Citizens & Northern Corp
CZNC
#7550
Rank
$0.41 B
Marketcap
$23.42
Share price
-0.72%
Change (1 day)
28.19%
Change (1 year)

Citizens & Northern Corp - 10-Q quarterly report FY2016 Q1


Text size:

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

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

 

For the quarterly period ended March 31, 2016

or

 

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

 

For the transition period from _______________ to _________________________.

 

Commission file number: 000-16084

 

CITIZENS & NORTHERN CORPORATION

(Exact name of Registrant as specified in its charter)

 

PENNSYLVANIA23-2451943
(State or other jurisdiction of(I.R.S. Employer
incorporation or organization)Identification No.)

 

90-92 MAIN STREET, WELLSBORO, PA 16901

(Address of principal executive offices) (Zip code)

 

570-724-3411

(Registrant's telephone number including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

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). Yes xNo ¨

 

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

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

 

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

Yes¨ No x

 

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

Common Stock ($1.00 par value)12,048,128 Shares Outstanding on May 2, 2016

 

 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CITIZENS & NORTHERN CORPORATION

 

Index

 

Part I. Financial Information  
   
Item 1. Financial Statements  
   
Consolidated Balance Sheets (Unaudited) – March 31, 2016 and December 31, 2015 Page 3
   
Consolidated Statements of Income (Unaudited) – Three Months Ended March 31, 2016 and 2015 Page 4
   
Consolidated Statements of Comprehensive Income  (Unaudited) – Three Months Ended March 31, 2016 and 2015 Page 5
   
Consolidated Statements of Cash Flows (Unaudited) – Three Months Ended March 31, 2016 and 2015 Page 6
   
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - Three Months Ended March 31, 2016 and 2015 Page 7
   
Notes to Unaudited Consolidated Financial Statements Pages 8 – 36
   
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Pages 37 – 53
   
Item 3. Quantitative and Qualitative Disclosures About Market Risk Pages 54 – 56
   
Item 4. Controls and Procedures Page 56
   
Part II. Other Information Pages 57 – 58
   
Signatures Page 59
   
Exhibit 31.1. Rule 13a-14(a)/15d-14(a) Certification - Chief Executive Officer Page 60
   
Exhibit 31.2. Rule 13a-14(a)/15d-14(a) Certification - Chief Financial Officer Page 61
   
Exhibit 32. Section 1350 Certifications Page 62

 

 2 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 1. FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS

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

 

  March 31,  December 31, 
  2016  2015 
ASSETS        
Cash and due from banks:        
Noninterest-bearing $13,744  $14,710 
Interest-bearing  27,429   21,351 
Total cash and due from banks  41,173   36,061 
Available-for-sale securities, at fair value  413,606   420,290 
Loans held for sale  526   280 
         
Loans receivable  701,605   704,880 
Allowance for loan losses  (7,661)  (7,889)
Loans, net  693,944   696,991 
Bank-owned life insurance  19,418   20,764 
Accrued interest receivable  3,900   3,768 
Bank premises and equipment, net  15,376   15,406 
Foreclosed assets held for sale  1,584   1,260 
Deferred tax asset, net  949   3,115 
Intangible asset - Core deposit intangibles  27   30 
Intangible asset - Goodwill  11,942   11,942 
Other assets  14,099   13,510 
TOTAL ASSETS $1,216,544  $1,223,417 
         
LIABILITIES        
Deposits:        
Noninterest-bearing $216,679  $211,041 
Interest-bearing  739,169   724,574 
Total deposits  955,848   935,615 
Short-term borrowings  25,952   53,496 
Long-term borrowings  38,692   38,767 
Accrued interest and other liabilities  7,742   8,052 
TOTAL LIABILITIES  1,028,234   1,035,930 
         
STOCKHOLDERS' EQUITY        
Preferred stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation preference per share; no shares issued at March 31, 2016 and December 31, 2015  0   0 
Common stock, par value $1.00 per share; authorized 20,000,000 shares in 2016 and 2015; issued 12,655,171 at March 31, 2016 and December 31, 2015; outstanding 12,081,030 at March 31, 2016 and 12,180,623 December 31, 2015  12,655   12,655 
Paid-in capital  71,212   71,654 
Retained earnings  109,901   109,454 
Treasury stock, at cost; 574,141 shares at March 31, 2016 and 474,548 shares at December 31, 2015  (10,854)  (8,804)
Sub-total  182,914   184,959 
Accumulated other comprehensive income:        
Unrealized gain on available-for-sale securities  5,347   2,493 
Defined benefit plans gain  49   35 
Total accumulated other comprehensive income  5,396   2,528 
TOTAL STOCKHOLDERS' EQUITY  188,310   187,487 
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $1,216,544  $1,223,417 

 

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 
  March 31,  March 31, 
 2016  2015 
INTEREST INCOME      
Interest and fees on loans $7,974  $7,709 
Interest on balances with depository institutions  24   26 
Interest on loans to political subdivisions  448   349 
Interest on mortgages held for sale  6   2 
Income from available-for-sale securities:        
Taxable  1,555   1,974 
Tax-exempt  896   1,016 
Dividends  34   87 
Total interest and dividend income  10,937   11,163 
INTEREST EXPENSE        
Interest on deposits  479   486 
Interest on short-term borrowings  62   1 
Interest on long-term borrowings  363   726 
Total interest expense  904   1,213 
Net interest income  10,033   9,950 
Provision for loan losses  368   3 
Net interest income after provision for loan losses  9,665   9,947 
OTHER INCOME        
Service charges on deposit accounts  1,138   1,022 
Service charges and fees  94   113 
Trust and financial management revenue  1,144   1,114 
Brokerage revenue  173   219 
Insurance commissions, fees and premiums  21   40 
Interchange revenue from debit card transactions  463   474 
Net gains from sale of loans  168   147 
(Decrease) in fair value of servicing rights  (71)  (117)
Increase in cash surrender value of life insurance  96   97 
Other operating income  464   447 
Sub-total  3,690   3,556 
Realized gains on available-for-sale securities, net  383   74 
Total other income  4,073   3,630 
OTHER EXPENSES        
Salaries and wages  3,887   3,487 
Pensions and other employee benefits  1,437   1,385 
Occupancy expense, net  609   722 
Furniture and equipment expense  427   454 
FDIC Assessments  142   151 
Pennsylvania shares tax  322   318 
Professional fees  289   156 
Automated teller machine and interchange expense  249   246 
Software subscriptions  241   197 
Other operating expense  1,469   1,417 
Total other expenses  9,072   8,533 
Income before income tax provision  4,666   5,044 
Income tax provision  1,093   1,229 
NET INCOME $3,573  $3,815 
NET INCOME PER SHARE - BASIC $0.29  $0.31 
NET INCOME PER SHARE - DILUTED $0.29  $0.31 

 

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)

 

  3 Months Ended 
  March 31,  March 31, 
  2016  2015 
Net income $3,573  $3,815 
         
Unrealized gains on available-for-sale securities:        
Unrealized holding gains on available-for-sale securities  4,774   3,725 
Reclassification adjustment for gains realized in income  (383)  (74)
Other comprehensive gain on available-for-sale securities  4,391   3,651 
         
Unfunded pension and postretirement obligations:        
Changes from plan amendments and actuarial gains and losses included in accumulated other comprehensive gain (loss)  26   (100)
Amortization of net transition obligation, prior service cost and net actuarial loss included in net periodic benefit cost  (5)  (3)
Other comprehensive gain (loss) on unfunded retirement obligations  21   (103)
         
Other comprehensive income before income tax  4,412   3,548 
Income tax related to other comprehensive income  (1,544)  (1,242)
         
Net other comprehensive income  2,868   2,306 
         
Comprehensive income $6,441  $6,121 

 

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)

 

  3 Months Ended 
  March 31,  March 31, 
  2016  2015 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income $3,573  $3,815 
Adjustments to reconcile net income to net cash provided by operating activities:        
Provision for loan losses  368   3 
Realized gains on available-for-sale securities, net  (383)  (74)
Realized loss on foreclosed assets  46   13 
Depreciation expense  408   469 
Accretion and amortization on securities, net  297   383 
Accretion and amortization on loans and deposits, net  (4)  (5)
Decrease in fair value of servicing rights  71   117 
Increase in cash surrender value of life insurance  (96)  (97)
Stock-based compensation  162   150 
Amortization of core deposit intangibles  3   5 
Deferred income taxes  622   440 
Gains on sales of loans, net  (168)  (147)
Origination of loans for sale  (4,975)  (4,150)
Proceeds from sales of loans  4,861   4,052 
Increase in accrued interest receivable and other assets  (759)  (1,752)
(Decrease) increase in accrued interest payable and other liabilities  (289)  487 
Net Cash Provided by Operating Activities  3,737   3,709 
CASH FLOWS FROM INVESTING ACTIVITIES:        
Proceeds from maturities of certificates of deposit  100   0 
Purchase of certificate of deposit  (100)  0 
Proceeds from sales of available-for-sale securities  8,695   861 
Proceeds from calls and maturities of available-for-sale securities  17,318   19,400 
Purchase of available-for-sale securities  (14,852)  (28,152)
Redemption of Federal Home Loan Bank of Pittsburgh stock  2,297   485 
Purchase of Federal Home Loan Bank of Pittsburgh stock  (901)  (546)
Net decrease in loans  2,313   1,402 
Purchase of premises and equipment  (378)  (367)
Return of principal on limited liability entity investments  49   54 
Proceeds from sale of foreclosed assets  0   191 
Net Cash Provided by (Used in) Investing Activities  14,541   (6,672)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Net increase in deposits  20,233   8,645 
Net (decrease) increase in short-term borrowings  (27,544)  303 
Repayments of long-term borrowings  (75)  (72)
Purchase of treasury stock  (3,070)  (3,022)
Sale of treasury stock  34   279 
Tax benefit from compensation plans  45   42 
Common dividends paid  (2,789)  (2,829)
Net Cash (Used in) Provided by Financing Activities  (13,166)  3,346 
INCREASE IN CASH AND CASH EQUIVALENTS  5,112   383 
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR  33,313   31,619 
CASH AND CASH EQUIVALENTS, END OF PERIOD $38,425  $32,002 
         
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:        
Assets acquired through foreclosure of real estate loans $370  $598 
Accrued redemption of bank-owned life insurance policy $1,442  $0 
Interest paid $905  $1,201 
Income taxes paid $225  $175 

 

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

 

 6 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consolidated Statements of Changes in Stockholders' Equity

(In Thousands Except Share and Per Share Data)

(Unaudited)

 

                 Accumulated       
                 Other       
  Common  Treasury  Common  Paid-in  Retained  Comprehensive  Treasury    
  Shares  Shares  Stock  Capital  Earnings  Income  Stock  Total 
Three Months Ended March 31, 2016                                
Balance, December 31, 2015  12,655,171   474,548  $12,655  $71,654  $109,454  $2,528  $(8,804) $187,487 
Net income                  3,573           3,573 
Other comprehensive income, net                      2,868       2,868 
Cash dividends declared on common stock, $0.26 per share                  (3,165)          (3,165)
Shares issued for dividend reinvestment plan      (18,777)      24           352   376 
Treasury stock purchased      154,350                   (3,070)  (3,070)
Shares issued from treasury for exercise of stock options      (2,090)      (4)          38   34 
Restricted stock granted      (34,199)      (635)          635   0 
Forfeiture of restricted stock      309       5           (5)  0 
Stock-based compensation expense              162               162 
Tax benefit from dividends on restricted stock              6               6 
Tax benefit from employee benefit plan                  39           39 
Balance, March 31, 2016  12,655,171   574,141  $12,655  $71,212  $109,901  $5,396  $(10,854) $188,310 
                                 
Three Months Ended March 31, 2015                                
Balance, December 31, 2014  12,655,171   375,191  $12,655  $71,541  $105,550  $5,360  $(6,744) $188,362 
Net income                  3,815           3,815 
Other comprehensive income, net                      2,306       2,306 
Cash dividends declared on common stock, $0.26 per share                  (3,201)          (3,201)
Shares issued for dividend reinvestment plan      (19,239)                  372   372 
Treasury stock purchased      155,800                   (3,022)  (3,022)
Shares issued from treasury for exercise of stock options      (16,908)      (28)          307   279 
Restricted stock granted      (34,800)      (627)          627   0 
Forfeiture of restricted stock      1,943       33           (33)  0 
Stock-based compensation expense              150               150 
Tax benefit from dividends on restricted stock              5               5 
Tax benefit from employee benefit plan                  37           37 
Balance, March 31, 2015  12,655,171   461,987  $12,655  $71,074  $106,201  $7,666  $(8,493) $189,103 

 

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, 2015, 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 2015 information has been reclassified for consistency with the 2016 presentation.

