,446   153   123   13,722 
                                                                
Totals $766,473  $4,742  $8,477  $779,692  $732,725  $8,154  $10,956  $751,835  $785,284  $6,477  $9,251  $801,012  $732,725  $8,154  $10,956  $751,835 

 

Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at JuneSeptember 30, 2017 and December 31, 2016 is as follows:

 

 Current &         Current &        
(In Thousands) Past Due Past Due Past Due     Past Due Past Due Past Due    
 Less than 30-89 90+     Less than 30-89 90+    
 30 Days Days Days Total  30 Days Days Days Total 
June 30, 2017 Nonaccrual Totals $4,714  $993  $5,797  $11,504 
September 30, 2017 Nonaccrual Totals $5,629  $499  $6,272  $12,400 
December 31, 2016 Nonaccrual Totals $4,199  $419  $4,118  $8,736  $4,199  $419  $4,118  $8,736 

 

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 JuneSeptember 30, 2017 and December 31, 2016 is as follows:

 

 Current &           Current &          
(In Thousands) Past Due Past Due Past Due       Past Due Past Due Past Due      
 Less than 30-89 90+       Less than 30-89 90+      
 30 Days Days Days Nonaccrual Total  30 Days Days Days Nonaccrual Total 
June 30, 2017 Totals $679  $50  $241  $2,818  $3,788 
September 30, 2017 Totals $658  $0  $0  $3,075  $3,733 
December 31, 2016 Totals $5,453  $350  $0  $2,874  $8,677  $5,453  $350  $0  $2,874  $8,677 

 

 30 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

At JuneSeptember 30, 2017 and December 31, 2016, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.

 

TDRs that occurred during the three-month and six-monthnine-month periods ended JuneSeptember 30, 2017 and 2016 are as follows:

 

(Balances in Thousands) Three Months Ended  Three Months Ended 
  June 30, 2017  June 30, 2016 
     Post-     Post- 
  Number  Modification  Number  Modification 
  of  Recorded  of  Recorded 
  Loans  Investment  Loans  Investment 
Commercial and industrial,                
Extended maturity with interest rate reduction  0  $0   1  $102 
(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 

 

 Six Months Ended Six Months Ended  Nine Months Ended Nine Months Ended 
 June 30, 2017  June 30, 2016  September 30, 2017  September 30, 2016 
    Post-     Post-     Post-     Post- 
 Number Modification Number Modification  Number Modification Number Modification 
 of Recorded of Recorded  of Recorded of Recorded 
 Loans  Investment  Loans  Investment  Loans  Investment  Loans  Investment 
Commercial and industrial:                
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   0   0   1   5 
Extended maturity with interest rate reduction  0   0   1   102 
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   2  $107   0  $0   3  $132 

 

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 three-month and six-monthnine-month periods ended JuneSeptember 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) Three Months Ended Three Months Ended  Nine Months Ended Nine Months Ended 
 June 30, 2017  June 30, 2016  September 30, 2017  September 30, 2016 
 Number     Number     Number     Number    
 of Recorded of Recorded  of Recorded of Recorded 
 Loans  Investment  Loans  Investment  Loans  Investment  Loans  Investment 
Residential mortgage - first liens  0  $0   1  $242   0  $0   1  $242 
Residential mortgage - junior liens  0   0   1   30   0   0   1   30 
Commercial and industrial  0   0   1   5 
Consumer  0   0   1   28   0   0   1   28 
Total  0  $0   3  $300   0  $0   4  $305 

 

  Six Months Ended  Six Months Ended 
  June 30, 2017  June 30, 2016 
  Number     Number    
  of  Recorded  of  Recorded 
  Loans  Investment  Loans  Investment 
Residential mortgage - first liens  0  $0   2  $273 
Residential mortgage - junior liens  0   0   1   30 
Commercial and industrial  0   0   1   5 
Consumer  0   0   1   28 
Total  0  $0   5  $336 

 31 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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) is as follows:

 

(In Thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
Foreclosed residential real estate $879  $1,102  $640  $1,102 

 

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) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
Residential real estate in process of foreclosure $1,646  $2,738  $1,871  $2,738 

 

8. BORROWED FUNDS

 

Short-term borrowings include the following:

 

(In Thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
FHLB-Pittsburgh borrowings $4,000  $21,000  $3,000  $21,000 
Customer repurchase agreements  4,875   5,175   4,739   5,175 
Total short-term borrowings $8,875  $26,175  $7,739  $26,175 

 

The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $490,474,000$495,047,000 at JuneSeptember 30, 2017 and $471,454,000 at December 31, 2016. 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 $3,448,000$3,534,000 at JuneSeptember 30, 2017 and $4,296,000 at December 31, 2016.

 

At JuneSeptember 30, 2017, the short-term borrowing from FHLB-Pittsburgh of $4,000,000$3,000,000 was an overnighta term borrowing with an interest rate of 1.24%.1.23%, maturing in June 2018. At December 31, 2016, the short-term borrowing from FHLB-Pittsburgh of $21,000,000 was an overnight borrowing with an interest rate of 0.74%.

 

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 JuneSeptember 30, 2017 and December 31, 2016.

 

Long-term borrowings are as follows:

 

(In Thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
FHLB-Pittsburgh borrowings $11,321  $11,454  $4,256  $11,454 
Repurchase agreement  27,000   27,000   27,000   27,000 
Total long-term borrowings $38,321  $38,454  $31,256  $38,454 

 

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

 

(In Thousands) June 30, Dec. 31,  Sept. 30, Dec. 31, 
 2017 2016  2017 2016 
Loan matured in June 2017 with a rate of 6.83% $0  $4  $0  $4 
Loan maturing in September 2017 with a rate of 3.81%  10,000   10,000 
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%  556   646   510   646 
Loan maturing in June 2025 with a rate of 4.91%  765   804   746   804 
Total long-term FHLB-Pittsburgh borrowings $11,321  $11,454  $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.

 

32

The “Repurchase Date,” as defined in the Master Repurchase Agreement between the Corporation and the broker-dealer, occursoccurred 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 payspaid interest, and the borrowing iswas 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 $32,858,000$30,055,000 at JuneSeptember 30, 2017 and $31,494,000 at December 31, 2016, detailed in the following table:

 

(In Thousands) June 30,  Dec. 31, 
  2017  2016 
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:        
Residential pass-through securities $14,673  $18,181 
Residential collateralized mortgage obligations  18,185   13,313 
Total $32,858  $31,494 

Two of the more significant risks associated with the repurchase agreement with the broker-dealer are as follows:

·The borrowings are putable at quarterly intervals by the issuer. Accordingly, if interest rates were to rise to a sufficient level, the issuer would be expected to require the Corporation to pay off the borrowing. In this circumstance, the Corporation would be required to obtain a new borrowing at a higher interest rate than the existing repurchase agreement or utilize cash from other sources to pay off the borrowing. If sales of available-for-sale securities were used to generate cash to pay off the borrowing, the value of such securities would be expected to have fallen, which could result in the Corporation recognizing a loss.

·As principal pay-downs of mortgage backed securities and CMOs occur, the Corporation must have available, unencumbered assets or purchase a sufficient amount of assets with credit quality suitable to the broker-dealer to replace the amounts being paid off. Since pre-payments of mortgages typically increase as interest rates fall, the Corporation may be required to purchase additional assets at times when market rates are lower than the rates paid on the borrowing.

The Corporation manages these risks by maintaining sufficient available assets of acceptable credit quality, as well as maintaining other borrowing facilities, to meet ongoing collateral maintenance requirements or pay off the borrowing if required. In particular, the Corporation had unused borrowing capacity available from the FHLB-Pittsburgh of $338,020,000 at June 30, 2017.

(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 

 

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 JuneSeptember 30, 2017 and December 31, 2016, and are not expected to significantly affect the Corporation’sCorporation's future expenses. The Corporation uses a December 31 measurement date for the postretirement plan.

33

 

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  Pension Postretirement 
 Six Months Ended Six Months Ended  Nine Months Ended Nine Months Ended 
 June 30, June 30,  Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Service cost $0  $0  $18  $18  $0  $0  $27  $27 
Interest cost  12   13   28   31   18   20   43   47 
Expected return on plan assets  (15)  (13)  0   0   (23)  (20)  0   0 
Amortization of prior service cost  0   0   (15)  (15)  0   0   (23)  (23)
Recognized net actuarial loss  3   5   0   0   5   8   0   0 
Net periodic benefit cost $0  $5  $31  $34  $0  $8  $47  $51 

 

Defined Benefit Plans            
(In Thousands) Pension  Postretirement 
  Three Months Ended  Three Months Ended 
  June 30,  June 30, 
  2017  2016  2017  2016 
Service cost $0  $0  $9  $9 
Interest cost  6   6   14   15 
Expected return on plan assets  (7)  (6)  0   0 
Amortization of prior service cost  0   0   (7)  (7)
Recognized net actuarial loss  1   2   0   0 
Net periodic benefit cost $0  $2  $16  $17 

33

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Defined Benefit Plans            
(In Thousands) Pension  Postretirement 
  Three Months Ended  Three Months Ended 
  Sept. 30,  Sept. 30, 
  2017  2016  2017  2016 
Service cost $0  $0  $9  $9 
Interest cost  6   7   15   16 
Expected return on plan assets  (8)  (7)  0   0 
Amortization of prior service cost  0   0   (8)  (8)
Recognized net actuarial loss  2   3   0   0 
Net periodic benefit cost $0  $3  $16  $17 

 

In the first sixnine months of 2017, the Corporation funded postretirement contributions totaling $24,000,$36,000, with estimated annual postretirement contributions of $62,000 expected in 2017 for the full year. Based upon preliminary actuarial information, noNo defined benefit pension contributions are required in 2017, 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, the Corporation awarded 22,312 shares of restricted stock under the Stock Incentive Plan and 8,470 shares of restricted stock under the Independent Directors Stock Incentive Plan. The 2017 restricted stock awards under the Stock Incentive Plan vest ratably over three years, and vesting for one-half of the 14,897 restricted shares awarded to Executive Officers depends on the Corporation meeting a return on average equity (“ROAE”) target each year. The 2017 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 price of the stock at the grant date over the vesting period. Management has estimated restricted stock expense in the first sixnine months of 2017 based on an assumption that the ROAE target for awards to Executive Officers in 2016 and 2017 will not be met, resulting in forfeiture of the restricted stock.

 

Total annualAnnual stock-based compensation for the year ending December 31, 2017 is estimated to total $652,000.$632,000. If the ROAE targets for awards to Executive Officers in 2016 and 2017 are met or exceeded, total annual stock-based compensation would increase by approximately $123,000. Total stock-based compensation expense attributable to restricted stock awards amounted to $154,000$153,000 in the secondthird quarter 2017 and $322,000$475,000 in the six-monthnine-month period ended JuneSeptember 30, 2017. Total stock-based compensation expense attributable to restricted stock awards amounted to $163,000$155,000 in the secondthird quarter 2016 and $325,000$480,000 in the six-monthnine-month period ended JuneSeptember 30, 2016.

