Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
⌧ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2022
or
◻ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to _________________________.
Commission file number: 000-16084
CITIZENS & NORTHERN CORPORATION
(Exact name of Registrant as specified in its charter)
PENNSYLVANIA
23-2451943
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
90-92 MAIN STREET , WELLSBORO , PA 16901
(Address of principal executive offices) (Zip code)
570 - 724-3411
(Registrant’s telephone number including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class
Trading Symbol
Name of Each Exchange on Which Registered
Common Stock Par Value $1.00
CZNC
NASDAQ Capital Market
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ⌧ No ◻
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ⌧ No ◻
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of “large accelerated filer,” accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ◻ Accelerated filer ⌧ Non-accelerated filer ◻ Smaller reporting company ☐ Emerging growth company ◻
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ⌧
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)
15,493 ,056 Shares Outstanding on August 3, 2022
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
CITIZENS & NORTHERN CORPORATION
Index
Part I. Financial Information
Item 1. Financial Statements
Consolidated Balance Sheets (Unaudited) – June 30, 2022 and December 31, 2021
Page 3
Consolidated Statements of Income (Unaudited) – Three-month and Six-month Periods Ended June 30, 2022 and 2021
Page 4
Consolidated Statements of Comprehensive (Loss) Income (Unaudited) – Three-month and Six-month Periods Ended June 30, 2022 and 2021
Page 5
Consolidated Statements of Cash Flows (Unaudited) – Six-month Periods Ended June 30, 2022 and 2021
Page 6
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) – Three-month and Six-month Periods June 30, 2022 and 202 1
Pages 7 – 8
Notes to Unaudited Consolidated Financial Statements
Pages 9 – 37
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Pages 38 – 63
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Pages 63 – 65
Item 4. Controls and Procedures
Page 65
Part II. Other Information
Pages 65 – Error! Bookmark not defined.
Signatures
Page 68
2
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Data) (Unaudited)
June 30,
December 31,
2022
2021
ASSETS
Cash and due from banks:
Noninterest-bearing
$
37,735
$
16,729
Interest-bearing
31,452
88,219
Total cash and due from banks
69,187
104,948
Available-for-sale debt securities, at fair value
526,837
517,679
Loans receivable
1,657,604
1,564,849
Allowance for loan losses
( 14,547 )
( 13,537 )
Loans, net
1,643,057
1,551,312
Bank-owned life insurance
30,941
30,669
Accrued interest receivable
7,740
7,235
Bank premises and equipment, net
21,829
20,683
Foreclosed assets held for sale
505
684
Deferred tax asset, net
16,331
5,887
Goodwill
52,505
52,505
Core deposit intangibles, net
3,097
3,316
Other assets
38,689
32,730
TOTAL ASSETS
$
2,410,718
$
2,327,648
LIABILITIES
Deposits:
Noninterest-bearing
$
552,767
$
521,206
Interest-bearing
1,411,503
1,403,854
Total deposits
1,964,270
1,925,060
Short-term borrowings
90,042
1,803
Long-term borrowings - FHLB advances
36,791
28,042
Senior notes, net
14,733
14,701
Subordinated debt, net
24,553
33,009
Accrued interest and other liabilities
21,710
23,628
TOTAL LIABILITIES
2,152,099
2,026,243
STOCKHOLDERS' EQUITY
Preferred stock, $ 1,000 par value; authorized 30,000 shares; $ 1,000 liquidation
preference per share; no shares issued
0
0
Common stock, par value $ 1.00 per share; authorized 20,000,000 shares;
issued 16,030,172 and outstanding 15,499,214 at June 30, 2022;
issued 16,030,172 and outstanding 15,759,090 at December 31, 2021
16,030
16,030
Paid-in capital
143,417
144,453
Retained earnings
148,187
142,612
Treasury stock, at cost; 530,958 shares at June 30, 2022 and 271,082
shares at December 31, 2021
( 13,013 )
( 6,716 )
Accumulated other comprehensive (loss) income
( 36,002 )
5,026
TOTAL STOCKHOLDERS' EQUITY
258,619
301,405
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
$
2,410,718
$
2,327,648
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Income
(In Thousands Except Per Share Data) (Unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
INTEREST INCOME
Interest and fees on loans:
Taxable
$
17,927
$
18,075
$
36,476
$
37,566
Tax-exempt
467
411
921
850
Income from available-for-sale debt securities:
Taxable
2,036
1,187
4,005
2,300
Tax-exempt
768
663
1,490
1,305
Other interest and dividend income
111
92
190
161
Total interest and dividend income
21,309
20,428
43,082
42,182
INTEREST EXPENSE
Interest on deposits
1,130