 

Operating results reported for the three-month ended March 31, 2016 might not be indicative of the results for the year ending December 31, 2016. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.

 

2. PER SHARE DATA

 

Net income per share is based on the weighted-average number of shares of common stock outstanding. The following data show the amounts used in computing basic and diluted net income per share. As shown in the table that follows, diluted earnings per share is computed using weighted average common shares outstanding, plus weighted-average common shares available from the exercise of all dilutive stock options, less the number of shares that could be repurchased with the proceeds of stock option exercises based on the average share price of the Corporation's common stock during the period.

 

     Weighted-    
     Average  Earnings 
  Net  Common  Per 
  Income  Shares  Share 
Three Months Ended March 31, 2016            
Earnings per share – basic $3,573,000   12,155,108  $0.29 
Dilutive effect of potential common stock arising from stock options:            
Exercise of outstanding stock options      198,985     
Hypothetical share repurchase at $20.05      (178,215)    
Earnings per share – diluted $3,573,000   12,175,878  $0.29 
             
Three Months Ended March 31, 2015            
Earnings per share – basic $3,815,000   12,268,306  $0.31 
Dilutive effect of potential common stock arising from stock options:            
Exercise of outstanding stock options      181,385     
Hypothetical share repurchase at $19.78      (160,552)    
Earnings per share – diluted $3,815,000   12,289,139  $0.31 

 

Stock options that were anti-dilutive were excluded from net income per share calculations. Weighted-average common shares available from anti-dilutive instruments totaled 47,309 shares in the three-month period ended March 31, 2016 and 103,104 shares in the three-month period ended March 31, 2015.

 

 8 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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
 
  Amount  Effect  Amount 
Three Months Ended March 31, 2016            
Unrealized gains on available-for-sale securities:            
Unrealized holding gains on available-for-sale securities $4,774  $(1,671) $3,103 
Reclassification adjustment for (gains) realized in income  (383)  134   (249)
Other comprehensive income on available-for-sale securities  4,391   (1,537)  2,854 
             
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  (5)  2   (3)
Other comprehensive income on unfunded retirement obligations  21   (7)  14 
             
Total other comprehensive income $4,412  $(1,544) $2,868 

 

(In Thousands) Before-
Tax
  Income
Tax
  Net-of-
Tax
 
  Amount  Effect  Amount 
Three Months Ended March 31, 2015            
Unrealized gains on available-for-sale securities:            
Unrealized holding gains on available-for-sale securities $3,725  $(1,304) $2,421 
Reclassification adjustment for (gains) realized in income  (74)  26   (48)
Other comprehensive income on available-for-sale securities  3,651   (1,278)  2,373 
             
Unfunded pension and postretirement obligations:            
Changes from plan amendments and actuarial gains and losses included in other comprehensive income  (100)  35   (65)
Amortization of net transition obligation, prior service cost and net actuarial loss included in net periodic benefit cost  (3)  1   (2)
Other comprehensive loss on unfunded retirement obligations  (103)  36   (67)
             
Total other comprehensive income $3,548  $(1,242) $2,306 

 

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

 

(In Thousands) Unrealized  Unfunded  Accumulated 
  Holding  Pension and  Other 
  Gains  Postretirement  Comprehensive 
  on Securities  Obligations  Income 
Three Months Ended March 31, 2016            
Balance, beginning of period $2,493  $35  $2,528 
Other comprehensive income before reclassifications  3,103   17   3,120 
Amounts reclassified from accumulated other comprehensive income  (249)  (3)  (252)
Other comprehensive income  2,854   14   2,868 
Balance, end of period $5,347  $49  $5,396 

 

 9 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(In Thousands) Unrealized  Unfunded  Accumulated 
  Holding  Pension and  Other 
  Gains  Postretirement  Comprehensive 
  on Securities  Obligations  Income 
Three Months Ended March 31, 2015            
Balance, beginning of period $5,281  $79  $5,360 
Other comprehensive income before reclassifications  2,421   (65)  2,356 
Amounts reclassified from accumulated other comprehensive income  (48)  (2)  (50)
Other comprehensive income  2,373   (67)  2,306 
Balance, end of period $7,654  $12  $7,666 

 

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

 

For the Three Months Ended March 31, 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 $(383) Realized gains on available-for-sale securities, net
   134  Income tax provision
   (249) 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 $(252)  

 

For the Three Months Ended March 31, 2015     
(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 $(74) Realized gains on available-for-sale securities, net
   26  Income tax provision
   (48) Net of tax
Amortization of defined benefit pension and postretirement items:      
Prior service cost  (7) Pensions and other employee benefits
Actuarial loss  4  Pensions and other employee benefits
   (3) Total before tax
   1  Income tax provision
   (2) Net of tax
Total reclassifications for the period $(50)  

 

 10 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

4. CASH AND DUE FROM BANKS

 

Cash and due from banks at March 31, 2016 and December 31, 2015 include the following:

 

(In thousands) March 31,  Dec. 31, 
  2016  2015 
Cash and cash equivalents $38,425  $33,313 
Certificates of deposit  2,748   2,748 
Total cash and due from banks $41,173  $36,061 

 

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

 

The Corporation is required to maintain reserves against deposit liabilities in the form of cash and balances with the Federal Reserve Bank of Philadelphia. The reserves are based on deposit levels, account activity, and other services provided by the Federal Reserve Bank. Required reserves were $14,562,000 at March 31, 2016 and $15,327,000 at December 31, 2015.

 

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 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.

 

 11 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At March 31, 2016 and December 31, 2015, assets measured at fair value and the valuation methods used are as follows:

 

     March 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  $10,707  $0  $10,707 
Obligations of states and political subdivisions:                
Tax-exempt  0   111,959   0   111,959 
Taxable  0   35,094   0   35,094 
Mortgage-backed securities  0   73,243   0   73,243 
Collateralized mortgage obligations, Issued by U.S. Government agencies  0   180,860   0   180,860 
Collateralized debt obligations  0   7   0   7 
Total debt securities  0   411,870   0   411,870 
Marketable equity securities  1,736   0   0   1,736 
Total available-for-sale securities  1,736   411,870   0   413,606 
Servicing rights  0   0   1,261   1,261 
Total recurring fair value measurements $1,736  $411,870  $1,261  $414,867 
                 
Nonrecurring fair value measurements                
Impaired loans with a valuation allowance $0  $0  $1,420  $1,420 
Valuation allowance  0   0   (306)  (306)
Impaired loans, net  0   0   1,114   1,114 
Foreclosed assets held for sale  0   0   1,584   1,584 
Total nonrecurring fair value measurements $0  $0  $2,698  $2,698 

 

 12 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

     December 31, 2015    
  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  $10,483  $0  $10,483 
Obligations of states and political subdivisions:                
Tax-exempt  0   107,757   0   107,757 
Taxable  0   34,597   0   34,597 
Mortgage-backed securities  0   73,343   0   73,343 
Collateralized mortgage obligations, Issued by U.S. Government agencies  0   191,715   0   191,715 
Collateralized debt obligations  0   9   0   9 
Total debt securities  0   417,904   0   417,904 
Marketable equity securities  2,386   0   0   2,386 
Total available-for-sale securities  2,386   417,904   0   420,290 
Servicing rights  0   0   1,296   1,296 
Total recurring fair value measurements $2,386  $417,904  $1,296  $421,586 
                 
Nonrecurring fair value measurements                
Impaired loans with a valuation allowance $0  $0  $1,933  $1,933 
Valuation allowance  0   0   (820)  (820)
Impaired loans, net  0   0   1,113   1,113 
Foreclosed assets held for sale  0   0   1,260   1,260 
Total nonrecurring fair value measurements $0  $0  $2,373  $2,373 

 

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 March 31, 2016 and December 31, 2015, 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          
  3/31/16  Valuation Unobservable    Method or Value As of
Asset (In Thousands)  Technique Input(s)    3/31/16
Servicing rights $1,261  Discounted cash flow Discount rate  10.00% Rate used through modeling period
        Loan prepayment speeds  168.00% 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

 

 13 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

  Fair Value at          
  12/31/15  Valuation Unobservable    Method or Value As of
Asset (In Thousands)  Technique Input(s)    12/31/15
Servicing rights $1,296  Discounted cash flow Discount rate  10.00% Rate used through modeling period
        Loan prepayment speeds  146.00% 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.

 

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

 

(In Thousands) 3 Months Ended 
  March 31,  March 31, 
  2016  2015 
Servicing rights balance, beginning of period $1,296  $1,281 
Issuances of servicing rights  36   31 
Unrealized losses included in earnings  (71)  (117)
Service rights balance, end of period $1,261  $1,195 

 

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.

 

 14 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At March 31, 2016 and December 31, 2015, 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              Value at 
Percentages)    Valuation         3/31/16 
  Balance at  Allowance at  Fair Value at  Valuation Unobservable (Weighted 
Asset 3/31/16  3/31/16  3/31/16  Technique Inputs Average) 
                     
Impaired loans:                    
Commercial:                    
Commercial loans secured by real estate $311  $96  $215  Sales comparison Discount to appraised value  47%
Commercial and industrial  599   158   441  Sales comparison Discount to appraised value  52%
Loans secured by farmland  510   52   458  Sales comparison Discount to appraised value  49%
Total impaired loans $1,420  $306  $1,114         
Foreclosed assets held for sale - real estate:                    
Residential (1-4 family) $883  $0  $883  Sales comparison Discount to appraised value  39%
Land  701   0   701  Sales comparison Discount to appraised value  30%
Total foreclosed assets held for sale $1,584  $0  $1,584         

 

(In Thousands, Except              Value at 
Percentages)    Valuation         12/31/15 
  Balance at  Allowance at  Fair Value at  Valuation Unobservable (Weighted 
Asset 12/31/15  12/31/15  12/31/15  Technique Inputs Average) 
                     
Impaired loans:                    
Residential mortgage loans - first liens $42  $1  $41  Sales comparison Discount to appraised value  31%
Commercial:                    
Commercial loans secured by real estate  317   97   220  Sales comparison Discount to appraised value  46%
Commercial and industrial  75   75   0  Sales comparison Discount to appraised value  31%
Loans secured by farmland  512   52   460  Sales comparison Discount to appraised value  49%
Multi-family (5 or more) residential  987   595   392  Sales comparison Discount to appraised value  41%
Total impaired loans $1,933  $820  $1,113         
Foreclosed assets held for sale - real estate:                    
Residential (1-4 family) $556  $0  $556  Sales comparison Discount to appraised value  32%
Land  704   0   704  Sales comparison Discount to appraised value  29%
Total foreclosed assets held for sale $1,260  $0  $1,260         

 

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.

 

 15 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 March 31, 2016 and December 31, 2015. 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.

 

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.