34

 

11. INCOME TAXES

 

The net deferred tax asset at JuneSeptember 30, 2017 and December 31, 2016 represents the following temporary difference components:

 

 June 30, December 31,  September 30, December 31, 
(In Thousands) 2017 2016  2017 2016 
Deferred tax assets:                
Unrealized holding losses on securities $0  $512  $0  $512 
Allowance for loan losses  3,055   2,998   3,150   2,998 
Other deferred tax assets  2,353   2,658   2,582   2,658 
Total deferred tax assets  5,408   6,168   5,732   6,168 
                
Deferred tax liabilities:                
Unrealized holding gains on securities  198   0   122   0 
Defined benefit plans - ASC 835  81   27   79   27 
Bank premises and equipment  1,076   913   1,101   913 
Core deposit intangibles  5   6   5   6 
Other deferred tax liabilities  106   105   106   105 
Total deferred tax liabilities  1,466   1,051   1,413   1,051 
Deferred tax asset, net $3,942  $5,117  $4,319  $5,117 

34

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The provision for income tax for the three-month and sixnine month periods ended JuneSeptember 30, 2017 and 2016 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 Six Months Ended  Three Months Ended Nine Months Ended 
(Dollars In thousands) June 30, June 30,  September 30, September 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Income before income tax provision $5,495  $5,174  $9,913  $9,840  $5,198  $5,538  $15,111  $15,378 
Income tax provision  1,374   1,303   2,358   2,396   1,262   1,451   3,620   3,847 
Effective tax rate  25.00%  25.18%  23.79%  24.35%  24.28%  26.20%  23.96%  25.02%

 

The effective tax rate for each period presented differs from the statutory rate of 35% 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 2016 and expects to continue to receive tax credits annually through 2022. The carrying amount of the Corporation’s investment is $660,000$634,000 at JuneSeptember 30, 2017 and $713,000 at December 31, 2016 (included in Other Assets in the consolidated balance sheets). For the year ending December 31, 2017, the estimated amount of tax credits and other tax benefits to be received is $157,000 and the estimated amount to be recognized as a reduction of the provision for income taxes is $73,000. The total reduction in the provision for income taxes resulting from this investment is $19,000$18,000 in the secondthird quarter 2017 and $37,000$55,000 for the sixnine months ended JuneSeptember 30, 2017, and $19,000 in the secondthird quarter 2016 and $38,000$57,000 for the sixnine months ended JuneSeptember 30, 2016.

 

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 2013.2014.

35

 

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 PRONOUNCEMENTS

 

The FASB issues Accounting Standards Updates (ASUs) to 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 issued ASU 2014-09, Revenue from Contracts with Customers, which provides a principles-based framework for revenue recognition that supersedes virtually all previously issued revenue recognition guidance under U.S. GAAP. Additionally, the ASU requires improved disclosures to help users of financial statements better understand the nature, amount, timing, and uncertainty of revenue that is recognized. The core principle of the five-step revenue recognition framework is that an entity should recognize 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. AdditionalSeveral additional ASUs have been issued subsequent to ASU 2014-09 to provide clarifying guidance related to various revenue recognition includeareas and to defer the following:

·In August 2015 the FASB issued ASU 2015-14, which deferred the effective date of the revenue recognition standard by a year, making it applicable for the Corporation in the first quarter 2018 and for the annual period ending December 31, 2018.

·In April 2016, the FASB issued ASU 2016-10, which provides clarifying information related to identifying performance obligations and licensing.

·In May 2016, the FASB issued ASU 2016-12 and in December 2016, the FASB issued ASU 2016-20, which provide clarifying guidance in a few narrow areas and adds some practical expedients to the guidance.

·In February 2017, the FASB issued ASU 2017-05, which provides guidance on the accounting for gains and losses on the derecognition of nonfinancial assets.

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. InitialAdditionally, 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 which are subject to the guidance include Trust and financial management revenue, service charges on deposit accounts and interchange revenue from debit card transactions. Management has reviewed the Corporation’s larger noninterest revenue streams and does not expect the adoption of this ASU is not expected2014-09 to have a significant impactmaterial effect on the Corporation, as recognitionCorporation’s financial condition or results of interest income and the larger sources of noninterest incomeoperations. Management is in the Corporation’s current business model would notprocess of reviewing the expanded disclosure requirements that will be impacted byeffective in the ASU.first quarter 2018.

35

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In January 2016, the FASB issued ASU 2016-01, Recognition and Measurement 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 to the Corporation are as follows: (1) require equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income; however, an entity may choose to measure equity investments 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 investment of the same issuer; (2) for equity investments without readily determinable fair values, require a qualitative assessment to identify impairment, 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 portion of the 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 JuneSeptember 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. InitialThe 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; however,position. Management is in the method for determiningprocess of reviewing the fair value of loans and other financial instruments forchanges in disclosure purposesrequirements that will be affected.become effective in the first quarter 2018.

36

 

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 lessee 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 leases 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 date based on the present value of the remaining minimum rental payments that were tracked and disclosed under previous GAAP. Topic 842 will become effective for the Corporation for annual and interim periods beginning in the first quarter 2019. The Corporation is in the early stages of evaluating the potential impact of adopting this amendment.

 

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.

 

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.

37

 

·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 and does not expect to early adopt the amendments.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”"should", “likely”, “expect”"expect", “plan”, “anticipate”"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

 

SecondBasic and diluted earnings per common share were $0.32 for the third quarter 2017, net income was $0.34 per basic and diluted share, as compared to $0.28 in the first quarter 2017 and $0.32$0.34 in the second quarter 2017 and $0.34 in the third quarter 2016. For the sixnine months ended JuneSeptember 30, 2017, net income per basic and diluted earnings per common share was $0.62were $0.94 as compared to $0.61$0.95 for the first sixnine months of 2016. The return on average assets for the first sixnine months of 2017 was 1.22%1.23%, and the return on average equity was 8.07%8.13%. Highlights related to the Corporation’s earnings results for the comparative periods are presented below.

 

Net income was $4,121,000 infor the secondthird quarter 2017 an increase of $250,000 (6.5%$3,936,000 was lower by $151,000 (3.7%) overthan the secondthird quarter 2016 amount. Some of the more significant fluctuations in revenues and expenses between the three-month period ended JuneSeptember 30, 2017 and the corresponding period in 2016 were as follows:

 

·Net interest income increased $363,000 (3.6%$454,000 (4.5%) in the secondthird quarter 2017 as compared to the secondthird quarter 2016. The net interest margin of 3.83% for the secondthird quarter 2017 was higher than the secondthird quarter 2016 level of 3.76%3.74%. The improvement in the margin included the impact of a favorable change in the mix of earning assets, including growth in loans and a reduction in securities. Average total loans outstanding were higher by $59.5$55.3 million (8.4%(7.5%) in the secondthird quarter 2017 as compared to the secondthird quarter 2016, while average total available-for-sale securities were lower by $35.5$41.0 million. Average total deposits were $11.4$26.8 million (1.2%(2.7%) higher in the secondthird quarter 2017 as compared to the secondthird quarter 2016.

 

·The secondthird quarter 2017 provision for loan losses of $4,000 was $314,000$216,000 lower than the secondthird quarter 2016 amount. 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 of $181,000 in the collectively determined allowance for loan losses. In comparison, the secondthird quarter 2016 provision included a $478,000 increase in total specific allowances on impaired loans, as adjusted for net charge-offs during the period, and a $60,000 increase in 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 revenue increased $182,000 (4.7%) in the third quarter 2017 over the third quarter 2016 amount. Trust and financial management revenue increased $120,000 (10.2%), reflecting growth in assets under management resulting from market appreciation and new business, as well as a recent increase in fee levels. Interchange revenue from debit card transactions increased $80,000 (16.6%), reflecting benefits from a consulting project in 2016 that identified opportunities for improvements in card-related volumes and processing. Net gains from sales of loans increased $61,000 (25.8%) in the third quarter 2017 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.

39

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 commercial 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) 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 for the first nine months of 2017 as compared to the first nine months of 2016. The 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 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. In 2017, the provision included $315,000$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. Offsettingallowance, with a significant portion ofreduction in the provision was a $413,000of $168,000 related to the reduction in the collectively determined portion of the allowance for loan losses. The reduction in the collectively determined allowance included the effects of a 4 basis point improvement (reduction) in the Corporation’s aggregate net charge-off experience, along with a 4 basis point reduction in the qualitative factors used to estimate the allowance as of the end of the quarter. The reductions in the qualitative factors were determined by a management committee that noted improvements in loan delinquency levels along with a reduction in the unemployment rate over the previous 12 months throughout most of the Corporation’s market area. The net increase in specific allowances in the second quarter 2017 included an increase of $205,000 in the allowance related to one real estate secured commercial loan. In comparison, the second quarter 2016 provision included a $3,000 reduction in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and a $29,000 decrease in the unallocated portion of the allowance, with a $350,000 increase in the collectively determined portion of the allowance. The increase in the collectively determined portion of the allowance in the second quarter 2016 resulted from growth in outstanding loans and the use of slightly higher qualitative factors to estimate the required allowance.

39

·Noninterest revenue increased $200,000 (5.1%) in the second quarter 2017 over the second quarter 2016 amount. Trust and financial management revenue (which is recognized on a cash basis) increased $246,000, including $215,000 from a change in the frequency of billings that was implemented in the second quarter 2017. Interchange revenue from debit card transactions increased $81,000 (16.6%), reflecting benefits from a consulting project in 2016 that identified opportunities for improvements in card-related volumes and processing. Loan servicing fees, net, increased $66,000, as the fair value of mortgage servicing rights decreased by $48,000 in the second quarter 2017 as compared to a reduction of $108,000 in the first quarter 2016. Net gains from sales of loans decreased $107,000 in the second quarter 2017 as compared to the second quarter 2016 due to a lower average profit margin as well as a reduction in volume. Service charges on deposit accounts decreased $70,000 (6.0%), as revenue from consumer overdrafts declined due to lower volume.

·Total noninterest expenses increased $541,000 (6.3%) in the second quarter 2017 over the second quarter 2016 amount. Other operating expense increased $287,000, including increases of $77,000 in loan collection expenses, $70,000 in losses and expenses associated with other real estate and $65,000 related to a sales tax audit. Pensions and other employee benefits expense increased $142,000, including the effect of higher health care expenses on the Corporation’s partially self-insured plan. Software subscriptions increased $40,000, including costs associated with new applications as well as annual licensing increases. Automated teller machine and interchange expense increased $38,000, including costs associated with issuing new debit cards with EMV functionality. FDIC assessments expense decreased $59,000, reflecting a lower assessment level.

Net income for the first six months of 2017 was $7,555,000, an increase of 1.5% over net income for the first six months of 2016 of $7,444,000. Some of the more significant fluctuations in revenues and expenses between the six-month period ended June 30, 2017 and the corresponding period in 2016 were as follows:

·Net interest income was $489,000 (2.4%) higher for the first six months of 2017 as compared to the first six months of 2016. The net interest margin was 3.81% for the first six months of 2017, up from 3.79% for the first six months of 2016. Average total loans outstanding were up $58.6 million (8.3%) in the first six months of 2017 as compared to the first six months of 2016, while average total available-for-sale securities were lower by $29.0 million. Average total deposits were $17.0 million (1.8%) higher in the first six months of 2017 as compared to the first six months of 2016.