1,217
2,040
2,495
Interest on short-term borrowings
122
7
123
22
Interest on long-term borrowings - FHLB advances
55
109
104
243
Interest on senior notes, net
120
57
238
57
Interest on subordinated debt, net
257
357
620
601
Total interest expense
1,684
1,747
3,125
3,418
Net interest income
19,625
18,681
39,957
38,764
Provision for loan losses
308
744
1,199
1,003
Net interest income after provision for loan losses
19,317
17,937
38,758
37,761
NONINTEREST INCOME
Trust revenue
1,715
1,807
3,501
3,433
Brokerage and insurance revenue
566
506
1,088
832
Service charges on deposit accounts
1,322
1,073
2,557
2,088
Interchange revenue from debit card transactions
1,056
998
2,019
1,879
Net gains from sale of loans
220
925
602
1,989
Loan servicing fees, net
358
146
568
394
Increase in cash surrender value of life insurance
137
145
272
295
Other noninterest income
1,456
700
2,044
2,172
Realized (losses) gains on available-for-sale debt securities, net
( 1 )
2
1
2
Total noninterest income
6,829
6,302
12,652
13,084
NONINTEREST EXPENSE
Salaries and employee benefits
10,265
9,499
20,872
18,394
Net occupancy and equipment expense
1,308
1,219
2,719
2,523
Data processing and telecommunications expense
1,720
1,487
3,343
2,867
Automated teller machine and interchange expense
347
355
731
692
Pennsylvania shares tax
488
490
976
981
Professional fees
480
598
969
1,145
Other noninterest expense
2,431
1,751
4,315
4,506
Total noninterest expense
17,039
15,399
33,925
31,108
Income before income tax provision
9,107
8,840
17,485
19,737
Income tax provision
1,618
1,780
3,101
3,890
NET INCOME
$
7,489
$
7,060
$
14,384
$
15,847
EARNINGS PER COMMON SHARE - BASIC
$
0.48
$
0.44
$
0.92
$
0.99
EARNINGS PER COMMON SHARE - DILUTED
$
0.48
$
0.44
$
0.92
$
0.99
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Comprehensive (Loss) Income
(In Thousands) (Unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Net income
$
7,489
$
7,060
$
14,384
$
15,847
Available-for-sale debt securities:
Unrealized holding (losses) gains on available-for-sale debt securities
( 20,018 )
2,941
( 52,043 )
( 3,173 )
Reclassification adjustment for losses (gains) realized in income
1
( 2 )
( 1 )
( 2 )
Other comprehensive (loss) income on available-for-sale debt securities
( 20,017 )
2,939
( 52,044 )
( 3,175 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
0
0
133
( 5 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 11 )
( 4 )
( 22 )
( 8 )
Other comprehensive (loss) income on pension and postretirement obligations
( 11 )
( 4 )
111
( 13 )
Other comprehensive (loss) income before income tax
( 20,028 )
2,935
( 51,933 )
( 3,188 )
Income tax related to other comprehensive loss (income)
4,204
( 618 )
10,905
669
Net other comprehensive (loss) income
( 15,824 )
2,317
( 41,028 )
( 2,519 )
Comprehensive (loss) income
$
( 8,335 )
$
9,377
$
( 26,644 )
$
13,328
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands) (Unaudited)
Six Months Ended
June 30,
June 30,
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
14,384
$
15,847
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
1,199
1,003
Realized gains on available-for-sale debt securities, net
( 1 )
( 2 )
Net amortization of securities
1,394
1,021
Increase in cash surrender value of life insurance
( 272 )
( 295 )
Depreciation and amortization of bank premises and equipment
1,013
1,081
Net accretion of purchase accounting adjustments
( 727 )
( 1,397 )
Stock-based compensation
781
625
Deferred income taxes
461
( 34 )
Increase in fair value of servicing rights
( 152 )
( 36 )
Gains on sales of loans, net
( 602 )
( 1,989 )
Origination of loans held for sale
( 22,526 )
( 60,590 )
Proceeds from sales of loans held for sale
22,122
60,867
(Increase) decrease in accrued interest receivable and other assets
( 2,151 )
761
Decrease in accrued interest payable and other liabilities
( 986 )
( 1,396 )
Other
80
( 55 )
Net Cash Provided by Operating Activities
14,017
15,411
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of certificates of deposit
0
( 2,000 )
Proceeds from maturities of certificates of deposit
250
0
Proceeds from sales of available-for-sale debt securities
0
421
Proceeds from calls and maturities of available-for-sale debt securities
30,066
33,117
Purchase of available-for-sale debt securities
( 92,661 )
( 80,249 )
Redemption of Federal Home Loan Bank of Pittsburgh stock
4,763
1,367
Purchase of Federal Home Loan Bank of Pittsburgh stock
( 8,893 )
( 997 )
Net (increase) decrease in loans
( 92,292 )
46,960
Proceeds from bank owned life insurance
0
287
Proceeds from sales of premises and equipment
0
575
Purchase of premises and equipment
( 2,161 )
( 741 )
Proceeds from sale of foreclosed assets
290
178
Other
100
115