 

 16 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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

 

(In Thousands) Valuation March 31, 2016  December 31, 2015 
  Method(s) Carrying  Fair  Carrying  Fair 
  Used Amount  Value  Amount  Value 
Financial assets:                  
Cash and cash equivalents Level 1 $38,425  $38,425  $33,313  $33,313 
Certificates of deposit Level 2  2,748   2,773   2,748   2,752 
Available-for-sale securities See Above  413,606   413,606   420,290   420,290 
Restricted equity securities (included in Other Assets) Level 2  3,261   3,261   4,657   4,657 
Loans held for sale Level 2  526   526   280   280 
Loans, net Level 3  693,944   688,359   696,991   685,552 
Accrued interest receivable Level 2  3,900   3,900   3,768   3,768 
Servicing rights Level 3  1,261   1,261   1,296   1,296 
                   
Financial liabilities:                  
Deposits with no stated maturity Level 2  736,837   736,837   713,931   713,931 
Time deposits Level 2  219,011   219,237   221,684   221,891 
Short-term borrowings Level 2  25,952   25,841   53,496   53,398 
Long-term borrowings Level 2  38,692   40,247   38,767   40,166 
Accrued interest payable Level 2  69   69   70   70 

 

6. SECURITIES

 

Amortized cost and fair value of available-for-sale securities at March 31, 2016 and December 31, 2015 are summarized as follows:

 

     March 31, 2016    
     Gross  Gross    
     Unrealized  Unrealized    
  Amortized  Holding  Holding  Fair 
(In Thousands) Cost  Gains  Losses  Value 
             
Obligations of U.S. Government agencies $10,661  $46  $0  $10,707 
Obligations of states and political subdivisions:                
Tax-exempt  107,269   4,756   (66)  111,959 
Taxable  34,249   845   0   35,094 
Mortgage-backed securities  72,210   1,060   (27)  73,243 
Collateralized mortgage obligations, Issued by U.S. Government agencies  179,731   1,665   (536)  180,860 
Collateralized debt obligations  7   0   0   7 
Total debt securities  404,127   8,372   (629)  411,870 
Marketable equity securities  1,253   483   0   1,736 
Total $405,380  $8,855  $(629) $413,606 

 

 17 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

     December 31, 2015    
     Gross  Gross    
     Unrealized  Unrealized    
  Amortized  Holding  Holding  Fair 
(In Thousands) Cost  Gains  Losses  Value 
             
Obligations of U.S. Government agencies $10,663  $12  $(192) $10,483 
Obligations of states and political subdivisions:                
Tax-exempt  103,414   4,365   (22)  107,757 
Taxable  34,317   381   (101)  34,597 
Mortgage-backed securities  73,227   486   (370)  73,343 
Collateralized mortgage obligations, Issued by U.S. Government agencies  193,145   623   (2,053)  191,715 
Collateralized debt obligations:  9   0   0   9 
Total debt securities  414,775   5,867   (2,738)  417,904 
Marketable equity securities  1,680   706   0   2,386 
Total $416,455  $6,573  $(2,738) $420,290 

 

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 March 31, 2016 and December 31, 2015:

 

March 31, 2016 Less Than 12 Months  12 Months or More  Total 
(In Thousands) Fair  Unrealized  Fair  Unrealized  Fair  Unrealized 
  Value  Losses  Value  Losses  Value  Losses 
                   
Obligations of states and political subdivisions, Tax-exempt $10,017  $(66) $0  $0  $10,017  $(66)
Mortgage-backed securities  5,899   (27)  0   0   5,899   (27)
Collateralized mortgage obligations, Issued by U.S. Government agencies  5,820   (105)  44,291   (431)  50,111   (536)
Total temporarily impaired available-for-sale securities $21,736  $(198) $44,291  $(431) $66,027  $(629)

 

December 31, 2015 Less Than 12 Months  12 Months or More  Total 
(In Thousands) Fair  Unrealized  Fair  Unrealized  Fair  Unrealized 
  Value  Losses  Value  Losses  Value  Losses 
                   
Obligations of U.S. Government agencies $0  $0  $7,850  $(192) $7,850  $(192)
Obligations of states and political subdivisions:                        
Tax-exempt  5,200   (19)  216   (3)  5,416   (22)
Taxable  10,605   (60)  2,910   (41)  13,515   (101)
Mortgage-backed securities  38,764   (295)  3,503   (75)  42,267   (370)
Collateralized mortgage obligations, Issued by U.S. Government agencies  88,355   (648)  49,273   (1,405)  137,628   (2,053)
Total temporarily impaired available-for-sale securities $142,924  $(1,022) $63,752  $(1,716) $206,676  $(2,738)

 

 18 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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

 

(In Thousands) 3 Months Ended 
  March 31,  March 31, 
  2016  2015 
Gross realized gains from sales $383  $74 
Gross realized losses from sales  0   0 
Net realized gains $383  $74 

 

The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of March 31, 2016. Actual maturities may differ from contractual maturities because counterparties may have the right to call or prepay obligations with or without call or prepayment penalties.

 

  Amortized  Fair 
(In Thousands) Cost  Value 
       
Due in one year or less $10,374  $10,451 
Due from one year through five years  65,791   67,520 
Due from five years through ten years  45,949   47,676 
Due after ten years  30,072   32,120 
Subtotal  152,186   157,767 
Mortgage-backed securities  72,210   73,243 
Collateralized mortgage obligations, Issued by U.S. Government agencies  179,731   180,860 
Total $404,127  $411,870 

 

The Corporation’s mortgage-backed securities and collateralized mortgage obligations 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 $215,510,000 at March 31, 2016 and $228,616,000 at December 31, 2015 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 OTTI at March 31, 2016 is provided below.

 

Debt Securities

 

At March 31, 2016, 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 March 31, 2016 to be temporary.

 

Equity Securities

 

The Corporation’s marketable equity securities at March 31, 2016 and December 31, 2015 consisted exclusively of stocks of banking companies. At March 31, 2016, the Corporation held no stocks with an unrealized loss.

 

 19 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In the first quarter 2016, the Corporation had realized gains of $249,000 from the sale of bank stocks. The Corporation had no realized gains or losses from the sale of equity securities in the first quarter of 2015.

 

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 $3,131,000 at March 31, 2016 and $4,527,000 at December 31, 2015. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at March 31, 2016 and December 31, 2015. 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 March 31, 2016 and December 31, 2015 are summarized by segment, and by classes within each segment, as follows:

 

Summary of Loans by Type      
(In Thousands) Mar. 31,  Dec. 31, 
  2016  2015 
Residential mortgage:        
Residential mortgage loans - first liens $306,753  $304,783 
Residential mortgage loans - junior liens  21,622   21,146 
Home equity lines of credit  38,627   39,040 
1-4 Family residential construction  20,010   21,121 
Total residential mortgage  387,012   386,090 
Commercial:        
Commercial loans secured by real estate  154,646   154,779 
Commercial and industrial  71,628   75,196 
Political subdivisions  38,364   40,007 
Commercial construction and land  7,445   5,122 
Loans secured by farmland  7,168   7,019 
Multi-family (5 or more) residential  8,393   9,188 
Agricultural loans  4,492   4,671 
Other commercial loans  11,387   12,152 
Total commercial  303,523   308,134 
Consumer  11,070   10,656 
Total  701,605   704,880 
Less: allowance for loan losses  (7,661)  (7,889)
Loans, net $693,944  $696,991 

 

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 March 31, 2016 or December 31, 2015.

 

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 March 31, 2016 and December 31, 2015, management determined that no allowance for credit losses related to unfunded loan commitments was required.

 

 20 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Transactions within the allowance for loan losses, summarized by segment and class, for the three-month periods ended March 31, 2016 and 2015 were as follows:

 

 Dec. 31,           March 31, 
Three Months Ended March 31, 2016
(In Thousands)
 2015
Balance
  Charge-offs  Recoveries  Provision
(Credit)
  2016
Balance
 
Allowance for Loan Losses:                    
Residential mortgage:                    
Residential mortgage loans - first liens $2,645  $0  $0  $77  $2,722 
Residential mortgage loans - junior liens  219   0   0   9   228 
Home equity lines of credit  347   0   0   4   351 
1-4 Family residential construction  207   0   0   (7)  200 
Total residential mortgage  3,418   0   0   83   3,501 
Commercial:                    
Commercial loans secured by real estate  1,939   0   1   87   2,027 
Commercial and industrial  981   0   1   (6)  976 
Commercial construction and land  58   0   0   26   84 
Loans secured by farmland  106   0   0   2   108 
Multi-family (5 or more) residential  675   (595)  0   176   256 
Agricultural loans  45   0   0   (1)  44 
Other commercial loans  118   0   0   (6)  112 
Total commercial  3,922   (595)  2   278   3,607 
Consumer  122   (18)  15   7   126 
Unallocated  427   0   0   0   427 
                     
Total Allowance for Loan Losses $7,889  $(613) $17  $368  $7,661 

 

 21 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

  Dec. 31,           March 31, 
Three Months Ended March 31, 2015
(In Thousands)
 2014
Balance
  Charge-offs  Recoveries  Provision
(Credit)
  2015
Balance
 
Allowance for Loan Losses:                    
Residential mortgage:                    
Residential mortgage loans - first liens $2,941  $(79) $1  $(89) $2,774 
Residential mortgage loans - junior liens  176   0   0   24   200 
Home equity lines of credit  322   0   0   0   322 
1-4 Family residential construction  214   0   0   (7)  207 
Total residential mortgage  3,653   (79)  1   (72)  3,503 
Commercial:                    
Commercial loans secured by real estate  1,758   (115)  0   93   1,736 
Commercial and industrial  688   (10)  1   5   684 
Commercial construction and land  283   0   0   3   286 
Loans secured by farmland  165   0   0   (6)  159 
Multi-family (5 or more) residential  87   0   0   (6)  81 
Agricultural loans  31   0   0   (2)  29 
Other commercial loans  131   0   0   (8)  123 
Total commercial  3,143   (125)  1   79   3,098 
Consumer  145   (18)  15   (3)  139 
Unallocated  395   0   0   (1)  394 
                     
Total Allowance for Loan Losses $7,336  $(222) $17  $3  $7,134 

 

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.

 

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.

 

 22 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of March 31, 2016 and December 31, 2015:

 

March 31, 2016               
(In Thousands)    Special          
  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                    
Residential mortgage loans - first liens $296,394  $378  $9,915  $66  $306,753 
Residential mortgage loans - junior liens  20,920   276   426   0   21,622 
Home Equity lines of credit  37,570   492   565   0   38,627 
1-4 Family residential construction  19,994   16   0   0   20,010 
Total residential mortgage  374,878   1,162   10,906   66   387,012 
Commercial:                    
Commercial loans secured by real estate  140,985   4,444   9,217   0   154,646 
Commercial and Industrial  67,568   2,257   1,676   127   71,628 
Political subdivisions  38,364   0   0   0   38,364 
Commercial construction and land  7,282   60   103   0   7,445 
Loans secured by farmland  5,452   171   1,525   20   7,168 
Multi-family (5 or more) residential  7,751   0   642   0   8,393 
Agricultural loans  4,478   0   14   0   4,492 
Other commercial loans  11,309   0   78   0   11,387 
Total commercial  283,189   6,932   13,255   147   303,523 
Consumer  10,878   20   172   0   11,070 
Totals $668,945  $8,114  $24,333  $213  $701,605 

 

December 31, 2015               
(In Thousands)    Special          
  Pass  Mention  Substandard  Doubtful  Total 
Residential Mortgage:                    
Residential mortgage loans - first liens $295,302  $407  $9,007  $67  $304,783 
Residential mortgage loans - junior liens  20,558   185   403   0   21,146 
Home equity lines of credit  38,071   543   426   0   39,040 
1-4 Family residential construction  21,104   17   0   0   21,121 
Total residential mortgage  375,035   1,152   9,836   67   386,090 
Commercial:                    
Commercial loans secured by real estate  140,381   5,862   8,536   0   154,779 
Commercial and Industrial  71,225   2,106   1,737   128   75,196 
Political subdivisions  40,007   0   0   0   40,007 
Commercial construction and land  4,957   60   105   0   5,122 
Loans secured by farmland  5,084   483   1,432   20   7,019 
Multi-family (5 or more) residential  7,943   0   1,245   0   9,188 
Agricultural loans  4,655   0   16   0   4,671 
Other commercial loans  12,073   0   79   0   12,152 
Total commercial  286,325   8,511   13,150   148   308,134 
Consumer  10,490   21   145   0   10,656 
Totals $671,850  $9,684  $23,131  $215  $704,880 

 

 23 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 three-year average historical net charge-off rates for each loan class, adjusted for qualitative factors. Qualitative risk factors (described in the following paragraph) 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 three-year average net charge-off rate to 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 59% at March 31, 2016) 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.

 

The scope of loans evaluated individually for impairment include all loan relationships greater than $200,000 for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Also, 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. Loans that are individually evaluated for impairment, but which are not determined to 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 evaluated, but which have not been determined to be impaired, are included in the “Collectively Evaluated” column in the tables summarizing the allowance and associated loan balances as of March 31, 2016 and December 31, 2015.