·The provision for loan losses of $456,000 for the first six months of 2017 was $230,000 lower than the amount for the first six months of 2016. In 2017, the provision included $703,000 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 $349,000 related to the reduction in the collectively determined allowance for loan losses. As described in more detail above, the reduction in the collectively determined allowance included the effects of an improvement in the Corporation’s aggregate net charge-off experience and a reduction in the qualitative factors used to estimate the allowance as of JuneSeptember 30, 2017. The net increase in specific allowances in the first sixnine months of 2017 included an increase in the allowance related to one real estate secured commercial loan of $430,000$424,000 to $958,000$952,000 at JuneSeptember 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 sixnine months of 2016 included $79,000$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 $636,000$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 JuneSeptember 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 revenue increased $374,000 (4.9%$556,000 (4.8%) in the first sixnine months of 2017 as compared to the first sixnine months of 2016. Trust and financial management revenue increased $282,000, including the effects$402,000 (11.3%), reflecting growth in assets under management resulting from market appreciation and new business, as well as a recent increase in fee levels and an estimated $215,000 of additional revenue from changing the frequency of billings as noted above.to monthly for certain services. Interchange revenue from debit card transactions increased $138,000 (14.5%$218,000 (15.2%), reflecting improvements in card-related volumes and processing. Loan servicing fees, net, increased $116,000,$123,000, as the fair value of mortgage servicing rights decreased by $78,000$145,000 in the first sixnine months of 2017 as compared to a reduction of $179,000$247,000 in the first sixnine months of 2016. Service charges on deposit accounts decreased $124,000 (5.4%$177,000 (5.0%), as revenue from consumer overdrafts declined due to lower volume. Net gains from sales of loans were $109,000 lower for the first six months of 2017 as compared to 2016, due to a lower average profit margin as well as a reduction in sales 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, gains from sales of bank stocks totaled $837,000 in the first nine months of 2016. As noted above, the Corporation sold all of its investments in bank stocks prior to 2017.

·Total noninterest expenses increased $767,000 (4.4%$1,380,000 (5.3%) for the first sixnine months of 2017 as compared to the first sixnine months of 2016. Other operating expense increased $456,000.$682,000. Within other operating expense, the largest variances included increases of $169,000$182,000 in loan collection expenses, $70,000$129,000 in losses and expenses associated with other real estate and $65,000attorney fees (mainly related to a sales tax audit.commercial loan workout situation) and $94,000 in accounting and auditing expense stemming from increased internal audit outsourcing. Pensions and other employee benefits expense increased $235,000,$391,000, primarily as a result of higher health care expenses fromon the Corporation’s partially self-insured plan. Automated teller machine and interchange expense increased $83,000, including costs associated with issuing new debit cards with EMV functionality. Software subscriptions increased $79,000,$141,000, including costs associated with new applications as well as annual licensing increases. Automated teller machine and interchange expense increased $138,000, including increased costs related to fraud protection services and higher volume of debit card transactions. FDIC assessments expense decreased $107,000,$165,000, reflecting a lower assessment level. Professional fees expense decreased $90,000,$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.

 

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.

 

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

 

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.

 

41

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 six-monthnine-month periods ended JuneSeptember 30, 2017 and JuneSeptember 30, 2016. 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.

 

Six-MonthNine-Month Periods Ended JuneSeptember 30, 2017 and 2016

 

For the six-monthnine-month periods, fully taxable equivalent net interest income was $21,903,000$33,240,000 in 2017, $475,000 (2.2%$943,000 (2.9%) higher than in 2016. Interest income was $577,000$1,084,000 higher in 2017 as compared to 2016; interest expense was also higher by $102,000$141,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.81% in 2017 as compared to 3.79%3.77% 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 3.66%3.68% in each of the six-month periods ended June 30, 2017 and 2016.

INTEREST INCOME AND EARNING ASSETS

Interest income totaled $23,834,000 in 2017, an increase of 2.5% from 2016. Interest and fees on loans receivable increased $1,000,000, or 5.7%. The average balance of gross loans receivable increased $58,649,000, or 8.3%, to $765,408,000 in 2017 from $706,759,000 in 2016. The Corporation experienced growth in both commercial and mortgage loans outstanding. The Corporation’s average yield on loans receivable declined to 4.86% in 2017 from 4.96% 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. More recently, interest rates on floating-rate loans such as commercial and home equity lines of credit have increased, which has caused the overall yield on loans receivable to increase slightly, to 4.87% in the second quarter 2017 as compared to 4.84%3.61% in 2016. The yield on earning assets increased to 4.16% in the firstthird quarter 2017.

As indicated in Table III, average available-for-sale securities (at amortized cost) totaled $379,789,000 in 2017 a decrease of $28,984,000 (7.1%) from 2016. The net decrease4.07% in the Corporation’s available-for-sale securities portfolio consisted of decreases in all categories of securities with the exception of commercial mortgage-backed securities. The Corporation’s yield on securities was 2.83% in 2017, which was comparable to 2.82% in 2016.

INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES

Interest expense increased $102,000, or 5.6%, to $1,931,000 in 2017 from $1,829,000 in 2016. Table III shows thatthird quarter 2016, while the overall cost of funds on interest-bearing liabilities increased to 0.48% in the third quarter 2017 from 0.45% in 2016.

Total average deposits (interest-bearing and noninterest-bearing) increased 1.8%, to $973,640,000 in 2017 from $956,602,000 in 2016. Increases0.46% in the average balances of demand deposits, savings and interest checking accounts were partially offset by decreases in Individual Retirement Accounts, money market accounts and certificates of deposit.

Total average borrowed funds increased $1,485,000 to $69,626,000 in 2017 from $68,141,000 in 2016. The average rate on borrowed funds was 2.42% in 2017 compared to 2.44% inthird quarter 2016.

Three-Month Periods Ended June 30, 2017 and 2016

For the three-month periods, fully taxable equivalent net interest income was $11,062,000 in 2017, which was $378,000 (3.5%) higher than in 2016. Interest income was $431,000 higher in 2017 as compared to 2016, while interest expense was higher by $53,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.83% in 2017 as compared to 3.76% 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 3.69% in 2017 as compared to 3.63% in 2016.

42

 

Interest income totaled $12,040,000$12,320,000 in 2017, an increase of $431,000 (3.7%$507,000 (4.3%) from 2016. Interest and fees from loans receivable increased $597,000,$656,000, or 6.8%7.3%, in 2017 as compared to 2016, while income from available-for-sale securities decreased $169,000 (6.1%$190,000 (7.0%). As indicated in Table III, for the three-month periods, the average balance of gross loans receivable increased 8.4%7.5% to $771,372,000$788,346,000 in 2017 from $711,882,000$733,016,000 in 2016. The average rate of return on loans was 4.87%4.88% in 2017, down slightly from 4.96%4.91% in 2016. Total average available-for-sale securities (at amortized cost) in 2017 decreased to $370,799,000$363,495,000 from $406,260,000$404,526,000 in 2016. The average rate of return on available-for-sale securities was 2.83%2.78% for 2017, up from 2.76%2.69% in 2016.

 

For the three-month periods, interest expense increased $53,000,$39,000, or 5.7%4.1%, to $978,000$983,000 in 2017 from $925,000$944,000 in 2016. AllThis included an increase of this increase was$89,000 in interest paidexpense on deposits, as the average rate paid on deposits increased 0.02%0.05%, including increases of 0.07%0.10% on interest checking and 0.08% on certificates of deposit and 0.06% on interest checking. As presented in Table III, the overall cost of funds on interest-bearing liabilities increased to 0.48% in 2017 from 0.46% in 2016.deposit. Total average deposits (interest-bearing and noninterest-bearing) amounted to $979,986,000$1,010,201,000 in the secondthird quarter 2017, an increase of $11,381,000 (1.2%$26,848,000 (2.7%) from the secondthird quarter 2016 total. The increase in total average deposits consisted of increases 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.

 

Interest expense on total borrowed funds was unchanged from 2016decreased $50,000 in 2017 as compared to 2017.2016. Interest expense on short-term borrowings increased $4,000 whiledecreased $22,000 and interest expense on long-term borrowings decreased by the same amount from 2016$28,000 in 2017 as compared to 2017.2016. The average balance of total borrowed funds decreased to $59,558,000$43,608,000 in the secondthird quarter 2017 from $61,874,000$57,226,000 in the secondthird quarter 2016, while the average rate on borrowed funds increased to 2.71%3.14% in the secondthird quarter 2017 from 2.62%2.75% in the secondthird quarter 2016.

 

The average balance of short-term borrowings decreased to $21,205,000$7,139,000 in the secondthird quarter 2017 from $23,225,000$18,655,000 in 2016, and the average rate on short-term borrowings increaseddecreased to 0.85%0.44% in 2017 from 0.71%0.64% in 2016. The increase in average rate on short-term borrowings reflects increases in overnight borrowing rates, consistent with increases in the Fed Funds rate totaling 0.75% rate over the past several months, including separate 0.25% Fed Funds increases in December 2016, March 2017 and June 2017.

 

The average balance of long-term borrowings was $38,353,000$36,469,000 in the secondthird quarter 2017, at an average rate of 3.74%3.67%, down slightly from an average balance of $38,649,000$38,571,000 at an average rate of 3.77%3.76% in the secondthird quarter 2016. Borrowings are classified as long-term within the Tables based on their term at origination; however, within this category, borrowingsa borrowing with a total balance of $37,000,000$10,000,000 at June 30,a rate of 3.81% matured in September 2017 mature within the year ending December 31, 2017. The two largest borrowings within the long-term category that mature in 2017 includeand a $10 million advance from FHLB-Pittsburghborrowing with a 3.81% interest rate that matures in September and a $27 million repurchase agreement withbalance of $27,000,000 at a rate of 3.595% and an effective maturitymatures in December 2017.