Net Cash Used in Investing Activities
( 160,538 )
( 967 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits
39,309
96,914
Net increase (decrease) in short-term borrowings
88,239
( 17,832 )
Proceeds from long-term borrowings - FHLB advances
20,290
0
Repayments of long-term borrowings - FHLB advances
( 11,405 )
( 10,047 )
Proceeds from issuance of senior notes, net of issuance costs
0
14,663
Proceeds from issuance of subordinated debt, net of issuance costs
0
24,437
Redemption of subordinated debt
( 8,500 )
( 8,000 )
Sale of treasury stock
141
77
Purchases of treasury stock
( 9,081 )
( 1,688 )
Common dividends paid
( 7,983 )
( 7,965 )
Net Cash Provided by Financing Activities
111,010
90,559
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
( 35,511 )
105,003
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
95,848
96,017
CASH AND CASH EQUIVALENTS, END OF PERIOD
$
60,337
$
201,020
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Increase in accrued purchase of available-for-sale debt securities
$
0
$
32
Assets acquired through foreclosure of real estate loans
$
51
$
134
Leased assets obtained in exchange for new operating lease liabilities
$
904
$
0
Interest paid
$
3,310
$
4,508
Income taxes paid
$
2,276
$
5,770
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
Table of Contents
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
Three Months Ended June 30, 2022
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, March 31, 2022
16,030,172
311,449
$
16,030
$
142,991
$
145,073
$
( 20,178 )
$
( 7,708 )
$
276,208
Net income
7,489
7,489
Other comprehensive loss, net
( 15,824 )
( 15,824 )
Cash dividends declared on common stock, $ .28 per share
( 4,375 )
( 4,375 )
Shares issued for dividend reinvestment plan
( 17,068 )
( 10 )
419
409
Forfeiture of restricted stock
1,072
23
( 23 )
0
Stock-based compensation expense
413
413
Treasury stock purchases
235,505
( 5,701 )
( 5,701 )
Balance, June 30, 2022
16,030,172
530,958
$
16,030
$
143,417
$
148,187
$
( 36,002 )
$
( 13,013 )
$
258,619
Three Months Ended June 30, 2021
Balance, March 31, 2021
16,013,279
13,465
$
16,013
$
143,173
$
134,176
$
6,959
$
( 265 )
$
300,056
Net income
7,060
7,060
Other comprehensive income, net
2,317
2,317
Cash dividends declared on common stock, $ .28 per share
( 4,480 )
( 4,480 )
Shares issued for dividend reinvestment plan
16,893
17
410
427
Restricted stock granted
( 4,000 )
( 79 )
79
0
Forfeiture of restricted stock
1,499
29
( 29 )
0
Stock-based compensation expense
284
284
Treasury stock purchases
61,696
( 1,531 )
( 1,531 )
Balance, June 30, 2021
16,030,172
72,660
$
16,030
$
143,817
$
136,756
$
9,276
$
( 1,746 )
$
304,133
7
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Changes in Stockholders’ Equity
(In Thousands Except Share and Per Share Data) (Unaudited)
(Continued)
Accumulated
Other
Common
Treasury
Common
Paid-in
Retained
Comprehensive
Treasury
Six Months Ended June 30, 2022
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, December 31, 2021
16,030,172
271,082
$
16,030
$
144,453
$
142,612
$
5,026
$
( 6,716 )
$
301,405
Net income
14,384
14,384
Other comprehensive loss, net
( 41,028 )
( 41,028 )
Cash dividends declared on common stock, $ .56 per share
( 8,809 )
( 8,809 )
Shares issued for dividend reinvestment plan
( 33,202 )
2
824
826
Shares issued from treasury and redeemed related to exercise of stock options
( 7,024 )
( 34 )
175
141
Restricted stock granted
( 78,243 )
( 1,932 )
1,932
0
Forfeiture of restricted stock
7,144
147
( 147 )
0
Stock-based compensation expense
781
781
Purchase of restricted stock for tax withholding
6,054
( 153 )
( 153 )
Treasury stock purchases
365,147
( 8,928 )
( 8,928 )
Balance, June 30, 2022
16,030,172
530,958
$
16,030
$
143,417
$
148,187
$
( 36,002 )
$
( 13,013 )
$
258,619
Six Months Ended June 30, 2021
Balance, December 31, 2020
15,982,815
70,831
$
15,983
$
143,644
$
129,703
$
11,795
$
( 1,369 )
$
299,756
Net income
15,847
15,847
Other comprehensive loss, net
( 2,519 )
( 2,519 )
Cash dividends declared on common stock, $ .55 per share
( 8,794 )
( 8,794 )
Shares issued for dividend reinvestment plan
36,368
36
793
829
Shares issued from treasury and redeemed related to exercise of stock options
( 5,414 )
( 28 )
105
77
Restricted stock granted
10,989
( 67,402 )
11
( 1,319 )
1,308
0
Forfeiture of restricted stock
5,290
102
( 102 )
0
Stock-based compensation expense
625
625
Purchase of restricted stock for tax withholding
7,659
( 157 )
( 157 )
Treasury stock purchases
61,696
( 1,531 )
( 1,531 )
Balance, June 30, 2021
16,030,172
72,660
$
16,030
$
143,817
$
136,756
$
9,276
$
( 1,746 )
$
304,133
The accompanying notes are an integral part of these unaudited consolidated financial statements.