 

 24 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 March 31, 2016 and December 31, 2015:

 

March 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 $833  $305,920  $306,753  $0  $2,722  $2,722 
Residential mortgage loans - junior liens  72   21,550   21,622   0   228   228 
Home equity lines of credit  0   38,627   38,627   0   351   351 
1-4 Family residential construction  0   20,010   20,010   0   200   200 
Total residential mortgage  905   386,107   387,012   0   3,501   3,501 
Commercial:                        
Commercial loans secured by real estate  6,065   148,581   154,646   96   1,931   2,027 
Commercial and industrial  832   70,796   71,628   155   821   976 
Political subdivisions  0   38,364   38,364   0   0   0 
Commercial construction and land  0   7,445   7,445   0   84   84 
Loans secured by farmland  1,418   5,750   7,168   52   56   108 
Multi-family (5 or more) residential  392   8,001   8,393   0   256   256 
Agricultural loans  14   4,478   4,492   0   44   44 
Other commercial loans  0   11,387   11,387   0   112   112 
Total commercial  8,721   294,802   303,523   303   3,304   3,607 
Consumer  4   11,066   11,070   3   123   126 
Unallocated                      427 
                         
Total $9,630  $691,975  $701,605  $306  $6,928  $7,661 

 

December 31, 2015 Loans:  Allowance for Loan Losses: 
(In Thousands)                  
  Individually  Collectively     Individually  Collectively    
  Evaluated  Evaluated  Totals  Evaluated  Evaluated  Totals 
Residential mortgage:                        
Residential mortgage loans - first liens $884  $303,899  $304,783  $1  $2,644  $2,645 
Residential mortgage loans - junior liens  74   21,072   21,146   0   219   219 
Home equity lines of credit  0   39,040   39,040   0   347   347 
1-4 Family residential construction  0   21,121   21,121   0   207   207 
Total residential mortgage  958   385,132   386,090   1   3,417   3,418 
Commercial:                        
Commercial loans secured by real estate  6,262   148,517   154,779   97   1,842   1,939 
Commercial and industrial  324   74,872   75,196   75   906   981 
Political subdivisions  0   40,007   40,007   0   0   0 
Commercial construction and land  0   5,122   5,122   0   58   58 
Loans secured by farmland  1,427   5,592   7,019   52   54   106 
Multi-family (5 or more) residential  987   8,201   9,188   595   80   675 
Agricultural loans  16   4,655   4,671   0   45   45 
Other commercial loans  0   12,152   12,152   0   118   118 
Total commercial  9,016   299,118   308,134   819   3,103   3,922 
Consumer  0   10,656   10,656   0   122   122 
Unallocated                      427 
                         
Total $9,974  $694,906  $704,880  $820  $6,642  $7,889 

 

 25 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Summary information related to impaired loans at March 31, 2016 and December 31, 2015 is as follows:

 

(In Thousands) March 31, 2016  December 31, 2015 
  Unpaid        Unpaid       
  Principal  Recorded  Related  Principal  Recorded  Related 
  Balance  Investment  Allowance  Balance  Investment  Allowance 
With no related allowance recorded:                        
Residential mortgage loans - first liens $833  $833  $0  $842  $842  $0 
Residential mortgage loans - junior liens  72   72   0   74   74   0 
Commercial loans secured by real estate  7,415   5,754   0   7,580   5,945   0 
Commercial and industrial  237   237   0   249   249   0 
Loans secured by farmland  908   908   0   915   915   0 
Multi-family (5 or more) residential  987   392   0   0   0   0 
Agricultural loans  14   14   0   16   16   0 
Total with no related allowance recorded  10,466   8,210   0   9,676   8,041   0 
                         
With a related allowance recorded:                        
Residential mortgage loans - first liens  0   0   0   42   42   1 
Commercial loans secured by real estate  311   311   96   317   317   97 
Commercial and industrial  595   595   155   75   75   75 
Loans secured by farmland  510   510   52   512   512   52 
Multi-family (5 or more) residential  0   0   0   987   987   595 
Consumer  4   4   3   0   0   0 
Total with a related allowance recorded  1,420   1,420   306   1,933   1,933   820 
Total $11,886  $9,630  $306  $11,609  $9,974  $820 

 

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

 

        Interest Income Recognized on 
  Average Investment in Impaired Loans  Impaired Loans on a Cash Basis 
(In Thousands) 3 Months Ended  3 Months Ended 
  March 31,  March 31, 
  2016  2015  2016  2015 
Residential mortgage:                
Residential mortgage loans - first lien $861  $3,442  $10  $14 
Residential mortgage loans - junior lien  73   48   1   1 
Total residential mortgage  934   3,490   11   15 
Commercial:                
Commercial loans secured by real estate  6,160   6,588   110   112 
Commercial and industrial  568   603   3   7 
Commercial construction and land  0   75   0   0 
Loans secured by farmland  1,423   1,465   21   26 
Multi-family (5 or more) residential  690   519   0   25 
Agricultural loans  15   0   1   0 
Total commercial  8,856   9,250   135   170 
Consumer  12   0   0   0 
Total $9,802  $12,740  $146  $185 

 

 26 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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) March 31, 2016  December 31, 2015 
  Past Due     Past Due    
  90+ Days and     90+ Days and    
  Accruing  Nonaccrual  Accruing  Nonaccrual 
Residential mortgage:                
Residential mortgage loans - first liens $2,680  $3,080  $2,381  $3,044 
Residential mortgage loans - junior liens  140   0   79   0 
Home equity lines of credit  175   0   130   0 
Total residential mortgage  2,995   3,080   2,590   3,044 
Commercial:                
Commercial loans secured by real estate  539   5,689   503   5,730 
Commercial and industrial  318   312   65   313 
Loans secured by farmland  102   1,418   0   1,427 
Multi-family (5 or more) residential  0   392   0   987 
Agricultural loans  0   14   0   16 
Total commercial  959   7,825   568   8,473 
Consumer  3   39   71   0 
                 
Totals $3,957  $10,944  $3,229  $11,517 

 

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.

 

 27 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The table below presents a summary of the contractual aging of loans as of March 31, 2016 and December 31, 2015:

 

  As of March 31, 2016  As of December 31, 2015 
  Current &           Current &          
(In Thousands) Past Due  Past Due  Past Due     Past Due  Past Due  Past Due    
  Less than  30-89  90+     Less than  30-89  90+    
  30 Days  Days  Days  Total  30 Days  Days  Days  Total 
Residential mortgage:                                
Residential mortgage loans - first liens $295,485  $7,234  $4,034  $306,753  $294,703  $6,156  $3,924  $304,783 
Residential mortgage loans - junior liens  21,340   142   140   21,622   20,816   251   79   21,146 
Home equity lines of credit  37,977   475   175   38,627   38,581   329   130   39,040 
1-4 Family residential construction  19,867   143   0   20,010   21,121   0   0   21,121 
Total residential mortgage  374,669   7,994   4,349   387,012   375,221   6,736   4,133   386,090 
                                 
Commercial:                                
Commercial loans secured by real estate  150,087   3,280   1,279   154,646   153,427   108   1,244   154,779 
Commercial and industrial  71,123   168   337   71,628   75,002   118   76   75,196 
Political subdivisions  38,364   0   0   38,364   40,007   0   0   40,007 
Commercial construction and land  7,311   134   0   7,445   5,018   104   0   5,122 
Loans secured by farmland  6,025   221   922   7,168   5,970   223   826   7,019 
Multi-family (5 or more) residential  7,928   73   392   8,393   8,201   0   987   9,188 
Agricultural loans  4,398   80   14   4,492   4,642   13   16   4,671 
Other commercial loans  11,387   0   0   11,387   12,152   0   0   12,152 
Total commercial  296,623   3,956   2,944   303,523   304,419   566   3,149   308,134 
Consumer  10,933   95   42   11,070   10,537   48   71   10,656 
                                 
Totals $682,225  $12,045  $7,335  $701,605  $690,177  $7,350  $7,353  $704,880 

 

Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at March 31, 2016 and December 31, 2015 is as follows:

 

  Current &          
(In Thousands) Past Due  Past Due  Past Due    
  Less than  30-89  90+    
  30 Days  Days  Days  Total 
March 31, 2016 Nonaccrual Totals $6,894  $672  $3,378  $10,944 
December 31, 2015 Nonaccrual Totals $7,100  $293  $4,124  $11,517 

 

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 March 31, 2016 and December 31, 2015 is as follows:

 

  Current &             
(In Thousands) Past Due  Past Due  Past Due       
  Less than  30-89  90+       
  30 Days  Days  Days  Nonaccrual  Total 
March 31, 2016 Totals $925  $242  $86  $5,060  $6,313 
December 31, 2015 Totals $1,186  $0  $81  $5,097  $6,364 

 

 28 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TDRs that occurred during the three-month periods ended March 31, 2016 and 2015 are as follows:

 

Three Months Ended March 31, 2016    Pre-  Post- 
(Balances in Thousands)    Modification  Modification 
  Number  Outstanding  Outstanding 
  of  Recorded  Recorded 
  Contracts  Investment  Investment 
Commercial, Commercial and industrial  1  $5  $5 

 

Three Months Ended March 31, 2015    Pre-  Post- 
(Balances in Thousands)    Modification  Modification 
  Number  Outstanding  Outstanding 
  of  Recorded  Recorded 
  Contracts  Investment  Investment 
Residential mortgage:            
Residential mortgage loans - first liens  1  $56  $56 
Residential mortgage loans - junior liens  1   32   32 
Consumer  1   30   30 

 

The TDR in the three-month period ended March 31, 2016 resulted from an extension of a final maturity date. There was no allowance for loan losses on this loan at March 31, 2016 and no change in allowance for loan losses resulting from this TDR.

 

The TDRs in the three-month period ended March 31, 2015 included an extended maturity date and a reduction in interest rate on a residential mortgage – first lien, a lowered interest rate and reduced payment amount on a residential mortgage – junior lien and a lowered interest rate and reduced payment amount on the consumer loan. There was no allowance for loan losses on these loans at March 31, 2015 and no change in the allowance for loan losses resulting from these TDRs.

 

In the three-month period ended March 31, 2016 and 2015, defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months were as follows:

 

Three Months Ended March 31, 2016 Number    
(Balances in Thousands) of  Recorded 
  Contracts  Investment 
Residential mortgage, Residential mortgage loans - first liens  1  $31 
Commercial, Commercial and industrial  1   5 

 

Three Months Ended March 31, 2015 Number    
(Balances in Thousands) of  Recorded 
  Contracts  Investment 
Residential mortgage, Residential mortgage loans - first liens  2  $115 
Commercial:        
Commercial loans secured by real estate  1   407 
Commercial construction and land  1   25 

 

 29 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In the first quarter 2016, the events of default in the table listed above resulted from a borrower’s failure to pay in a timely manner after reduced payment amounts for six months expired in the Residential mortgage – first lien and a borrower’s failure to pay off a loan after the maturity date was extended and passed on the Commercial and industrial loan. There was no allowance for loan losses recorded on these loans at March 31, 2016.

 

In the first quarter 2015, the events of default in the table listed above resulted from the borrowers’ failure to make timely payments under the following circumstances: (1) for one customer relationship included in the Residential first lien mortgage class, payment was missed after the interest rate and monthly payment amount had been reduced; (2) for the other customer relationship included in the Residential first lien class, monthly payments were missed after reducing the monthly payments to interest only payments; (3) for the Commercial loan secured by real estate, monthly payments were missed after reducing the monthly payments to interest only; and (4) for the Commercial construction and land loan, monthly payments were missed after extending the term of maturity. There were no allowances for loan losses recorded on these loans at March 31, 2015.

 

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) March 31,  Dec. 31, 
  2016  2015 
Foreclosed residential real estate $883  $555 

 

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) March 31,  Dec. 31, 
  2016  2015 
Residential real estate in process of foreclosure $931  $1,173 

 

8. BORROWED FUNDS

 

Short-term borrowings include the following:

 

(In Thousands) March 31,  Dec. 31, 
  2016  2015 
FHLB-Pittsburgh borrowings $18,811  $48,581 
Customer repurchase agreements  7,141   4,915 
Total short-term borrowings $25,952  $53,496 

 

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

 

(In Thousands) March 31,  Dec. 31, 
  2016  2015 
Overnight borrowing $0  $23,500 
Other short-term advances  18,811   25,081 
Total short-term FHLB-Pittsburgh borrowings $18,811  $48,581 

 

The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $448,336,000 at March 31, 2016 and $450,883,000 at December 31, 2015. 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 $3,131,000 at March 31, 2016 and $4,527,000 at December 31, 2015.

 

At March 31, 2016, short-term borrowings from the FHLB-Pittsburgh include 9 advances of approximately $2,090,000 each maturing monthly throughout the remainder of the year ended December 31, 2016, with a weighted average interest rate of 0.94% and rates ranging from 0.77% to 1.052%. In the first quarter 2016, the Corporation repaid 3 advances of approximately $2,090,000 each with a weighted average rate of 0.62%.

 

 30 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average rate paid by the Corporation on customer repurchase agreements was 0.10% at March 31, 2016 and December 31, 2015. The carrying value of the underlying securities was $12,100,000 at March 31, 2016 and $12,613,000 at December 31, 2015.

 

Long-term borrowings are as follows:

 

(In Thousands) March 31,  Dec. 31, 
  2016  2015 
FHLB-Pittsburgh borrowings $11,692  $11,767 
Repurchase agreement  27,000   27,000 
Total long-term borrowings $38,692  $38,767 

 

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

 

(In Thousands) March 31,  Dec. 31, 
  2016  2015 
Loan maturing in 2016 with a rate of 6.86% $45  $57 
Loan maturing in 2017 with a rate of 6.83%  9   10 
Loan maturing in 2017 with a rate of 3.81%  10,000   10,000 
Loan maturing in 2020 with a rate of 4.79%  778   821 
Loan maturing in 2025 with a rate of 4.91%  860   879 
Total long-term FHLB-Pittsburgh borrowings $11,692  $11,767 

 

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

 

The “Repurchase Date,” as defined in the Master Repurchase Agreement between the Corporation and the broker-dealer, occurs 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 pays interest, and the borrowing is putable by the issuer, on each Repurchase Date. The Final Repurchase Date is the effective maturity date of the borrowings.