 

 43 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE

 

 Three Months Ended     Six Months Ended     Three Months Ended     Nine Months Ended    
 June 30, Increase/  June 30, Increase/  September 30, Increase/  September 30, Increase/ 
(In Thousands) 2017 2016 (Decrease)  2017 2016 (Decrease)  2017 2016 (Decrease)  2017 2016 (Decrease) 
                            
INTEREST INCOME                                                
Available-for-sale securities:                                                
Taxable $1,357  $1,495  $(138) $2,765  $3,084  $(319) $1,341  $1,456  $(115) $4,106  $4,540  $(434)
Tax-exempt  1,263   1,294   (31)  2,551   2,664   (113)  1,202   1,277   (75)  3,753   3,941   (188)
Total available-for-sale securities  2,620   2,789   (169)  5,316   5,748   (432)  2,543   2,733   (190)  7,859   8,481   (622)
Interest-bearing due from banks  41   36   5   73   60   13   67   29   38   140   89   51 
Loans held for sale  6   8   (2)  10   14   (4)  10   7   3   20   21   (1)
Loans receivable:                                                
Taxable  8,609   8,086   523   16,983   16,060   923   8,889   8,347   542   25,872   24,407   1,465 
Tax-exempt  764   690   74   1,452   1,375   77   811   697   114   2,263   2,072   191 
Total loans receivable  9,373   8,776   597   18,435   17,435   1,000   9,700   9,044   656   28,135   26,479   1,656 
Total Interest Income  12,040   11,609   431   23,834   23,257   577   12,320   11,813   507   36,154   35,070   1,084 
                                                
INTEREST EXPENSE                                                
Interest-bearing deposits:                                                
Interest checking  106   74   32   183   132   51   141   78   63   324   210   114 
Money market  89   86   3   170   165   5   94   89   5   264   254   10 
Savings  36   33   3   70   65   5   36   34   2   106   99   7 
Certificates of deposit  238   220   18   462   422   40   255   238   17   717   660   57 
Individual Retirement Accounts  106   109   (3)  211   217   (6)  111   109   2   322   326   (4)
Other time deposits  0   0   0   0   0   0   1   1   0   1   1   0 
Total interest-bearing deposits  575   522   53   1,096   1,001   95   638   549   89   1,734   1,550   184 
Borrowed funds:                                                
Short-term  45   41   4   122   103   19   8   30   (22)  130   133   (3)
Long-term  358   362   (4)  713   725   (12)  337   365   (28)  1,050   1,090   (40)
Total borrowed funds  403   403   0   835   828   7   345   395   (50)  1,180   1,223   (43)
Total Interest Expense  978   925   53   1,931   1,829   102   983   944   39   2,914   2,773   141 
                                                
Net Interest Income $11,062  $10,684  $378  $21,903  $21,428  $475  $11,337  $10,869  $468  $33,240  $32,297  $943 

 

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 35%.

 

 44 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

TABLE III - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES

(Dollars in Thousands)

 

 3 Months     3 Months     6 Months     6 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 
 6/30/2017 Return/ 6/30/2016 Return/  6/30/2017 Return/ 6/30/2016 Return/  9/30/2017 Return/ 9/30/2016 Return/  9/30/2017 Return/ 9/30/2016 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 securities, at amortized cost:                                
Taxable $255,806   2.13% $297,608   2.02% $263,486   2.12% $301,744   2.06% $251,774   2.11% $291,847   1.98% $259,539   2.12% $298,421   2.03%
Tax-exempt  114,993   4.41%  108,652   4.79%  116,303   4.42%  107,029   5.01%  111,721   4.27%  112,679   4.51%  114,759   4.37%  108,926   4.83%
Total available-for-sale securities  370,799   2.83%  406,260   2.76%  379,789   2.82%  408,773   2.83%  363,495   2.78%  404,526   2.69%  374,298   2.81%  407,347   2.78%
Interest-bearing due from banks  14,873   1.11%  24,250   0.60%  14,898   0.99%  22,299   0.54%  21,260   1.25%  17,138   0.67%  17,042   1.10%  20,566   0.58%
Loans held for sale  499   4.82%  540   5.96%  351   5.75%  496   5.68%  781   5.08%  556   5.01%  496   5.39%  516   5.44%
Loans receivable:                                                                
Taxable  702,933   4.91%  650,213   5.00%  700,501   4.89%  645,586   5.00%  717,012   4.92%  671,408   4.95%  706,065   4.90%  654,256   4.98%
Tax-exempt  68,439   4.48%  61,669   4.50%  64,907   4.51%  61,173   4.52%  71,334   4.51%  61,608   4.50%  67,073   4.51%  61,319   4.51%
Total loans receivable  771,372   4.87%  711,882   4.96%  765,408   4.86%  706,759   4.96%  788,346   4.88%  733,016   4.91%  773,138   4.87%  715,575   4.94%
Total Earning Assets  1,157,543   4.17%  1,142,932   4.09%  1,160,446   4.14%  1,138,327   4.11%  1,173,882   4.16%  1,155,236   4.07%  1,164,974   4.15%  1,144,004   4.09%
Cash  17,276       16,522       16,648       16,055       18,325       17,523       17,213       16,548     
Unrealized gain/loss on securities  689       7,737       (130)      7,396       1,449       9,654       402       8,154     
Allowance for loan losses  (8,901)      (7,756)      (8,748)      (7,844)      (8,769)      (8,050)      (8,755)      (7,913)    
Bank premises and equipment  15,714       15,390       15,713       15,424       15,431       15,379       15,618       15,409     
Intangible Assets  11,957       11,967       11,958       11,969       11,958       11,966       11,958       11,968     
Other assets  41,322       38,938       42,594       38,734       40,944       38,225       42,038       38,563     
Total Assets $1,235,600      $1,225,730      $1,238,481      $1,220,061      $1,253,220      $1,239,933      $1,243,448      $1,226,733     
                                                                
INTEREST-BEARING LIABILITIES                                                                
Interest-bearing deposits:                                                                
Interest checking $203,256   0.21% $196,918   0.15% $202,194   0.18% $196,030   0.14% $219,633   0.25% $200,789   0.15% $208,071   0.21% $197,628   0.14%
Money market  190,703   0.19%  200,896   0.17%  190,902   0.18%  196,205   0.17%  194,947   0.19%  205,158   0.17%  192,265   0.18%  199,211   0.17%
Savings  142,978   0.10%  132,353   0.10%  140,903   0.10%  131,178   0.10%  145,025   0.10%  133,269   0.10%  142,292   0.10%  131,880   0.10%
Certificates of deposit  116,450   0.82%  117,825   0.75%  115,051   0.81%  115,618   0.73%  119,351   0.85%  123,475   0.77%  116,500   0.82%  118,256   0.75%
Individual Retirement Accounts  98,004   0.43%  104,030   0.42%  98,513   0.43%  104,796   0.42%  96,934   0.45%  103,259   0.42%  97,981   0.44%  104,280   0.42%
Other time deposits  1,107   0.00%  1,140   0.00%  950   0.00%  972   0.00%  1,472   0.27%  1,523   0.26%  1,126   0.12%  1,157   0.12%
Total interest-bearing deposits  752,498   0.31%  753,162   0.28%  748,513   0.30%  744,799   0.27%  777,362   0.33%  767,473   0.28%  758,235   0.31%  752,412   0.28%
Borrowed funds:                                                                
Short-term  21,205   0.85%  23,225   0.71%  31,240   0.79%  29,454   0.70%  7,139   0.44%  18,655   0.64%  23,118   0.75%  25,828   0.69%
Long-term  38,353   3.74%  38,649   3.77%  38,386   3.75%  38,687   3.77%  36,469   3.67%  38,571   3.76%  37,740   3.72%  38,648   3.77%
Total borrowed funds  59,558   2.71%  61,874   2.62%  69,626   2.42%  68,141   2.44%  43,608   3.14%  57,226   2.75%  60,858   2.59%  64,476   2.53%
Total Interest-bearing Liabilities  812,056   0.48%  815,036   0.46%  818,139   0.48%  812,940   0.45%  820,970   0.48%  824,699   0.46%  819,093   0.48%  816,888   0.45%
Demand deposits  227,488       215,443       225,127       211,803       232,839       215,880       227,726       213,172     
Other liabilities  7,573       8,304       7,866       7,841       8,801       9,057       8,181       8,249     
Total Liabilities  1,047,117       1,038,783       1,051,132       1,032,584       1,062,610       1,049,636       1,055,000       1,038,309     
Stockholders’ equity, excluding other comprehensive income/loss  187,882       181,882       187,289       182,629     
Stockholders' equity, excluding other comprehensive income/loss  189,520       183,966       188,041       183,078     
Accumulated other comprehensive income/loss  601       5,065       60       4,848       1,090       6,331       407       5,346     
Total Stockholders’ Equity  188,483       186,947       187,349       187,477     
Total Liabilities and Stockholders’ Equity $1,235,600      $1,225,730      $1,238,481      $1,220,061     
Total Stockholders' Equity  190,610       190,297       188,448       188,424     
Total Liabilities and Stockholders' Equity $1,253,220      $1,239,933      $1,243,448      $1,226,733     
Interest Rate Spread      3.69%      3.63%      3.66%      3.66%      3.68%      3.61%      3.67%      3.64%
Net Interest Income/Earning Assets      3.83%      3.76%      3.81%      3.79%      3.83%      3.74%      3.81%      3.77%
                                                                
Total Deposits (Interest-bearing and Demand) $979,986      $968,605      $973,640      $956,602      $1,010,201      $983,353      $985,961      $965,584     

 

(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 35%.

(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 6/30/17 vs. 6/30/16  6 Months Ended 6/30/17 vs. 6/30/16  3 Months Ended 9/30/17 vs. 9/30/16  9 Months Ended 9/30/17 vs. 9/30/16 
 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:                                                
Taxable $(214) $76  $(138) $(406) $87  $(319) $(206) $91  $(115) $(612) $178  $(434)
Tax-exempt  73   (104)  (31)  215   (328)  (113)  (13)  (62)  (75)  202   (390)  (188)
Total available-for-sale securities  (141)  (28)  (169)  (191)  (241)  (432)  (219)  29   (190)  (410)  (212)  (622)
Interest-bearing due from banks  (18)  23   5   (25)  38   13   8   30   38   (17)  68   51 
Loans held for sale  0   (2)  (2)  (4)  0   (4)  3   0   3   (1)  0   (1)
Loans receivable:                                                
Taxable  664   (141)  523   1,303   (380)  923   583   (41)  542   1,886   (421)  1,465 
Tax-exempt  77   (3)  74   80   (3)  77   112   2   114   192   (1)  191 
Total loans receivable  741   (144)  597   1,383   (383)  1,000   695   (39)  656   2,078   (422)  1,656 
Total Interest Income  582   (151)  431   1,163   (586)  577   487   20   507   1,650   (566)  1,084 
                                                
INTEREST-BEARING LIABILITIES                                                
Interest-bearing deposits:                                                
Interest checking  2   30   32   4   47   51   8   55   63   12   102   114 
Money market  (4)  7   3   (4)  9   5   (5)  10   5   (9)  19   10 
Savings  3   0   3   5   0   5   3   (1)  2   8   (1)  7 
Certificates of deposit  (2)  20   18   (2)  42   40   (8)  25   17   (10)  67   57 
Individual Retirement Accounts  (6)  3   (3)  (14)  8   (6)  (7)  9   2   (21)  17   (4)
Other time deposits  0   0   0   0   0   0   0   0   0   0   0   0 
Total interest-bearing deposits  (7)  60   53   (11)  106   95   (9)  98   89   (20)  204   184 
Borrowed funds:                                                
Short-term  (4)  8   4   6   13   19   (21)  (1)  (22)  (15)  12   (3)
Long-term  (2)  (2)  (4)  (7)  (5)  (12)  (19)  (9)  (28)  (26)  (14)  (40)
Total borrowed funds  (6)  6   0   (1)  8   7   (40)  (10)  (50)  (41)  (2)  (43)
Total Interest Expense  (13)  66   53   (12)  114   102   (49)  88   39   (61)  202   141 
                                                
Net Interest Income $595  $(217) $378  $1,175  $(700) $475  $536  $(68) $468  $1,711  $(768) $943 

 

(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 35%.