 

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 $32,701,000 at March 31, 2016 and $33,780,000 at December 31, 2015, detailed in the following table:

 

(In Thousands) March 31,  Dec. 31, 
  2016  2015 
Mortgage-backed securities $15,526  $15,772 
Collateralized mortgage obligations, Issued by U.S. Government agencies  17,175   18,008 
Total $32,701  $33,780 

 

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.

 

 31 

 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·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 $297,186,000 at March 31, 2016.

 

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. This 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 March 31, 2016 and December 31, 2015, and are not expected to significantly affect the Corporation's future expenses. The Corporation uses a December 31 measurement date for the postretirement plan.

 

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

 

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

 

Defined Benefit Plans      
(In Thousands) Pension  Postretirement 
  Three Months Ended  Three Months Ended 
  March 31,  March 31, 
  2016  2015  2016  2015 
Service cost $0  $0  $9  $10 
Interest cost  7   9   16   13 
Expected return on plan assets  (7)  (11)  0   0 
Amortization of prior service cost  0   0   (8)  (7)
Recognized net actuarial loss  3   4   0   0 
Net periodic benefit cost $3  $2  $17  $16 

 

In the first three months of 2016, the Corporation funded postretirement contributions totaling $18,000, with estimated annual postretirement contributions of $68,000 expected in 2016 for the full year. Based upon the related actuarial reports, no defined benefit pension contributions are required in 2016, 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 three-month periods ended March 31, 2016 and 2015, the Corporation issued restricted stock under each of the Plans.

 

In the first quarter 2016, the Corporation awarded a total of 34,199 shares of restricted stock under the Stock Incentive and Independent Directors Stock Incentive Plans. Restricted stock awards in the first quarter 2016 included the following: (1) a total of 17,289 shares to employees, vesting over a three-year term, with vesting contingent upon the Corporation meeting an annual return on average equity (“ROAE”) performance ratio, as defined; (2) a total of 10,304 shares to employees, vesting over a three-year term, with vesting dependent on satisfactory performance; and (3) a total of 6,606 shares under the Independent Directors Incentive Plan, vesting over a term of one year.

 

 32 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

In the first quarter 2015, a total of 34,800 shares of restricted stock were awarded under the Plans. Restricted stock awards in 2015 included the following: (1) a total of 20,298 shares to employees, vesting over a four-year term, with vesting contingent upon the Corporation meeting an annual ROAE performance ratio, as defined; (2) a total of 2,198 shares to employees, vesting over a four-year term, with vesting dependent on satisfactory performance; (3) an award to the Chief Executive Officer of 5,174 shares, vesting over a three-year term, with vesting dependent on satisfactory performance; and (4) a total of 7,130 shares under the Independent Directors Incentive Plan, vesting over a term of 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 three months of 2016 based on an assumption that the ROAE target for 2016 will be met. Total stock-based compensation expense attributable to restricted stock awards amounted to $162,000 in the first quarter 2016 and $150,000 in the first quarter 2015.

 

11. INCOME TAXES

 

The net deferred tax asset at March 31, 2016 and December 31, 2015 represents the following temporary difference components:

 

  March 31,  December 31, 
(In Thousands) 2016  2015 
Deferred tax assets:        
Net realized losses on securities $36  $69 
Allowance for loan losses  2,623   2,761 
Other deferred tax assets  2,238   2,634 
Total deferred tax assets  4,897   5,464 
         
Deferred tax liabilities:        
Unrealized holding gains on securities  2,879   1,342 
Defined benefit plans - ASC 835  26   19 
Bank premises and equipment  926   869 
Core deposit intangibles  10   11 
Other deferred tax liabilities  107   108 
Total deferred tax liabilities  3,948   2,349 
Deferred tax asset, net $949  $3,115 

 

The provision for income tax for the three-month periods ended March 31, 2016 and 2015 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 
(In thousands) March 31, 
  2016  2015 
Income before income tax provision $4,666  $5,044 
Income tax provision  1,093   1,229 
Effective tax rate  23.42%  24.37%

 

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, 2014 and 2015 and expects to continue to receive tax credits annually through 2022. The carrying amount of the Corporation’s investment is $787,000 at March 31, 2016 and $812,000 at December 31, 2015 (included in Other Assets in the consolidated balance sheets). For the year ending December 31, 2016, the estimated amount of tax credits and other tax benefits to be received is $158,000 and the estimated amount to be recognized as a reduction of the provision for income taxes is $76,000. For the year ended December 31, 2015, tax credits and other tax benefits totaled $158,000 and the amount recognized as a reduction of the provision for income taxes for 2015 was $80,000. The total reduction in the provision for income taxes resulting from this investment is $19,000 in the first quarter 2016 and $20,000 in the first quarter 2015.

 

 33 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation has no unrecognized tax benefits, nor pending examination issues related to tax positions taken in preparation of its income tax returns. With limited exceptions, the Corporation is no longer subject to examination by the Internal Revenue Service for years prior to 2012.

 

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

 

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. 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. 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. The Corporation is in the process of evaluating the potential impact of adopting the amendments, including determining which transition method to apply.

 

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 March 31, 2016 and December 31, 2015, 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.

 

 34 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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.

 

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 are effective for the Corporation for annual and interim periods beginning in the first quarter 2017, with earlier application permitted. The amendments should be applied prospectively upon their effective date.

 

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 are effective for the Corporation for annual and interim periods beginning in the first quarter 2017, with earlier adoption permitted. The ASU provides separate transition provisions for each of the amendments. The Corporation is in the process of evaluating the potential impact of adopting the amendments.

 

14. SUBSEQUENT EVENT

 

Effective April 21, 2016, the Corporation announced a new treasury stock repurchase program. Announcement of a new treasury stock repurchase program follows the recent completion of a common stock repurchase plan authorized by the Board of Directors in July 2014. Through March 31, 2016, 589,550 shares had been repurchased under the July 2014 program for a total cost of $11,870,000. In April 2016, the Corporation repurchased the remainder of the shares authorized under that program. In total, 622,500 shares were repurchased for a total cost of $12,140,000, at an average price of $19.50 per share.

 

Under the new 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. As permitted by securities laws and other legal requirements and subject to market conditions and other factors, purchases under the new program may be made from time to time in the open market at prevailing prices, or through privately negotiated transactions.

 

 35 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Consistent with the previous program, 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.

 

 36 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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

 

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

 

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

 

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

 

EARNINGS OVERVIEW

 

Net income per basic and diluted share was $0.29 in the first quarter 2016, as compared to $0.33 per share in the fourth quarter 2015 and $0.31 per share in the first quarter 2015. The return on average assets for the first quarter 2016 was 1.18%, and the return on average equity was 7.60%.

 

Some of the more significant fluctuations in revenues and expenses between the three-month period ended March 31, 2016 and the corresponding period in 2015 were as follows:

 

·Net interest income was up $83,000 (0.8%) in the first quarter 2016 as compared to the first quarter 2015. The first quarter 2016 net interest margin of 3.81% improved by 0.07% over the first quarter 2015 due to a lower cost of borrowed funds and a more favorable mix of earning assets. The lower rate on borrowed funds resulted from prepayments in 2015 totaling $34 million of principal of a repurchase agreement with an interest rate of 4.265%. Average total loans outstanding increased $77.2 million (12.4%) in the first quarter 2016 as compared to the first quarter 2015, while average total available-for-sale securities fell $94.5 million. The average balance of earning assets fell $23.6 million, reflecting a reduction in funding available for investment, as average total deposits decreased $21.4 million (2.2%).

 

·The first quarter 2016 provision for loan losses of $368,000 was $365,000 higher than the comparative first quarter 2015 amount of $3,000. The higher provision in the first quarter 2016 resulted from an increase in the collectively determined portion of the allowance for loan losses, including the effect of an increase in the average net charge-off percentage used to calculate the allowance due to a partial charge-off of $595,000 on one commercial loan in the first quarter 2016. In comparison, the lower first quarter 2015 provision included the net effect of a decrease in qualitative factor percentages used in determining the collectively evaluated portion of the allowance for loan losses, lower loan balances and a reduction in the specific allowance on impaired loans.

 

·Noninterest revenue of $3,690,000 in the first quarter 2016 was higher by $134,000 (3.8%) than the first quarter 2015 amount. Service charges on deposit accounts were $116,000 (11.4%) higher in the first quarter 2016 than in the first quarter 2015, reflecting changes made in the fee structure of certain checking products effective in April 2015.

 

·In the first quarter 2016, realized gains from securities totaled $383,000, including gains from sales of bank stocks of $249,000. Realized gains from securities in the first quarter 2016 exceeded the first quarter 2015 amount by $309,000.

 

 37 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·Noninterest expenses, excluding loss on prepayment of borrowings, of $9,072,000 in the first quarter 2016 exceeded the first quarter 2015 amount by $539,000 (6.3%). Salaries and wages expense increased $400,000 (11.5%), reflecting an increase in number of employees and the effects of a significant portion of 2016 employee annual performance evaluations and merit increases occurring in the first quarter. The average number of full-time equivalent employees was 288 in the first quarter 2016, up from 278 in the first quarter 2015, including new positions established for lending, lending support, information technology, training and marketing functions. Professional fees expense increased $133,000 in the first quarter 2016 over the first quarter 2015 amount, including increases related to employee sales and service training, information technology, marketing and outsourced commercial loan credit review.

 

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 
(In Thousands) (Unaudited) For the Three Months Ended:       
  Mar. 31,  Dec. 31,  Sept. 30,  June 30,  Mar. 31, 
  2016  2015  2015  2015  2015 
Interest income $10,937  $11,036  $11,134  $11,186  $11,163 
Interest expense  904   1,087   1,126   1,176   1,213 
Net interest income  10,033   9,949   10,008   10,010   9,950 
Provision for loan losses  368   319   302   221   3 
Net interest income after provision                    
for loan losses  9,665   9,630   9,706   9,789   9,947 
Other income  3,690   3,999   3,961   3,962   3,556 
Net gains on available-for-sale securities  383   1,776   79   932   74 
Loss on prepayment of borrowings  0   1,663   0   910   0 
Other expenses  9,072   8,416   8,117   7,964   8,533 
Income before income tax provision  4,666   5,326   5,629   5,809   5,044 
Income tax provision  1,093   1,261   1,395   1,452   1,229 
Net income $3,573  $4,065  $4,234  $4,357  $3,815 
Net income per share – basic $0.29  $0.33  $0.35  $0.36  $0.31 
Net income per share – diluted $0.29  $0.33  $0.35  $0.36  $0.31 

 

CRITICAL ACCOUNTING POLICIES

 

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

 

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

 

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

 

 38 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 periods ended March 31, 2016 and March 31, 2015. 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.

 

Fully taxable equivalent net interest income was $10,744,000 in 2016, $76,000 (0.7%) higher than in 2015. Interest income was $233,000 lower in 2016 as compared to 2015; however, interest expense was lower by $309,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.81% in 2016 as compared to 3.74% in 2015, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) was 3.68% in 2016 as compared to 3.57% in 2015. In the first quarter 2016, the Corporation recognized accretion (interest) income of $33,000 on an accelerated basis on three tax-exempt securities that were called during the quarter, with the call dates occurring later in the year. The fully taxable equivalent benefit of the accelerated accretion was $51,000, which increased the Margin and Spread by 0.02% each over the levels that would have been reported in the absence of the accelerated recognition. The favorable change in Margin and Spread were partially offset by the impact of a reduction in earning assets, which fell $23,562,000, reflecting a reduction in investable funds due to a lower amount of average deposits.

 

INTEREST INCOME AND EARNING ASSETS

 

Interest income totaled $11,648,000 in 2016, a decrease of 2.0% from 2015. Interest and fees on loans receivable increased $418,000, or 5.1%, while income from available-for-sale securities decreased $653,000 (18.1%). As discussed in more detail in the “Financial Condition” section of Management’s Discussion and Analysis, the average balance of gross loans receivable increased 12.4% to $701,636,000 in 2016 from $624,423,000 in 2015. The Corporation’s average rate of return on loans receivable declined to 4.96% in 2015 from 5.35% in 2015 as rates on new loans have decreased.

 

As indicated in Table III, average available-for-sale securities (at amortized cost) totaled $411,286,000 in 2016, a decrease of $94,492,000 (18.7%) from 2015. The net decrease in the Corporation’s available-for-sale securities portfolio consisted of decreases in all categories of securities. The average rate of return on available-for-sale securities of 2.89% was essentially flat in 2016 as compared to 2015 at 2.90%. Excluding the accelerated accretion from the three called securities, as described above, the average rate of return on available-for-sale securities for the first quarter 2016 would have been 2.84%.

 

INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES

 

Interest expense fell $309,000, or 25.5%, to $904,000 in 2016 from $1,213,000 in 2015. The reduction in interest expense included a reduction in interest on borrowed funds of $302,000. Table III shows that the overall cost of funds on interest-bearing liabilities fell to 0.45% in 2016 from 0.59% in 2015.

 

Total average deposits (interest-bearing and noninterest-bearing) decreased 2.2%, to $944,599,000 in 2016 from $966,027,000 in 2015. Decreases in the average balances of money market, certificates of deposit, Individual Retirement Accounts, and noninterest-bearing demand deposit accounts were partially offset by increases in interest checking and savings accounts.

 

Total average borrowed funds decreased $4,629,000 to $74,408,000 in 2016 from $79,037,000 in 2015. The average rate on borrowed funds was 2.30% in 2016 compared to 3.73% in 2015, reflecting a $34,295,000 reduction in the average balance of higher-rate, long-term borrowings resulting from prepayment in the second and fourth quarters of 2015 of a long-term repurchase agreement borrowing with an interest rate of 4.265%. The average balance of short-term borrowings increased $29,666,000 in 2016 over 2015, as average overnight borrowings were higher in 2016 and the Corporation funded the pay-off of the long-term repurchase agreement with a series of short-term advances from the FHLB-Pittsburgh.

 

 39 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE

 

  Three Months Ended    
  March 31,  Increase/ 
(In Thousands) 2016  2015  (Decrease) 
          
INTEREST INCOME            
Available-for-sale securities:            
Taxable $1,589  $2,061  ($472)
Tax-exempt  1,370   1,551   (181)
Total available-for-sale securities  2,959   3,612   (653)
Interest-bearing due from banks  24   26   (2)
Loans held for sale  6   2   4 
Loans receivable:            
Taxable  7,974   7,709   265 
Tax-exempt  685   532   153 
Total loans receivable  8,659   8,241   418 
Total Interest Income  11,648   11,881   (233)
             
INTEREST EXPENSE            
Interest-bearing deposits:            
Interest checking  58   55   3 
Money market  79   72   7 
Savings  32   31   1 
Certificates of deposit  202   215   (13)
Individual Retirement Accounts  108   113   (5)
Total interest-bearing deposits  479   486   (7)
Borrowed funds:            
Short-term  62   1   61 
Long-term  363   726   (363)
Total borrowed funds  425   727   (302)
Total Interest Expense  904   1,213   (309)
             
Net Interest Income $10,744  $10,668  $76 

 

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%.

 

 40 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE III - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES

(Dollars in Thousands)

 

  3 Months     3 Months    
  Ended  Rate of  Ended  Rate of 
  3/31/2016  Return/  3/31/2015  Return/ 
  Average  Cost of  Average  Cost of 
  Balance  Funds %  Balance  Funds % 
EARNING ASSETS                
Available-for-sale securities, at amortized cost:                
Taxable $305,880   2.09% $388,104   2.15%
Tax-exempt  105,406   5.23%  117,674   5.35%
Total available-for-sale securities  411,286   2.89%  505,778   2.90%
Interest-bearing due from banks  20,348   0.47%  26,994   0.39%
Loans held for sale  452   5.34%  89   9.11%
Loans receivable:                
Taxable  640,959   5.00%  582,498   5.37%
Tax-exempt  60,677   4.54%  41,925   5.15%
Total loans receivable  701,636   4.96%  624,423   5.35%
Total Earning Assets  1,133,722   4.13%  1,157,284   4.16%
Cash  15,588       16,127     
Unrealized gain/loss on securities  7,055       10,626     
Allowance for loan losses  (7,932)      (7,391)    
Bank premises and equipment  15,458       16,252     
Intangible Asset - Core Deposit Intangible  29       50     
Intangible Asset - Goodwill  11,942       11,942     
Other assets  38,530       37,135     
Total Assets $1,214,392      $1,242,025     
                 
INTEREST-BEARING LIABILITIES                
Interest-bearing deposits:                
Interest checking $195,142   0.12% $191,705   0.12%
Money market  191,514   0.17%  194,834   0.15%
Savings  130,003   0.10%  127,853   0.10%
Certificates of deposit  113,411   0.72%  122,007   0.71%
Individual Retirement Accounts  105,562   0.41%  113,806   0.40%
Other time deposits  804   0.00%  803   0.00%
Total interest-bearing deposits  736,436   0.26%  751,008   0.26%
Borrowed funds:                
Short-term  35,683   0.70%  6,017   0.07%
Long-term  38,725   3.77%  73,020   4.03%
Total borrowed funds  74,408   2.30%  79,037   3.73%
Total Interest-bearing Liabilities  810,844   0.45%  830,045   0.59%
Demand deposits  208,163       215,019     
Other liabilities  7,378       8,120     
Total Liabilities  1,026,385       1,053,184     
Stockholders' equity, excluding other comprehensive income/loss  183,376       181,944     
Other comprehensive income/loss  4,631       6,897     
Total Stockholders' Equity  188,007       188,841     
Total Liabilities and Stockholders' Equity $1,214,392      $1,242,025     
Interest Rate Spread      3.68%      3.57%
Net Interest Income/Earning Assets      3.81%      3.74%
                 
Total Deposits (Interest-bearing                
and Demand) $944,599      $966,027     

 

(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.

 

 41 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES

 

 3 Months Ended  3/31/16 vs. 3/31/15 
  Change in  Change in  Total 
(In Thousands) Volume  Rate  Change 
EARNING ASSETS            
Available-for-sale securities:            
Taxable $(414) $(58) $(472)
Tax-exempt  (150)  (31)  (181)
Total available-for-sale securities  (564)  (89)  (653)
Interest-bearing due from banks  (7)  5   (2)
Loans held for sale  5   (1)  4 
Loans receivable:            
Taxable  787   (522)  265 
Tax-exempt  221   (68)  153 
Total loans receivable  1,008   (590)  418 
Total Interest Income  442   (675)  (233)
             
INTEREST-BEARING LIABILITIES            
Interest-bearing deposits:            
Interest checking  1   2   3 
Money market  (1)  8   7 
Savings  1   0   1 
Certificates of deposit  (14)  1   (13)
Individual Retirement Accounts  (7)  2   (5)
Total interest-bearing deposits  (20)  13   (7)
Borrowed funds:            
Short-term  22   39   61 
Long-term  (319)  (44)  (363)
Total borrowed funds  (297)  (5)  (302)
Total Interest Expense  (317)  8   (309)
             
Net Interest Income $759  ($683) $76 

 

(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.

 

 42 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE V - COMPARISON OF NONINTEREST INCOME

(In Thousands)

 

  3 Months Ended       
  March 31,  $  % 
  2016  2015  Change  Change 
Service charges on deposit accounts $1,138  $1,022  $116   11.4 
Service charges and fees  94   113   (19)  (16.8)
Trust and financial management revenue  1,144   1,114   30   2.7 
Brokerage revenue  173   219   (46)  (21.0)
Insurance commissions, fees and premiums  21   40   (19)  (47.5)
Interchange revenue from debit card transactions  463   474   (11)  (2.3)
Net gains from sales of loans  168   147   21   14.3 
Decrease in fair value of servicing rights  (71)  (117)  46   (39.3)
Increase in cash surrender value of life insurance  96   97   (1)  (1.0)
Other operating income  464   447   17   3.8 
Total other operating income before realized gains    on available-for-sale securities, net $3,690  $3,556  $134   3.8 

 

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 $134,000 or 3.8%, in the first three months of 2016 as compared to the first three months of 2015. The most significant variances include the following:

 

·Service charges on deposit accounts increased $116,000 (11.4%) in the first quarter 2016 compared to the first quarter 2015, primarily as a result of changes made in the fee structure of certain checking products effective in April 2015.

 

·The fair value of servicing rights associated with residential mortgage loans decreased $71,000 in the first quarter 2016 as compared to a decrease of $117,000 in the first quarter 2015. The decreases in fair value resulted mainly from changes in prepayment assumptions driven by market assumptions of lower interest rates.

 

·Broker dealer revenue was $46,000 lower in the first quarter of 2016 than in the first quarter 2015 as a result of lower volume of sales transactions as well as lower fees resulting from market value decreases.

 

TABLE VI - COMPARISON OF NONINTEREST EXPENSE

(In Thousands)

 

  3 Months Ended       
  March 31,  $  % 
  2016  2015  Change  Change 
Salaries and wages $3,887  $3,487  $400   11.5 
Pensions and other employee benefits  1,437   1,385   52   3.8 
Occupancy expense, net  609   722   (113)  (15.7)
Furniture and equipment expense  427   454   (27)  (5.9)
FDIC Assessments  142   151   (9)  (6.0)
Pennsylvania shares tax  322   318   4   1.3 
Professional fees  289   156   133   85.3 
Automated teller machine and interchange expense  249   246   3   1.2 
Software subscriptions  241   197   44   22.3 
Other operating expense  1,469   1,417   52   3.7 
Total Other Expense $9,072  $8,533  $539   6.3 

 

 43 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

As shown in Table VI, total noninterest expense increased $539,000 or 6.3% in the first three months of 2016 as compared to the first three months of 2015. Significant variances include the following:

 

·Salaries and wages expense increased $400,000 (11.5%), reflecting an increase in number of employees and the effects of a significant portion of 2016 employee annual performance evaluations and merit increases occurring in the first quarter. The average number of full-time equivalent employees was 288 in the first quarter 2016, up from 278 in the first quarter 2015, including new positions established for lending, lending support, information technology, training and marketing functions.

 

·Professional fees expense increased $133,000 (85.3%) in the first quarter 2016 over the first quarter 2015 amount, including increases related to employee sales and service training, information technology, marketing and outsourced commercial loan credit review.

 

·Pensions and other employee benefits increased $52,000 (3.8%) in the first quarter 2016 over the first quarter 2015 as a result of increased healthcare claims as well as increases in other benefits related to new hires.

 

·Other operating expense increased $52,000 (3.7%) in the first quarter 2016 over the first quarter 2015, including an increase in charitable donations of $70,000.

 

·Software subscriptions and updates increased $44,000 (22.3%) in the first quarter 2016 over the first quarter 2015 as a result of enhancements and new applications initiated in 2015 and continuing into 2016.

 

·Occupancy expenses in the first quarter of 2016 were $113,000 (15.7%) under the first quarter 2015 primarily as a result of lower depreciation costs as well as lower winter related expenses such as snow removal and fuel costs.

 

FINANCIAL CONDITION

 

Gross loans outstanding (excluding mortgage loans held for sale) were $701,605,000 at March 31, 2016, down 0.5% from $704,880,000 at December 31, 2015. The total outstanding balances of residential mortgage and consumer loans were slightly higher at March 31, 2016 as compared to December 31, 2015; however, the balance of commercial loans was lower by $4,611,000, or 1.5%. In contrast, average loans outstanding in the first quarter 2016 of $701,636,000 were $77,213,000, or 12.4%, higher than the corresponding total in the first quarter 2015. The increase in loans outstanding over the last three quarters of 2015 included significant increases in tax-exempt municipal loans and in commercial participation loans. A significant portion of the 2015 growth in municipal loans stemmed from loans to two school districts located in the Corporation’s market area. 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” and “Commercial loans secured by real estate” classes in the loan tables presented in this Form 10-Q. Total participation loans outstanding amounted to $32,671,000 at March 31, 2016, down slightly from $33,059,000 at December 31, 2015. At March 31, 2016, the balance of participation loans outstanding includes $7,126,000 to a business based in the Corporation’s market area, $10,000,000 to an entity located outside of the Corporation’s market area and $11,089,000 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 the businesses have demonstrated strong cash flow performance in their recent histories.

 

The balance of available-for-sale securities fell $6,684,000 to $413,606,000 at March 31, 2016 from $420,290,000 at December 31, 2015. The reduction related primarily to the use of proceeds from calls and maturities of securities to pay down short-term debt. The average balance of available-for-sale securities, at amortized cost, was $411,286,000 for the first three months of 2016, or $94.5 million (18.7%) lower than the average balance for the first three months of 2015.