 

(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       
  September 30,  $  % 
  2017  2016  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 
Brokerage revenue  551   569   (18)  (3.2)
Insurance commissions, fees and premiums  98   74   24   32.4 
Interchange revenue from debit card transactions  1,649   1,431   218   15.2 
Net gains from sales of loans  651   699   (48)  (6.9)
Loan servicing fees, net  162   39   123   315.4 
Increase in cash surrender value of life insurance  281   286   (5)  (1.7)
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 

Table V excludes realized gains on available-for-sale securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table V increased $374,000 (4.9%$556,000 (4.8%) in the first sixnine months of 2017 over the first sixnine months of 2016 amount. The most significant variances include the following:

 

TABLE V - COMPARISON OF NONINTEREST INCOME         
(Dollars In Thousands)            
  6 Months Ended       
  June 30,  $  % 
  2017  2016  Change  Change 
Service charges on deposit accounts $2,178  $2,302  $(124)  (5.4)
Service charges and fees  201   217   (16)  (7.4)
Trust and financial management revenue  2,677   2,395   282   11.8 
Brokerage revenue  364   353   11   3.1 
Insurance commissions, fees and premiums  72   48   24   50.0 
Interchange revenue from debit card transactions  1,088   950   138   14.5 
Net gains from sales of loans  354   463   (109)  (23.5)
Loan servicing fees, net  127   11   116   1054.5 
Increase in cash surrender value of life insurance  184   189   (5)  (2.6)
Other operating income  725   668   57   8.5 
Total noninterest income before realized gains on available-for-sale securities, net $7,970  $7,596  $374   4.9 

·Trust and financial management revenue increased $282,000 (11.8%$402,000 (11.3%). 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 sixnine 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 recent increase in fee levels and an increase in the value of assets under management to $894,669,000$924,907,000 at JuneSeptember 30, 2017, up 5.6%6.6% from one year earlier. The increase in value of Trust assets under management resulted mainly from appreciation in equity values.values and new business.

 

·Interchange revenue from debit card transactions increased $138,000 (14.5%$218,000 (15.2%), reflecting improvements in card-related volumes and processing.

 

·Loan servicing fees, net, increased $116,000.$123,000. 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 $78,000$145,000 in the first sixnine months of 2017 as compared to a reduction of $178,000$247,000 in the same period of 2016.

 

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

·Service charges on deposit accounts decreased $124,000 (5.4%$177,000 (5.0%), as revenue from consumer overdrafts declined due to lower volume.

 

·Net gains from sales of loans were $109,000$48,000 lower for the first sixnine months of 2017 as compared to 2016, due to a lower average profit margin as well as a reduction in sales volume. The total cost basis of residential mortgage loans sold in the first six months of 2017 was $11.1 million as compared to $12.5 million in the first six months of 2016, a reduction of 11.3%. In total, gains from sales of loans were 3.19% of the total cost basis of loans sold in the first six months of 2017, down from 3.71% in the first six months of 2016.margin. The reduction in average profit margin resulted from competitive pricing pressures.

 

 47 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

TABLE VI - COMPARISON OF NONINTEREST INCOME

(Dollars In Thousands)

  3 Months Ended       
  June 30,  $  % 
  2017  2016  Change  Change 
Service charges on deposit accounts $1,094  $1,164  $(70)  (6.0)
Service charges and fees  104   123   (19)  (15.4)
Trust and financial management revenue  1,497   1,251   246   19.7 
Brokerage revenue  208   180   28   15.6 
Insurance commissions, fees and premiums  31   27   4   14.8 
Interchange revenue from debit card transactions  568   487   81   16.6 
Net gains from sales of loans  188   295   (107)  (36.3)
Loan servicing fees, net  55   (11)  66   (600.0)
Increase in cash surrender value of life insurance  94   93   1   1.1 
Other operating income  267   297   (30)  (10.1)
Total noninterest income before realized gains on available-for-sale securities, net $4,106  $3,906  $200   5.1 

  3 Months Ended       
  September 30,  $  % 
  2017  2016  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 
Brokerage revenue  187   216   (29)  (13.4)
Insurance commissions, fees and premiums  26   26   0   0.0 
Interchange revenue from debit card transactions  561   481   80   16.6 
Net gains from sales of loans  297   236   61   25.8 
Loan servicing fees, net  35   28   7   25.0 
Increase in cash surrender value of life insurance  97   97   0   0.0 
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 

 

Table VI excludes realized gains on available-for-sale securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table VI increased $200,000 (5.1%$182,000 (4.7%) in the first six monthsthird quarter of 2017 overas compared to the first six monthsthird quarter of 2016 amount.2016. The most significant variances include the following:

 

·Trust and financial management revenue increased $246,000, including $215,000$120,000 (10.2%), reflecting growth in assets under management resulting from the effects of changing the frequency of billingsmarket appreciation and new business, as described above.well as a recent increase in fee levels.

 

·Interchange revenue from debit card transactions increased $81,000$80,000 (16.6%), reflecting benefits from a consulting project in 2016 that identified opportunities for improvements in card-related volumes and processing.

 

·Loan servicing fees, net, increased $66,000, as the fair value of mortgage servicing rights decreased by $48,000 in the second quarter 2017 as compared to a reduction of $108,000 in the second quarter 2016.

·Net gains from sales of loans decreased $107,000increased $61,000 (25.8%) in the secondthird quarter 2017 as compared to the secondthird quarter 2016, due to a lowerreflecting increases in sales volume and average profit margin and a reduction in sales volume.margin.

 

·Service charges on deposit accounts decreased $70,000 (6.0%$53,000 (4.3%), as revenue from consumer overdrafts declined due to lower volume.

 

NONINTEREST EXPENSE

TABLE VII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

  6 Months Ended       
  June 30,  $  % 
  2017  2016  Change  Change 
Salaries and wages $7,840  $7,800  $40   0.5 
Pensions and other employee benefits  2,674   2,439   235   9.6 
Occupancy expense, net  1,178   1,169   9   0.8 
Furniture and equipment expense  901   866   35   4.0 
FDIC Assessments  190   297   (107)  (36.0)
Pennsylvania shares tax  672   645   27   4.2 
Professional fees  481   571   (90)  (15.8)
Automated teller machine and interchange expense  599   516   83   16.1 
Software subscriptions  571   492   79   16.1 
Other operating expense  3,268   2,812   456   16.2 
Total noninterest expense $18,374  $17,607  $767   4.4 

  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

As shown in Table VII, total noninterest expense increased $767,000 (4.4%$1,380,000 (5.3%) in the first sixnine months of 2017 as compared to the first sixnine months of 2016. The most significant variances include the following:

 

·Other operating expense increased $456,000.$682,000. Within other operating expense, the largest variances included increases of $169,000$182,000 in loan collection expenses, $70,000$129,000 in losses and expenses associated with other real estate and $65,000attorney fees (mainly related to a sales tax audit.commercial loan workout situation) and $94,000 in accounting and auditing expense stemming from increased internal audit outsourcing.

 

·Pensions and other employee benefits expense increased $235,000,$391,000, primarily as a result of higher health care expenses on the Corporation’s partially self-insured plan.

 

·Automated teller machine and interchange expense increased $83,000, including costs associated with issuing new debit cards with EMV functionality.

·Software subscriptions increased $79,000,$141,000, including costs associated with new applications as well as annual licensing increases.

 

·Automated teller machine and interchange expense increased $138,000, including increased costs related to fraud protection services and higher volume of debit card transactions.

·FDIC assessments expense decreased $107,000,$165,000, reflecting a lower assessment level.

 

·Professional fees expense decreased $90,000,$66,000, reflecting a reduction in information technology and sales and service-related consulting expense.

 

TABLE VIII - COMPARISON OF NONINTEREST EXPENSE

(Dollars In Thousands)

 

 3 Months Ended       3 Months Ended      
 June 30, $ %  September 30, $ % 
 2017 2016 Change Change  2017 2016 Change Change 
Salaries and wages $3,972  $3,913  $59   1.5  $3,985  $3,901  $84   2.2 
Pensions and other employee benefits  1,144   1,002   142   14.2   1,216   1,060   156   14.7 
Occupancy expense, net  600   560   40   7.1   580   601   (21)  (3.5)
Furniture and equipment expense  448   439   9   2.1   471   435   36   8.3 
FDIC Assessments  96   155   (59)  (38.1)  93   151   (58)  (38.4)
Pennsylvania shares tax  336   323   13   4.0   336   287   49   17.1 
Professional fees  254   282   (28)  (9.9)  269   245   24   9.8 
Automated teller machine and interchange expense  305   267   38   14.2   346   291   55   18.9 
Software subscriptions  291   251   40   15.9   299   237   62   26.2 
Other operating expense  1,630   1,343   287   21.4   1,597   1,371   226   16.5 
Total noninterest expense $9,076  $8,535  $541   6.3 
Total noninterestexpense $9,192  $8,579  $613   7.1 

 

As shown in Table VIII, total noninterest expense increased $541,000 (6.3%$613,000 (7.1%) in the secondthird quarter 2017 as compared to the secondthird quarter 2016. The most significant variances include the following:

 

·Other operating expense increased $287,000, including increases$226,000. The increase in other operating expense included an increase of $77,000$97,000 in loan collection expenses, $65,000attorney fees, mainly related to a sales taxcommercial loan workout situation, and an increase in accounting and auditing expense of $46,000 resulting from an increase in outsourced internal audit and $52,000 in losses associated with other real estate.activity.

 

·Pensions and other employee benefits expense increased $142,000, including the effect of$156,000, mainly due to higher health care expenses on the Corporation’s partially self-insured plan.

 

·OccupancySalaries and wages expense increased $40,000 (7.1%), including approximately $11,000 from the new loan processing office in Elmira, NY, which opened in March 2017.$84,000, or 2.2%.

 

·Software subscriptions increased $40,000,$62,000, including costs associated with new applications as well as annual licensing increases.

 

·Automated teller machine and interchange expense increased $38,000,$55,000, including increased costs associated with issuing newrelated to fraud protection services and higher volume of debit cards with EMV functionality.

·FDIC assessments expense decreased $59,000, reflecting a lower assessment level.card transactions.

 

 49 

 

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.

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

 

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 JuneSeptember 30, 2017, and management does not expect capital expenditures to have a material, detrimental effect on the Corporation’s financial condition in 2017.

 

Gross loans outstanding (excluding mortgage loans held for sale) were $779,692,000$801,012,000 at JuneSeptember 30, 2017, up 3.7%6.5% from $751,835,000 at December 31, 2016 and up 7.17.9 % from $727,842$742,338,000 at JuneSeptember 30, 2016. Total outstanding mortgages and other consumer real estate loans were $9,206,000 (2.2%$21,026,000 (5.0%) higher at JuneSeptember 30, 2017 as compared to December 31, 2016;2016 and increased $31,334,000 (7.9%$31,539,000 (7.7%) compared to JuneSeptember 30, 2016. Total outstanding commercial loans were higher by $17,750,000 (5.6%$26,920,000 (8.5%) at JuneSeptember 30, 2017 as compared to December 31, 2016 and $18,027,000 (5.7%$24,988,000 (7.8%) as compared to JuneSeptember 30, 2016. Average loans outstanding in the first sixnine months of 2017 of $765,408,000$773,138,000 were $58,649,000 (8.3%$57,563,000 (8.0%) higher than the corresponding total in the first sixnine months of 2016. The increase in loans outstanding over the last two quartersquarter of 2016 and first twothree quarters of 2017 have included significant increases in mortgages and other consumer real estate loans as well as commercial loans.