 

Although average deposits were 2.2% lower in the first quarter 2016 as compared to the first quarter 2015, total deposits of $955,848,000 at March 31, 2016 were up $20,233,000, or 2.2%, from the corresponding total at December 31, 2015. In the first quarter 2016, the Corporation’s total municipal deposits increased, as the Pennsylvania state budget impasse that had delayed funding to many municipal customers and depressed total deposits outstanding as of the end of 2015 was resolved.

 

 44 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Other 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.

 

Management does not expect capital expenditures to have a material, detrimental effect on the Corporation’s financial condition in 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 government agency. 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 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. The Corporation does not provide a credit enhancement for loans sold through the Xtra program.

 

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 March 31, 2016, the total outstanding balance of loans the Corporation has repurchased as a result of identified instances of noncompliance amounted to $1,952,000, and the corresponding total outstanding balance repurchased at December 31, 2015 was $1,968,000.

 

At March 31, 2016, outstanding balances of loans sold and serviced through the two programs totaled $153,778,000, including loans sold through the MPF Xtra program of $123,227,000 and loans sold through the Original program of $30,551,000. At December 31, 2015, outstanding balances of loans sold and serviced through the two programs totaled $152,448,000, including loans sold through the MPF Xtra program of $125,571,000 and loans sold through the Original program of $26,877,000. Based on the fairly limited volume of required repurchases to date, and of sales through the Original program with credit enhancement, no allowance had been established for representation and warranty exposures, or for credit losses on loan sales through the Original program as of March 31, 2016 and December 31, 2015.

 

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 $7,661,000 at March 31, 2016, down from $7,889,000 at December 31, 2015. As shown in Table VIII, the specific allowance on impaired loans totaled $306,000 at March 31, 2016, which was $514,000 lower than the total specific allowance at December 31, 2015 primarily as a result of a $595,000 partial charge-off on one commercial loan. Table VIII also shows the collectively determined component of the allowance for commercial loans was $201,000 higher at March 31, 2016 than at December 31, 2015, reflecting a higher allocation because average net charge-offs were higher primarily as a result of the charge-off in the first quarter 2016 previously noted.

 

 45 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The provision (credit) for loan losses by segment in the three-month period ended March 31, 2016 and 2015 is as follows:

 

(In Thousands) 3 Months Ended 
  March 31,  March 31, 
  2016  2015 
Residential mortgage $83  $(72)
Commercial  278   79 
Consumer  7   (3)
Unallocated  0   (1)
         
Total $368  $3 

 

In the first quarter 2016, the total provision for loan losses was $368,000 compared to the first quarter 2015 total of $3,000. The provision for loan losses on commercial loans in the first quarter 2016 exceeded the first quarter of 2015 by $199,000. In 2016, the provision for the commercial segment included the effects of an increase in the portion of the collectively determined allowance based on average net charge-offs (based on historical experience over the previous thirty-six months) used to estimate a portion of the collectively determined allowance. The provision for loan losses on residential mortgages in the first quarter 2016 was $83,000 compared to a credit of $72,000 in 2015. In 2016, the provision for residential mortgages included the effects of an increase as compared to year-end 2015 in the qualitative factors used to estimate a portion of the collectively determined allowance. The provision for loan losses in the first quarter 2015 includes the net effect of a decrease in qualitative factor percentages used in determining the collectively evaluated portions of the allowance for loan losses, lower loan balances and a reduction in the specific allowance on impaired loans of $69,000, which were partially offset by increases in net charge-off percentages used in determining the collectively evaluated portions of the allowance for loan losses.

 

Table IX presents information related to past due and impaired loans, and loans that have been modified under terms that are considered troubled debt restructurings (TDRs). Table IX shows total impaired loans of $9,630,000 at March 31, 2016, down $344,000 from the corresponding amount at December 31, 2015 of $9,974,000. As also shown in Table IX, loans classified as TDRs totaled $6,313,000 at March 31, 2016 down slightly from $6,364,000 at December 31, 2015, and nonaccrual loans totaled $10,944,000 at March 31, 2016 as compared to $11,517,000 at December 31, 2015.

 

The outstanding balances of impaired loans without a valuation allowance, nonaccrual loans and nonperforming TDRs at March 31, 2016, include an outstanding balance of $4,961,000 from loans to one commercial entity. In 2014, the Corporation entered into a forbearance agreement with this commercial borrower which includes a reduction in monthly payment amounts over a fifteen-month period. At the end of the fifteen-month period, the monthly payment amounts would revert to the original amounts, unless the forbearance agreement is extended or the payment requirements are otherwise modified. In July 2015, the forbearance agreement was extended for twelve months. The Corporation recorded a charge-off of $1,486,000 in the second quarter 2014 as a result of these modifications, as the payment amounts based on the forbearance agreement are not sufficient to fully amortize the contractual amount of principal outstanding on the loans.

 

As also shown in Table IX, the amount of loans past due 30-89 days and accruing interest increased $4,316,000, to $11,373,000 at March 31, 2016. The increase in the balance in the 30-89 days delinquent category included one commercial loan with an outstanding balance of $2,736,000 that was 35 days past due (and had been current prior to the first quarter 2016), and an increase of $807,000 in 1-4 family residential mortgage loans. Total loans past due 90 days or more and still accruing interest increased to $3,957,000 at March 31, 2016 from $3,229,000 at December 31, 2015. This category includes first lien residential mortgages with a total outstanding balance of $2,680,000 at March 31, 2016. 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.

 

Each period presented in Table IX includes a few large commercial relationships that have required significant monitoring and workout efforts. As a result, a limited number of relationships may significantly impact the total amount of allowance required on impaired loans, and may significantly impact the amount of total charge-offs reported in any one period.

 

Management believes it has been conservative in its decisions concerning identification of impaired loans, estimates of loss, and nonaccrual status; however, the actual losses realized from these relationships could vary materially from the allowances calculated as of March 31, 2016. 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.

 

 46 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Tables VII through X present historical data related to loans and the allowance for loan losses.

 

TABLE VII - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 

  3 Months Ended                
  March 31,  March 31,  Years Ended December 31, 
  2016  2015  2015  2014  2013  2012  2011 
Balance, beginning of year $7,889  $7,336  $7,336  $8,663  $6,857  $7,705  $9,107 
Charge-offs:                            
Residential mortgage  0   (79)  (217)  (327)  (95)  (552)  (100)
Commercial  (595)  (125)  (251)  (1,715)  (459)  (498)  (1,189)
Consumer  (18)  (18)  (94)  (97)  (117)  (171)  (157)
Total charge-offs  (613)  (222)  (562)  (2,139)  (671)  (1,221)  (1,446)
Recoveries:                            
Residential mortgage  0   1   1   25   24   18   3 
Commercial  2   1   214   264   348   8   255 
Consumer  15   15   55   47   58   59   71 
Total recoveries  17   17   270   336   430   85   329 
Net charge-offs  (596)  (205)  (292)  (1,803)  (241)  (1,136)  (1,117)
Provision (credit) for loan losses  368   3   845   476   2,047   288   (285)
Balance, end of period $7,661  $7,134  $7,889  $7,336  $8,663  $6,857  $7,705 
                             
Net charge-offs as a % of average loans  0.08%  0.03%  0.04%  0.29%  0.04%  0.16%  0.16%

 

TABLE VIII - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 

  Mar. 31,  As of December 31, 
  2016  2015  2014  2013  2012  2011 
ASC 310 - Impaired loans $306  $820  $769  $2,333  $623  $1,126 
ASC 450 - Collective segments:                        
Commercial  3,304   3,103   2,732   2,583   2,594   2,811 
Residential mortgage  3,501   3,417   3,295   3,156   3,011   3,130 
Consumer  123   122   145   193   188   204 
Unallocated  427   427   395   398   441   434 
Total Allowance $7,661  $7,889  $7,336  $8,663  $6,857  $7,705 

 

The above allocation is based on estimates and subjective judgments and is not necessarily indicative of the specific amounts or loan categories in which losses may occur.

 

 47 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IX - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS

AND TROUBLED DEBT RESTRUCTURINGS (TDRs)

(In Thousands)

 

  As of                
  March 31,  As of December 31, 
  2016  2015  2014  2013  2012  2011 
Impaired loans with a valuation allowance $1,420  $1,933  $3,241  $9,889  $2,710  $3,433 
Impaired loans without a valuation allowance  8,210   8,041   9,075   6,432   4,719   4,431 
Total impaired loans $9,630  $9,974  $12,316  $16,321  $7,429  $7,864 
                         
Total loans past due 30-89 days and still accruing $11,373  $7,057  $7,121  $8,305  $7,756  $7,898 
                         
Nonperforming assets:                        
Total nonaccrual loans $10,944  $11,517  $12,610  $14,934  $7,353  $7,197 
Total loans past due 90 days or more and still accruing  3,957   3,229   2,843   3,131   2,311   1,267 
Total nonperforming loans  14,901   14,746   15,453   18,065   9,664   8,464 
Foreclosed assets held for sale (real estate)  1,584   1,260   1,189   892   879   1,235 
Total nonperforming assets $16,485  $16,006  $16,642  $18,957  $10,543  $9,699 
                         
Loans subject to troubled debt restructurings (TDRs):                        
Performing $1,167  $1,186  $1,807  $3,267  $906  $1,064 
Nonperforming  5,146   5,178   5,388   908   1,155   2,413 
Total TDRs $6,313  $6,364  $7,195  $4,175  $2,061  $3,477 
                         
Total nonperforming loans as a % of loans  2.12%  2.09%  2.45%  2.80%  1.41%  1.19%
Total nonperforming assets as a % of assets  1.36%  1.31%  1.34%  1.53%  0.82%  0.73%
Allowance for loan losses as a % of total loans  1.09%  1.12%  1.16%  1.34%  1.00%  1.09%
Allowance for loan losses as a % of nonperforming loans  51.41%  53.50%  47.47%  47.95%  70.95%  91.03%

 

TABLE X - SUMMARY OF LOANS BY TYPE

Summary of Loans by Type

(In Thousands)

 

  Mar. 31,  As of December 31, 
  2016  2015  2014  2013  2012  2011 
Residential mortgage:                        
Residential mortgage loans - first liens $306,753  $304,783  $291,882  $299,831  $311,627  $331,015 
Residential mortgage loans - junior liens  21,622   21,146   21,166   23,040   26,748   28,851 
Home equity lines of credit  38,627   39,040   36,629   34,530   33,017   30,037 
1-4 Family residential construction  20,010   21,121   16,739   13,909   12,842   9,959 
Total residential mortgage  387,012   386,090   366,416   371,310   384,234   399,862 
Commercial:                        
Commercial loans secured by real estate  154,646   154,779   145,878   147,215   158,413   156,388 
Commercial and industrial  71,628   75,196   50,157   42,387   48,442   57,191 
Political subdivisions  38,364   40,007   17,534   16,291   31,789   37,620 
Commercial construction and land  7,445   5,122   6,938   17,003   28,200   23,518 
Loans secured by farmland  7,168   7,019   7,916   10,468   11,403   10,949 
Multi-family (5 or more) residential  8,393   9,188   8,917   10,985   6,745   6,583 
Agricultural loans  4,492   4,671   3,221   3,251   3,053   2,987 
Other commercial loans  11,387   12,152   13,334   14,631   362   552 
Total commercial  303,523   308,134   253,895   262,231   288,407   295,788 
Consumer  11,070   10,656   10,234   10,762   11,269   12,665 
Total  701,605   704,880   630,545   644,303   683,910   708,315 
Less: allowance for loan losses  (7,661)  (7,889)  (7,336)  (8,663)  (6,857)  (7,705)
Loans, net $693,944  $696,991  $623,209  $635,640  $677,053  $700,610 

 

 48 

 

 

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 March 31, 2016, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $24,681,000.

 

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 $19,021,000 at March 31, 2016.

 

The Corporation’s outstanding, available, and total credit facilities at March 31, 2016 and December 31, 2015 are as follows:

 

  Outstanding  Available  Total Credit 
(In Thousands) Mar. 31,  Dec. 31,  Mar. 31,  Dec. 31,  Mar. 31,  Dec. 31, 
  2016  2015  2016  2015  2016  2015 
Federal Home Loan Bank of Pittsburgh $30,503  $60,348  $297,186  $262,361  $327,689  $322,709 
Federal Reserve Bank Discount Window  0   0   18,595   19,606   18,595   19,606 
Other correspondent banks  0   0   45,000   45,000   45,000   45,000 
Total credit facilities $30,503  $60,348  $360,781  $326,967  $391,284  $387,315 

 

At March 31, 2016, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of short-term borrowings of $18,811,000, and long-term borrowings with a total amount of $11,692,000. At December 31, 2015, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowings of $23,500,000, short-term borrowings of $25,081,000, and long-term borrowings with a total amount of $11,767,000. 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 March 31, 2016, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $233,985,000.