 

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” and “Political subdivisions” classes in the loan tables presented in this Form 10-Q. Total participation loans outstanding amounted to $42,876,000$53,559,000 at JuneSeptember 30, 2017, downup from $47,508,000 at December 31, 2016 and down from $47,055,000$48,670,000 at JuneSeptember 30, 2016. At JuneSeptember 30, 2017, the balance of participation loans outstanding includes a total of $31,682,000$45,369,000 to businesses located outside of the Corporation’s market area, including $10,515,000$11,806,000 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 $12,359,000$13,490,000 at JuneSeptember 30, 2017, $15,207,000 at December 31, 2016 and $12,199,000$14,688,000 at JuneSeptember 30, 2016.

 

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 JuneSeptember 30, 2017, the total outstanding balance of loans the Corporation has repurchased

as a result of identified instances of noncompliance amounted to $1,828,000,$1,817,000, and the corresponding total outstanding balance repurchased at December 31, 2016 was $1,852,000.

 

 50 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

At JuneSeptember 30, 2017, outstanding balances of loans sold and serviced through the two programs totaled $165,789,000,$169,581,000, including loans sold through the MPF Xtra program of $112,184,000$109,692,000 and loans sold through the Original program of $53,605,000.$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. Based on the fairly limited volume of required repurchases to date, no allowance has been established for representation and warranty exposures as of JuneSeptember 30, 2017 and December 31, 2016.

 

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 JuneSeptember 30, 2017, the Corporation has recorded an allowance in the amount of $227,000$244,000 for credit losses on loans sold under the MPF Original Program which is included in “Accrued interest and other liabilities” in the accompanying balance sheet. The corresponding recorded allowance at December 31, 2016 was $196,000. 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 $8,635,000$8,900,000 at JuneSeptember 30, 2017, up from $8,473,000 at December 31, 2016. Table X shows total specific allowances on impaired loans increased $409,000$493,000 to $1,083,000$1,167,000 at JuneSeptember 30, 2017 from $674,000 at December 31, 2016. The net increase in specific allowances in the first halfnine months of 2017 included an increase of $430,000$424,000 in the allowance related to one real estate secured commercial loan. The increase in the specific allowance for this loan was based on an updated appraisal. At JuneSeptember 30, 2017, the outstanding balance of this loan was $2,718,000,$2,686,000, and the related allowance was $958,000.$952,000.

 

Table X also shows that the collectively determined portion of the allowance related to commercial loans decreased $51,000,$294,000, to $3,022,000$3,079,000 at JuneSeptember 30, 2017 from $3,373,000 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 JuneSeptember 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 0.05%0.06% lower at JuneSeptember 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 twelve12-18 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. The impact of this change was to increase the allowance for loan losses at June 30, 2017 and resulting provision for the second quarter and six months ended June 30, 2017 by $189,000.

 

 51 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

The provision for loan losses by segment in the three-month and six-month periodnine-month periods ended JuneSeptember 30, 2017 and 2016 is as follows:

 

(In Thousands) 3 Months Ended 6 Months Ended  3 Months Ended 9 Months Ended 
 June 30, June 30, June 30, June 30,  Sept. 30, Sept. 30, Sept. 30, Sept. 30, 
 2017 2016 2017 2016  2017 2016 2017 2016 
Residential mortgage $39  $191  $168  $274  $101  $178  $269  $452 
Commercial  (150)  135   153   413   140   337   293   750 
Consumer  13   21   33   28   81   23   114   51 
Unallocated  102   (29)  102   (29)  0   0   102   (29)
                                
Total $4  $318  $456  $686  $322  $538  $778  $1,224 

 

The overall decreases in the provision for loan losses for the secondthird quarter and first sixnine months of 2017 as compared to the corresponding periods of 2016 reflect in part, increases in the provision due to changes in specific allowances offset by 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 as follows:

 

·The provision for the residential mortgage segment in the secondthird quarter 2017 included $102,000$103,000 related to net charge-offs during the period, partially offset by a reduction of $63,000an increase in the collectively determined portion of the allowance. The secondthird quarter 2017 reductionincrease 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 delinquenciesdelinquency trends and a reduction in the unemployment rate in the Corporation’s market area over the previous twelve months, partially offset by the effects of an increase in outstanding mortgage loans.12-18 months. In comparison, the provision for the residential mortgage segment in the secondthird quarter 2016 included $42,000$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 secondthird quarter 2016 resulted mainly from growth in outstanding loans.

 

·For the first sixnine months of 2017, the provision for the residential mortgage segment included net charge-offs totaling $162,000$160,000 and a net increase in the collectively determined allowance of $6,000.$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 JuneSeptember 30, 2017 as compared to December 31, 2016. For the first sixnine months of 2016, the provision for the residential mortgage segment included net charge-offs totaling $42,000$71,000 and a net increase in the collectively determined allowance of $232,000.$381,000.

 

·The provision for the commercial segment in the secondthird quarter 2017 included $202,000$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 $352,000 in the collectively determined allowance for loan losses. The increase in specific allowances on commercial loans in the second quarter 2017 included an increase of $205,000 related to the commercial loan 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. In the second quarter 2016, the provision for the commercial segment included a net reduction of $54,000 related to the change in total specific allowances on impaired loans, as adjusted for net charge-offs during the period and an increase of $189,000 in the collectively determined allowance for loan losses. The second quarter 2016 increase in the collectively determined allowance on commercial loans included the effects of growth in outstanding loans and a 0.03% aggregate increase in qualitative factors used in calculating the value of the allowance.

·The provision for the commercial segment for the first six months of 2017 included $504,000 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 $351,000$294,000 in the collectively determined allowance for loan losses. The increase in specific allowances on commercial loans in the first sixnine months of 2017 included an increase of $430,000$424,000 related to thea 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 sixnine months of 2016, the provision for the commercial segment included $25,000$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 $388,000$292,000 in the collectively determined allowance for loan losses.

 

 52 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 1.82%1.92% at JuneSeptember 30, 2017, down from 2.07% at December 31, 2016, and nonperforming assets as a percentage of total assets was 1.30%1.35% at JuneSeptember 30, 2017, down from 1.43% at December 31, 2016. Table XI presents data at JuneSeptember 30, 2017 and at the end of each of the years ended December 31, 2012 through 2016. 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% at December 31, 2012 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% at December 31, 2012 to a high of 1.53% at December 31, 2013.

 

The balance of loans subject to troubled debt restructurings (TDRs) was $3,788,000$3,733,000 at JuneSeptember 30, 2017, which was $4,889,000$4,944,000 lower than the corresponding total at December 31, 2016, mainly due to removal of one commercial relationship from TDR status. At JuneSeptember 30, 2017, the outstanding contractual balances of loans to this borrower total $6,481,000,totaled $6,454,000, and the recorded investments total $4,731,000.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 JuneSeptember 30, 2017.

 

Total impaired loans of $8,711,000$8,969,000 at JuneSeptember 30, 2017 are down $2,149,000$1,891,000 from the corresponding amount at December 31, 2016 of $10,860,000, including a decrease in impaired loans without a valuation allowance of $2,070,000.$2,100,000. This net decrease in impaired loans is the result of: (1) removal from impairment status of the loans with the modification agreement noted in the previous paragraph, partially offset by (2) the addition of one commercial loan secured by real estate with an outstanding balance of approximately $2.8 million at JuneSeptember 30, 2017. This commercial loan was reviewed in the secondthird quarter 2017 to determine if a specific allowance for loan losses would be required, and it was determined that no allowance was required at JuneSeptember 30, 2017 based on the estimated net realizable value of the related collateral.

 

Total nonperforming assets of $16,207,000$17,029,000 at JuneSeptember 30, 2017 are $1,547,000$725,000 lower than the corresponding amount at December 31, 2016, summarized as follows:

 

·Total nonaccrual loans at JuneSeptember 30, 2017 of $11,504,000$12,400,000 was $2,768,000$3,664,000 higher than the corresponding December 31, 2016 total, including the effect of classifying as nonaccrual the real estate secured commercial loan with a balance of approximately $2.8 million noted above.

 

·Total loans past due 90 days or more and still accruing interest amounted to $2,680,000$2,979,000 at JuneSeptember 30, 2017, a decrease of $4,158,000$3,859,000 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 JuneSeptember 30, 2017. The reduction in loans past due 90 days or more also included a reduction in residential mortgage loans in that aging category. The Corporation reviews the status of loans past due 90 days or more each quarter to determine if it is appropriate to continue to accrue interest, and has determined the loans included in this category are well secured and that ultimate collection of all principal and interest is probable.

 

·Foreclosed assets held for sale consisted of real estate, and totaled $2,023,000$1,650,000 at JuneSeptember 30, 2017, a decrease of $157,000$530,000 from $2,180,000 at December 31, 2016. At JuneSeptember 30, 2017, the Corporation held 1513 such properties for sale, with total carrying values of $879,000$640,000 related to residential real estate, $646,000 of land and $498,000$364,000 related to commercial real estate. At December 31, 2016, the Corporation held 19 such properties for sale, with total carrying values of $1,102,000 related to residential real estate, $650,000 of land and $428,000 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.

 

53

Over the period 2012-2016 and the first sixnine months of 2017, 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 JuneSeptember 30, 2017. 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.