 

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

 

 49 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 March 31, 2016 and December 31, 2015 are presented below. Management believes, as of March 31, 2016 and December 31, 2015, 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 in the “New Capital Rule” section 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.

 

(Dollars in Thousands)                Minimum To Be Well 
        Minimum  Minimum To Maintain  Capitalized Under 
        Capital  Capital Conservation  Prompt Corrective 
  Actual  Requirement  Buffer at Reporting Date  Action Provisions 
  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio 
March 31, 2016:                                
Total capital to risk-weighted assets:                                
Consolidated $178,839   24.19% $59,148   ³8% $63,769   ³8.625% $73,935   ³10%
C&N Bank  161,558   21.99%  58,788   ³8%  63,381   ³8.625%  73,485   ³10%
Tier 1 capital to risk-weighted assets:                                
Consolidated  170,961   23.12%  29,574   ³6%  48,982   ³6.625%  59,148   ³8%
C&N Bank  153,897   20.94%  29,394   ³6%  48,684   ³6.625%  58,788   ³8%
Common equity tier 1 capital to risk-weighted assets:                                
Consolidated  170,961   23.12%  29,574   ³4.5%  37,892   ³5.125%  48,058   ³6.5%
C&N Bank  153,897   20.94%  29,394   ³4.5%  37,661   ³5.125%  47,765   ³6.5%
Tier 1 capital to average assets:                                
Consolidated  170,961   14.26%  47,954   ³4%  N/A   N/A   59,943   ³5%
C&N Bank  153,897   12.98%  47,415   ³4%  N/A   N/A   59,269   ³5%
                                 
December 31, 2015:                                
Total capital to risk-weighted assets:                                
Consolidated $181,216   24.40% $59,424   ³8%  N/A   N/A  $74,281   ³10%
C&N Bank  161,187   21.83%  59,058   ³8%  N/A   N/A   73,823   ³10%
Tier 1 capital to risk-weighted assets:                                
Consolidated  173,009   23.29%  29,712   ³6%  N/A   N/A   59,424   ³8%
C&N Bank  153,298   20.77%  29,529   ³6%  N/A   N/A   59,058   ³8%
Common equity tier 1 capital to risk-weighted assets:                                
Consolidated  173,009   23.29%  29,712   ³4.5%  N/A   N/A   48,282   ³6.5%
C&N Bank  153,298   20.77%  29,529   ³4.5%  N/A   N/A   47,985   ³6.5%
Tier 1 capital to average assets:                                
Consolidated  173,009   14.31%  48,355   ³4%  N/A   N/A   60,444   ³5%
C&N Bank  153,298   12.81%  47,861   ³4%  N/A   N/A   59,826   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 in the section below titled “New Capital Rule," 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.

 

 50 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

NEW CAPITAL RULE

 

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.

 

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. Phase-in of the capital conservation buffer requirements began January 1, 2016. The transition schedule for new ratios, including the capital conservation buffer, is as follows:

 

  As of January 1:          
  2015  2016  2017  2018  2019 
Minimum common equity tier 1 capital ratio  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%
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 tier 1 capital ratio  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 total capital ratio  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%

 

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%

 

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 within stockholders’ equity. The balance in Accumulated Other Comprehensive Income related to unrealized gains on available-for-sale securities, net of deferred income tax, amounted to $5,347,000 at March 31, 2016 and $2,493,000 at December 31, 2015. Changes in accumulated other comprehensive income 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 March 31, 2016.

 

 51 

 

 

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 $49,000 at March 31, 2016 and $35,000 at December 31, 2015.

 

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 $6,441,000 for the three months ended March 31, 2016 as compared to $6,121,000 in the first quarter 2015. For the three months ended March 31, 2016, Comprehensive Income included: (1) Net Income of $3,573,000, which was $242,000 lower than in the first quarter 2015; (2) Other Comprehensive Income from an increase in net unrealized gains on available-for-sale securities of $2,854,000 as compared to Other Comprehensive Gain of $2,373,000 from an increase in net unrealized gains on available-for-sale securities in the first quarter 2015; and (3) Other Comprehensive Gain from defined benefit plans of $14,000, as compared to Other Comprehensive Loss of $67,000 from defined benefit plans in the first quarter 2015.

 

INCOME TAXES

 

The effective income tax rate was 23.4% of pre-tax income for the first quarter 2016 and 24.4% for the first quarter 2015. The provision for income tax for interim periods is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. 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 March 31, 2016, the net deferred tax asset was $949,000, down from $3,115,000 at December 31, 2015. The most significant change in temporary difference components was an increase of $1,537,000 in the deferred tax liability associated with unrealized gains on available-for-sale securities.

 

The Corporation regularly reviews deferred tax assets for recoverability based on history of earnings, expectations for future earnings and expected timing of reversals of temporary differences. Realization of deferred tax assets ultimately depends on the existence of sufficient taxable income, including taxable income in prior carryback years, as well as future taxable income. Management believes the recorded net deferred tax asset at March 31, 2016 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.

 

INFLATION

 

The Corporation is significantly affected by the Federal Reserve Board’s efforts to control inflation through changes in short-term interest rates. Beginning in September 2007, in response to concerns about weakness in the U.S. economy, the Federal Reserve lowered the fed funds target rate numerous times; in December 2008, it established a target range of 0% to 0.25%, which it maintained through mid-December 2015. On December 16, 2015, the Federal Reserve raised their target for the federal funds rate to 0.25% to 0.50%. This decision was based on data available that suggested economic activity had been expanding at a moderate pace. This included an increase in household spending, business fixed investments increasing, and an improvement in labor market conditions. Also, throughout this period, the Federal Reserve has injected massive amounts of liquidity into the nation’s monetary system through a variety of programs. The Federal Reserve has purchased large amounts of securities in an effort to keep interest rates low and stimulate economic growth. Beginning in late 2013, the Federal Reserve began reducing the amount of securities purchased under its asset purchase program and then ended the program in October 2014, though still reinvesting principal payments from its holdings of agency debt and agency mortgage-backed securities in agency mortgage-backed securities and continued to roll over maturing Treasury securities at auction. The Federal Reserve maintained their commitment to this policy in their March 16, 2016 statement and anticipates doing so until normalization of the level of the federal funds rate is well under way.

 

 52 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Despite the current low short-term rate environment, inflation statistics indicate that the overall rate of inflation is unlikely to significantly affect the Corporation’s operations within the near future. 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.

 

 53 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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 two major categories of market risk are interest rate risk and equity securities risk, which are discussed in the following sections.

 

INTEREST RATE RISK

 

Business risk arising from changes in interest rates is an inherent factor in operating a bank. The Corporation’s assets are predominantly 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.

 

Table XI, which follows this discussion, is based on the results of calculations performed using the simulation model as of January 31, 2016 and December 31, 2015. The table shows that as of the respective dates, the changes in net interest income and changes in market value were within the policy limits in all scenarios.

 

 54 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE XI - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES

 

January 31, 2016 Data               
(In Thousands)    Period Ending January 31, 2017       
                
Basis Point Interest  Interest  Net Interest  NII  NII 
Change in Rates Income  Expense  Income (NII)  % Change  Risk Limit 
+400 $51,937  $22,130  $29,807   -20.0%  25.0%
+300  49,274   17,351   31,923   -14.3%  20.0%
+200  46,592   12,661   33,931   -8.9%  15.0%
+100  43,824   8,146   35,678   -4.3%  10.0%
0  40,967   3,705   37,262   0.0%  0.0%
-100  38,268   3,182   35,086   -5.8%  10.0%
-200  36,868   3,179   33,689   -9.6%  15.0%
-300  36,351   3,179   33,172   -11.0%  20.0%
-400  36,208   3,179   33,029   -11.4%  25.0%
                     

 

  Market Value of Portfolio Equity at January 31, 2016 
          
  Present  Present  Present 
Basis Point Value  Value  Value 
Change in Rates Equity  % Change  Risk Limit 
+400 $166,868   -24.3%  50.0%
+300  178,584   -19.0%  45.0%
+200  192,086   -12.8%  35.0%
+100  205,639   -6.7%  25.0%
0  220,406   0.0%  0.0%
-100  219,868   -0.2%  25.0%
-200  226,004   2.5%  35.0%
-300  258,154   17.1%  45.0%
-400  292,212   32.6%  50.0%

 

December 31, 2015 Data            
(In Thousands)     Period Ending December 31, 2016       
                
Basis Point Interest  Interest  Net Interest  NII  NII 
Change in Rates Income  Expense  Income (NII)  % Change  Risk Limit 
+400 $52,181  $21,985  $30,196   -20.8%  25.0%
+300  49,687   17,282   32,405   -15.0%  20.0%
+200  47,136   12,659   34,477   -9.6%  15.0%
+100  44,546   8,109   36,437   -4.4%  10.0%
0  41,835   3,715   38,120   0.0%  0.0%
-100  39,116   3,171   35,945   -5.7%  10.0%
-200  37,417   3,168   34,249   -10.2%  15.0%
-300  36,838   3,168   33,670   -11.7%  20.0%
-400  36,689   3,168   33,521   -12.1%  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 $167,741   -24.4%  50.0%
+300  179,772   -18.9%  45.0%
+200  193,823   -12.6%  35.0%
+100  207,803   -6.3%  25.0%
0  221,750   0.0%  0.0%
-100  223,517   0.8%  25.0%
-200  225,185   1.5%  35.0%
-300  250,353   12.9%  45.0%
-400  286,210   29.1%  50.0%

 

 55 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

EQUITY SECURITIES RISK

 

The Corporation’s equity securities portfolio consists of investments in stocks of banks and bank holding companies. Investments in bank stocks are subject to risk factors that affect the banking industry in general, including credit risk, competition from non-bank entities, interest rate risk and other factors, which could result in a decline in market prices. Also, losses could occur in individual stocks held by the Corporation because of specific circumstances related to each bank.

 

Equity securities held as of March 31, 2016 and December 31, 2015 are presented in Table XII. Table XII presents quantitative data concerning the effects of a decline in fair value of the Corporation’s equity securities of 10% or 20%. The data in Table XII does not reflect the effects of any appreciation in value that may occur, nor does it present the Corporation’s maximum exposure to loss on equity securities, which would be 100% of their fair value as of March 31, 2016.

 

TABLE XII - EQUITY SECURITIES RISK

(In Thousands)

 

  March 31,  Dec. 31, 
  2016  2015 
Cost $1,253  $1,680 
Fair Value  1,736   2,386 
Hypothetical 10% Decline In Market Value  (174)  (239)
Hypothetical 20% Decline In Market Value  (347)  (477)

 

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.

 

 56 

 

 

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 18, 2016.

 

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

 

Issuer Purchases of Equity Securities

 

Effective July 17, 2014, the Corporation terminated its existing treasury stock repurchase programs and approved a new treasury stock repurchase program. Under the new program, the Corporation is authorized to repurchase up to 622,500 shares of the Corporation’s common stock, or approximately 5% of the Corporation’s issued and outstanding shares at July 16, 2014. As permitted by securities laws and other legal requirements and subject to market conditions and other factors, purchases under the new program may be made from time to time in the open market at prevailing prices, or through privately negotiated transactions.

 

Consistent with previous programs, the Board of Directors’ July 17, 2014 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.

 

The following table sets forth a summary of the purchases by the Corporation, on the open market, of its equity securities during the first quarter 2016:

 

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
 
January 1 - 31, 2016  35,300  $19.83   470,500   152,000 
February 1 - 29, 2016  75,550  $19.86   546,050   76,450 
March 1 - 31, 2016  43,500  $19.98   589,550   32,950 

 

Through March 31, 2016, 589,550 shares had been repurchased for a total cost of $11,870,000. In April 2016, the Corporation repurchased the remainder of the shares authorized under the program. In total, 622,500 shares were repurchased for a total cost of $12,140,000, at an average price of $19.50 per share.

 

Effective April 21, 2016, the Corporation’s Board of Directors approved a new treasury stock repurchase program. Under the newly approved 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. Consistent with the previous program, 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.

 

 

 57 

 

 

CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Item 3.Defaults Upon Senior Securities

None

 

Item 4.Mine Safety Disclosures

Not applicable

 

Item 5.Other Information

None

 

Item 6.Exhibits

 

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

 

 58 

 

 

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
  
May 5, 2016By:/s/ J. Bradley Scovill
DatePresident and Chief Executive Officer
  
May 5, 2016By:/s/ Mark A. Hughes
DateTreasurer and Chief Financial Officer

 

 59