 

TABLE IX - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands)

 6 Months Ended             9 Months Ended            
 June 30,  June 30,  Years Ended December 31,  Sept. 30,  Sept. 30,  Years Ended December 31, 
 2017 2016 2016 2015 2014 2013 2012  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  $8,473  $7,889  $7,889  $7,336  $8,663  $6,857  $7,705 
Charge-offs:                                                        
Residential mortgage  (178)  (42)  (73)  (217)  (327)  (95)  (552)  (178)  (73)  (73)  (217)  (327)  (95)  (552)
Commercial  (97)  (595)  (597)  (251)  (1,715)  (459)  (498)  (97)  (597)  (597)  (251)  (1,715)  (459)  (498)
Consumer  (60)  (39)  (87)  (94)  (97)  (117)  (171)  (127)  (67)  (87)  (94)  (97)  (117)  (171)
Total charge-offs  (335)  (676)  (757)  (562)  (2,139)  (671)  (1,221)  (402)  (737)  (757)  (562)  (2,139)  (671)  (1,221)
Recoveries:                                                        
Residential mortgage  16   0   3   1   25   24   18   18   2   3   1   25   24   18 
Commercial  2   3   35   214   264   348   8   3   4   35   214   264   348   8 
Consumer  23   27   82   55   47   58   59   30   39   82   55   47   58   59 
Total recoveries  41   30   120   270   336   430   85   51   45   120   270   336   430   85 
Net charge-offs  (294)  (646)  (637)  (292)  (1,803)  (241)  (1,136)  (351)  (692)  (637)  (292)  (1,803)  (241)  (1,136)
Provision for loan losses  456   686   1,221   845   476   2,047   288   778   1,224   1,221   845   476   2,047   288 
Balance, end of period $8,635  $7,929  $8,473  $7,889  $7,336  $8,663  $6,857  $8,900  $8,421  $8,473  $7,889  $7,336  $8,663  $6,857 
Net charge-offs as a % of average loans  0.04%  0.09%  0.09%  0.04%  0.29%  0.04%  0.16%  0.05%  0.10%  0.09%  0.04%  0.29%  0.04%  0.16%

 

TABLE X - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 June 30,  As of December 31,  Sept. 30,  As of December 31, 
 2017 2016 2015 2014 2013 2012  2017 2016 2015 2014 2013 2012 
ASC 310 - Impaired loans $1,083  $674  $820  $769  $2,333  $623  $1,167  $674  $820  $769  $2,333  $623 
ASC 450 - Collective segments:                                                
Commercial  3,022   3,373   3,103   2,732   2,583   2,594   3,079   3,373   3,103   2,732   2,583   2,594 
Residential mortgage  3,896   3,890   3,417   3,295   3,156   3,011   3,999   3,890   3,417   3,295   3,156   3,011 
Consumer  134   138   122   145   193   188   155   138   122   145   193   188 
Unallocated  500   398   427   395   398   441   500   398   427   395   398   441 
Total Allowance $8,635  $8,473  $7,889  $7,336  $8,663  $6,857  $8,900  $8,473  $7,889  $7,336  $8,663  $6,857 

 

 54 

 

 

TABLE XI - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETSCITIZENS & NORTHERN CORPORATION – FORM 10-Q

AND TROUBLED DEBT RESTRUCTURINGS (TDRs)

(Dollars In Thousands) As of    
  June 30,  As of December 31, 
  2017  2016  2015  2014  2013  2012 
Impaired loans with a valuation allowance $3,293  $3,372  $1,933  $3,241  $9,889  $2,710 
Impaired loans without a valuation allowance  5,418   7,488   8,041   9,075   6,432   4,719 
Total impaired loans $8,711  $10,860  $9,974  $12,316  $16,321  $7,429 
Total loans past due 30-89 days and still accruing $3,749  $7,735  $7,057  $7,121  $8,305  $7,756 
                         
Nonperforming assets:                        
Total nonaccrual loans $11,504  $8,736  $11,517  $12,610  $14,934  $7,353 
Total loans past due 90 days or more and still accruing  2,680   6,838   3,229   2,843   3,131   2,311 
Total nonperforming loans  14,184   15,574   14,746   15,453   18,065   9,664 
Foreclosed assets held for sale (real estate)  2,023   2,180   1,260   1,189   892   879 
Total nonperforming assets $16,207  $17,754  $16,006  $16,642  $18,957  $10,543 
                         
Loans subject to troubled debt restructurings (TDRs):                        
Performing $729  $5,803  $1,186  $1,807  $3,267  $906 
Nonperforming  3,059   2,874   5,178   5,388   908   1,155 
Total TDRs $3,788  $8,677  $6,364  $7,195  $4,175  $2,061 
                         
Total nonperforming loans as a % of loans  1.82%  2.07%  2.09%  2.45%  2.80%  1.41%
Total nonperforming assets as a % of assets  1.30%  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  60.88%  54.40%  53.50%  47.47%  47.95%  70.95%

 

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

TABLE XII - SUMMARY OF LOANS BY TYPETABLE XII - SUMMARY OF LOANS BY TYPE     
Summary of Loans by TypeSummary of Loans by Type     
(In Thousands) June 30,  As of December 31,  Sept. 30,  As of December 31, 
 2017 2016 2015 2014 2013 2012  2017 2016 2015 2014 2013 2012 
Residential mortgage:                                                
Residential mortgage loans - first liens $342,603  $334,102  $304,783  $291,882  $299,831  $311,627  $355,285  $334,102  $304,783  $291,882  $299,831  $311,627 
Residential mortgage loans - junior liens  24,150   23,706   21,146   21,166   23,040   26,748   24,694   23,706   21,146   21,166   23,040   26,748 
Home equity lines of credit  37,159   38,057   39,040   36,629   34,530   33,017   36,534   38,057   39,040   36,629   34,530   33,017 
1-4 Family residential construction  26,067   24,908   21,121   16,739   13,909   12,842   25,286   24,908   21,121   16,739   13,909   12,842 
Total residential mortgage  429,979   420,773   386,090   366,416   371,310   384,234   441,799   420,773   386,090   366,416   371,310   384,234 
Commercial:                                                
Commercial loans secured by real estate  155,158   150,468   154,779   145,878   147,215   158,413   158,520   150,468   154,779   145,878   147,215   158,413 
Commercial and industrial  82,815   83,854   75,196   50,157   42,387   48,442   83,243   83,854   75,196   50,157   42,387   48,442 
Political subdivisions  51,495   38,068   40,007   17,534   16,291   31,789   54,730   38,068   40,007   17,534   16,291   31,789 
Commercial construction and land  15,201   14,287   5,122   6,938   17,003   28,200   13,937   14,287   5,122   6,938   17,003   28,200 
Loans secured by farmland  7,432   7,294   7,019   7,916   10,468   11,403   7,744   7,294   7,019   7,916   10,468   11,403 
Multi-family (5 or more) residential  7,497   7,896   9,188   8,917   10,985   6,745   7,566   7,896   9,188   8,917   10,985   6,745 
Agricultural loans  4,454   3,998   4,671   3,221   3,251   3,053   6,137   3,998   4,671   3,221   3,251   3,053 
Other commercial loans  11,038   11,475   12,152   13,334   14,631   362   12,383   11,475   12,152   13,334   14,631   362 
Total commercial  335,090   317,340   308,134   253,895   262,231   288,407   344,260   317,340   308,134   253,895   262,231   288,407 
Consumer  14,623   13,722   10,656   10,234   10,762   11,269   14,953   13,722   10,656   10,234   10,762   11,269 
Total  779,692   751,835   704,880   630,545   644,303   683,910   801,012   751,835   704,880   630,545   644,303   683,910 
Less: allowance for loan losses  (8,635)  (8,473)  (7,889)  (7,336)  (8,663)  (6,857)  (8,900)  (8,473)  (7,889)  (7,336)  (8,663)  (6,857)
Loans, net $771,057  $743,362  $696,991  $623,209  $635,640  $677,053  $792,112  $743,362  $696,991  $623,209  $635,640  $677,053 

 

 55 

 

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 JuneSeptember 30, 2017, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $9,758,000.$9,709,000.

 

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 $17,188,000$18,470,000 at JuneSeptember 30, 2017.

 

The Corporation’s outstanding, available, and total credit facilities at JuneSeptember 30, 2017 and December 31, 2016 are as follows:

 

 Outstanding Available Total Credit  Outstanding Available Total Credit 
(In Thousands) June 30, Dec. 31, June 30, Dec. 31, June 30, Dec. 31,  Sept. 30, Dec. 31, Sept. 30, Dec. 31, Sept. 30, Dec. 31, 
 2017 2016 2017 2016 2017 2016  2017 2016 2017 2016 2017 2016 
Federal Home Loan Bank of Pittsburgh $15,321  $32,454  $338,019  $306,767  $353,340  $339,221  $7,256  $32,454  $351,683  $306,767  $358,939  $339,221 
Federal Reserve Bank Discount Window  0   0   15,896   15,636   15,896   15,636   0   0   18,009   15,636   18,009   15,636 
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 $15,321  $32,454  $398,915  $367,403  $414,236  $399,857  $7,256  $32,454  $414,692  $367,403  $421,948  $399,857 

 

At JuneSeptember 30, 2017, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowingsa short-term borrowing of $4,000,000$3,000,000 and long-term borrowings with a total amount of $11,321,000.$4,256,000. At December 31, 2016, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowings of $21,000,000 and long-term borrowings with a total amount of $11,454,000. Additional information regarding borrowed funds is included in Note 8 of 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. At JuneSeptember 30, 2017, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $172,788,000.$146,551,000.

 

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

 

STOCKHOLDERS’ EQUITY AND CAPITAL ADEQUACY

 

The Corporation and C&N Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Details concerning capital ratios at JuneSeptember 30, 2017 and December 31, 2016 are presented below. Management believes, as of JuneSeptember 30, 2017 and December 31, 2016, that the Corporation and C&N Bank meet all capital adequacy requirements to which they are subject and maintain capital conservation buffers (described in more detail below) that allow 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 JuneSeptember 30, 2017 and December 31, 2016 exceed the Corporation’s policy threshold levels.

 

 56 

 

 

(Dollars in Thousands)                Minimum To Be Well    
           Minimum To Maintain  Capitalized Under  Minimum To Meet 
        Minimum  Capital Conservation  Prompt Corrective  the Corporation’s 
  Actual  Capital
Requirement
  Buffer at
Reporting Date
  Action
Provisions
  Policy
Thresholds
 
  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio 
June 30, 2017:                                        
Total capital to risk-weighted assets:                                        
Consolidated $186,238   23.57% $63,213   ³8%  $73,090   ³9.25%  $79,016   ³10%  $82,967   ³10.5% 
C&N Bank  164,739   20.97%  62,856   ³8%   72,677   ³9.25%   78,569   ³10%   82,498   ³10.5% 
Tier 1 capital to risk-weighted assets:                                        
Consolidated  177,376   22.45%  47,410   ³6%   57,287   ³7.25%   63,213   ³8%   67,164   ³8.5% 
C&N Bank  155,877   19.84%  47,142   ³6%   56,963   ³7.25%   62,856   ³8%   66,784   ³8.5% 
Common equity tier 1 capital to risk-weighted assets:                                        
Consolidated  177,376   22.45%  35,557   ³4.5%   45,434   ³5.75%   51,361   ³6.5%   55,311   ³7% 
C&N Bank  155,877   19.84%  35,356   ³4.5%   45,177   ³5.75%   51,070   ³6.5%   54,999   ³7% 
Tier 1 capital to average assets:                                         
Consolidated  177,376   14.49%  48,962   ³4%   N/A   N/A   61,202   ³5%   61,202   ³5% 
C&N Bank  155,877   12.89%  48,365   ³4%   N/A   N/A   60,456   ³5%   60,456   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% 

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% 

 

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 buffers 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 are subject to restrictions on the amount of dividends that may be paid without approval of banking regulatory authorities.

 

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 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 transition schedule for new ratios, including the capital conservation buffer, is as follows:

 

 As of January 1:         As of January 1: 
 2015  2016  2017  2018  2019  2017  2018  2019 
Minimum common equity tier 1 capital ratio  4.5%  4.5%  4.5%  4.5%  4.5%  4.5%  4.5%  4.5%
Common equity tier 1 capital conservation buffer  N/A   0.625%  1.25%  1.875%  2.5%  1.25%  1.875%  2.5%
Minimum common equity tier 1 capital ratio plus capital conservation buffer  4.5%  5.125%  5.75%  6.375%  7.0%
Phase-in of most deductions from common equity tier 1 capital  40%  60%  80%  100%  100%
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%  6.0%  6.0%  6.0%  6.0%  6.0%
Minimum tier 1 capital ratio plus capital conservation buffer   N/A   6.625%  7.25%  7.875%  8.5%
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%  8.0%  8.0%  8.0%  8.0%  8.0%
Minimum total capital ratio plus capital conservation buffer   N/A   8.625%  9.25%  9.875%  10.5%
Minimum total capital ratio plus capital            
conservation buffer  9.25%  9.875%  10.5%

 

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

 

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

 

At JuneSeptember 30, 2017, the Corporation’s Capital Conservation Buffer, determined based on the minimum total capital ratio, was 15.57%15.56%. C&N Bank’s Capital Conservation Buffer (also determined based on the minimum total capital ratio) was 12.97%12.95%.

 

The Corporation’s total stockholders’ equity is affected by fluctuations in the fair values of available-for-sale securities. The difference between amortized cost and fair value of available-for-sale 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 lossesgains (losses) on available-for-sale securities, net of deferred income tax, amounted to $369,000$227,000 at JuneSeptember 30, 2017 and ($949,000) at December 31, 2016. 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 JuneSeptember 30, 2017.

 

 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 $151,000$147,000 at JuneSeptember 30, 2017 and $51,000 at December 31, 2016.

 

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 $5,116,000$3,790,000 for the three months ended JuneSeptember 30, 2017 as compared to $5,369,000$2,623,000 in the secondthird quarter 2016. For the three months ended JuneSeptember 30, 2017, Comprehensive Income included: (1) Net Income of $4,121,000,$3,936,000, which was $250,000 higher$151,000 lower than in the secondthird quarter 2016; (2) Other Comprehensive IncomeLoss from an increasea decrease in net unrealized gains on available-for-sale securities of $999,000($142,000) as compared to Other Comprehensive IncomeLoss of $1,502,000($1,461,000) from an increasea decrease in net unrealized gains on available-for-sale securities in the secondthird quarter 2016; and (3) Other Comprehensive Loss from defined benefit plans of ($4,000) for the secondthird quarter 2017 andas compared to ($3,000) for the third quarter 2016.

 

Comprehensive Income totaled $8,973,000$12,763,000 for the sixnine months ended JuneSeptember 30, 2017 as compared to $11,810,000$14,433,000 for the sixnine months ended JuneSeptember 30, 2016. In the sixnine months ended JuneSeptember 30, 2017, Comprehensive Income included: (1) Net Income of $7,555,000,$11,491,000, which was $111,000 higher$40,000 lower than in the first sixnine months of 2016; (2) Other Comprehensive Income from an increase in net unrealized gains on available-for-sale securities, net of deferred income tax, of $1,318,000$1,176,000 as compared to Other Comprehensive Income of $4,356,000$2,895,000 in the first sixnine months of 2016; and (3) Other Comprehensive Income from defined benefit plans of $100,000$96,000 as compared to Other Comprehensive Income of $10,000$7,000 in the first sixnine 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 for the first sixnine months of 2017 was $2,358,000,$3,620,000, or 23.8%24% of pre-tax earnings, slightly$227,000 lower than the provision for the first sixnine months of 2016 of $2,396,000,$3,847,000, or 24.4%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 JuneSeptember 30, 2017 the net deferred tax asset was $3,942,000,$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 $710,000$634,000 related to unrealized gains and losses on available-for-sale securities. At JuneSeptember 30, 2017, the net deferred tax liability associated with the unrealized gain was $198,000,$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 Trump Administration and the U.S. Congress areis in the process of evaluating possible tax changesdraft legislation which may includeincludes 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 JuneSeptember 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-Q

 

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 0.25% increases in December 2015 and 2016, March 2017 and June 2017, resulting in the current range of 1% to 1.25%. Inflation has remained subdued, measured for most of 2016 and the first halfnine months of 2017 at levels below the Federal Open Market Committee’s 2% longer run objective, though there have been some reports of wage pressure as the U.S. employment picture has gradually improved over the past several years.

 

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.

 

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 April 30,July 31, 2017 and December 31, 2016. The tableTable 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 XIII 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.

 

 6061 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

TABLE XIXIII - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES

 

April 30, 2017 Data           
July 31, 2017 Data           
(Dollars In Thousands) Period Ending April 30, 2018     Period Ending July 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 $54,806  $22,388  $32,418   -18.8%  25.0% $55,775  $18,524  $37,251   -8.5%  25.0%
+300  52,065   17,689   34,376   -13.9%  20.0%  52,948   14,786   38,162   -6.2%  20.0%
+200  49,331   13,002   36,329   -9.0%  15.0%  50,134   11,047   39,087   -4.0%  15.0%
+100  46,567   8,329   38,238   -4.2%  10.0%  47,293   7,309   39,984   -1.8%  10.0%
0  43,721   3,789   39,932   0.0%  0.0%  44,329   3,630   40,699   0.0%  0.0%
-100  40,705   2,777   37,928   -5.0%  10.0%  41,209   2,690   38,519   -5.4%  10.0%
-200  38,867   2,621   36,246   -9.2%  15.0%  39,217   2,450   36,767   -9.7%  15.0%
-300  38,369   2,553   35,816   -10.3%  20.0%  38,711   2,302   36,409   -10.5%  20.0%
-400  38,172   2,553   35,619   -10.8%  25.0%  38,483   2,302   36,181   -11.1%  25.0%

 

 Market Value of Portfolio Equity at April 30, 2017  Market Value of Portfolio Equity at July 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 $174,874   -22.8%  50.0% $194,644   -15.0%  40.0%
+300  186,137   -17.9%  45.0%  201,803   -11.9%  30.0%
+200  198,978   -12.2%  35.0%  210,522   -8.1%  25.0%
+100  212,539   -6.2%  25.0%  219,626   -4.1%  15.0%
0  226,643   0.0%  0.0%  228,967   0.0%  0.0%
-100  228,853   1.0%  25.0%  229,156   0.1%  15.0%
-200  229,466   1.2%  35.0%  228,292   -0.3%  25.0%
-300  254,165   12.1%  45.0%  254,212   11.0%  30.0%
-400  292,933   29.2%  50.0%  292,504   27.7%  40.0%

 

December 31, 2016 DataDecember 31, 2016 Data         December 31, 2016 Data         
(In Thousands)    Period Ending December 31, 2017    
(Dollars in Thousands)    Period Ending December 31, 2017    
                      
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% $53,712  $22,315  $31,397   -20.5%  25.0%
+300  51,128   17,545   33,583   -15.0%  20.0%  51,128   17,545   33,583   -15.0%  20.0%
+200  48,500   12,809   35,691   -9.6%  15.0%  48,500   12,809   35,691   -9.6%  15.0%
+100  45,845   8,102   37,743   -4.4%  10.0%  45,845   8,102   37,743   -4.4%  10.0%
0  43,132   3,643   39,489   0.0%  0.0%  43,132   3,643   39,489   0.0%  0.0%
-100  40,581   2,978   37,603   -4.8%  10.0%  40,581   2,978   37,603   -4.8%  10.0%
-200  38,881   2,949   35,932   -9.0%  15.0%  38,881   2,949   35,932   -9.0%  15.0%
-300  38,269   2,936   35,333   -10.5%  20.0%  38,269   2,936   35,333   -10.5%  20.0%
-400  38,104   2,936   35,168   -10.9%  25.0%  38,104   2,936   35,168   -10.9%  25.0%

 

  Market Value of Portfolio Equity at December 31, 2016 
          
  Present  Present  Present 
Basis Point Value  Value  Value 
Change in Rates Equity  % Change  Risk Limit 
+400 $168,600   -24.6%  50.0%
+300  180,500   -19.3%  45.0%
+200  194,471   -13.1%  35.0%
+100  208,830   -6.7%  25.0%
0  223,744   0.0%  0.0%
-100  227,806   1.8%  25.0%
-200  229,602   2.6%  35.0%
-300  252,118   12.7%  45.0%
-400  290,792   30.0%  50.0%

 

 6162 

 

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.

 

 6263 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

PART II – OTHER INFORMATION

 

Item 1.Legal Proceedings
 The Corporation and C&N Bank are involved in various legal proceedings incidental to their business. Management believes the aggregate liability, if any, resulting from such pending and threatened legal proceedings will not have a material, adverse effect on the Corporation’s financial condition or results of operations.
  
Item 1A.Risk Factors
 
There have been no material changes from the risk factors previously disclosed in Item 1A of the Corporation’s Form 10-K filed February 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 secondthird 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
 
April 1 - 30, 2017  0  $0   0   600,000 
May 1 - 31, 2017  0  $0   0   600,000 
June 1 - 30, 2017  0  $0   0   600,000 
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 

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.

 

Note to Table:  Effective April 21, 2016, the Corporation’s Board of Directors approved a treasury stock repurchase program.  Under this stock repurchase program, the Corporation is authorized to repurchase up to 600,000 shares of the Corporation’s common stock or slightly less than 5% of the Corporation’s issued and outstanding shares at April 19, 2016.  The Board of Directors’ April 21, 2016 authorization provides that: (1) the new treasury stock repurchase program shall be effective when publicly announced and shall continue thereafter until suspended or terminated by the Board of Directors, in its sole discretion; and (2) all shares of common stock repurchased pursuant to the new program shall be held as treasury shares and be available for use and reissuance for purposes as and when determined by the Board of Directors including, without limitation, pursuant to the Corporation’s Dividend Reinvestment and Stock Purchase Plan and its equity compensation program.  To date, no purchases have been made under this repurchase program.  
Item 3.Defaults Upon Senior Securities
 None
  
Item 4.Mine Safety Disclosures
 
Not applicable
  
Item 5.Other Information
 
None

 

 6364 

 

 

Item 6.Exhibits

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

Item 6. Exhibits

 

2.Plan of acquisition, reorganization, arrangement,  liquidation or succession Not applicable
    
3.(i) Articles of Incorporation Articles of Incorporation    Incorporated by reference to Exhibit 3.1 of the Corporation’sCorporation's Form 8-K filed September 21, 2009
    
3.(ii) By-laws By-laws  Incorporated by reference to Exhibit 3.1 of the Corporation’sCorporation's Form 8-K filed April 19, 2013
    
4.Instruments defining the rights of Security holders, including  Indentures Not applicable
   
10.Material contracts Not applicable
    
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 Section 1350 certificationsFiled herewith
    
99.Additional exhibits Not applicable
    
100.XBRL-related documents Not applicable
    
101.Interactive data file Filed herewith

 

 6465 

 

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, 2017By:/s/ J. Bradley Scovill
DatePresident and Chief Executive Officer 
   
August 3, 2017By:/s/ J. Bradley Scovill
DatePresident and Chief Executive Officer
August 3,November 2, 2017By:/s/ Mark A. Hughes
DateTreasurer and Chief Financial Officer

 

 6566