8
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Notes to Unaudited Consolidated Financial Statements
1. BASIS OF INTERIM PRESENTATION AND STATUS OF RECENT ACCOUNTING PRONOUNCEMENTS
The consolidated financial statements include the accounts of Citizens & Northern Corporation and its subsidiaries, Citizens & Northern Bank (“C&N Bank”), Bucktail Life Insurance Company and Citizens & Northern Investment Corporation (collectively, “Corporation”). The consolidated financial statements also include C&N Bank’s wholly-owned subsidiaries, C&N Financial Services, LLC and Northern Tier Holding LLC. C&N Bank is the sole member of C&N Financial Services, LLC and Northern Tier Holding LLC. All material intercompany balances and transactions have been eliminated in consolidation.
The consolidated financial information included herein, except the consolidated balance sheet dated December 31, 2021, 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.
Operating results reported for the six-month period ended June 30, 2022 might not be indicative of the results for the year ending December 31, 2022. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.
RECENT ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board (FASB) issues Accounting Standards Updates (ASUs) to the FASB Accounting Standards Codification (ASC). This section provides a summary description of recent ASUs that have significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the near future.
Recent Accounting Pronouncements - Adopted
ASU 2020-04, Reference Rate Reform (Topic 848) provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The amendments in ASU 2020-04 are elective and apply to all entities that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued. The guidance includes a general principle that permits an entity to consider contract modifications due to reference rate reform to be an event that does not require contract remeasurement at the modification date or reassessment of a previous accounting determination. Some specific optional expedients are as follows:
● Simplifies accounting for contract modifications, including modifications to loans receivable and debt, by prospectively adjusting the effective interest rate.
● Simplifies the assessment of hedge effectiveness and allows hedging relationships affected by reference rate reform to continue.
The Corporation has elected to apply the optional expedients prospectively for applicable loan and other contracts, and implementation of this election did not have a material effect on the Corporation’s financial position or results of operations.
9
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Recently Issued But Not Yet Effective Accounting Pronouncements
ASU 2016-13, Financial Instruments-Credit Losses (Topic 326), as modified by subsequent ASUs, changes accounting for credit losses on loans receivable and debt securities from an incurred loss methodology to an expected credit loss methodology. Among other things, ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Accordingly, ASU 2016-13 requires the use of forward-looking information to form credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, though the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on debt securities and purchased financial assets with credit deterioration. The effect of implementing this ASU is recorded through a cumulative-effect adjustment to retained earnings. The Corporation has formed a cross functional management team and is working with an outside vendor assessing alternative loss estimation methodologies and the Corporation’s data and system needs to evaluate the impact that adoption of this standard will have on the Corporation’s financial condition and results of operations. In November 2019, the FASB approved a delay of the required implementation date of ASU 2016-13 for smaller reporting companies, including the Corporation, resulting in a required implementation date for the Corporation of January 1, 2023.
2. PER SHARE DATA
Basic earnings per common share are calculated using the two-class method to determine income attributable to common shareholders. Unvested restricted stock awards that contain nonforfeitable rights to dividends are considered participating securities under the two-class method. Distributed dividends and an allocation of undistributed net income to participating securities reduce the amount of income attributable to common shareholders. Income attributable to common shareholders is then divided by weighted-average common shares outstanding for the period to determine basic earnings per common share.
Diluted earnings per common share are calculated under the more dilutive of either the treasury method or the two-class method. Diluted earnings per common share is computed using weighted-average common shares outstanding, plus weighted-average common shares available from the exercise of all dilutive stock options, less the number of shares that could be repurchased with the proceeds of stock option exercises based on the average share price of the Corporation’s common stock during the period.
(In Thousands, Except Share and Per Share Data)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Basic
Net income
$
7,489
$
7,060
$
14,384
$
15,847
Less: Dividends and undistributed earnings allocated to participating securities
( 70 )
( 61 )
( 130 )
( 126 )
Net income attributable to common shares
$
7,419
$
6,999
$
14,254
$
15,721
Basic weighted-average common shares outstanding
15,441,564
15,868,150
15,542,959
15,859,236
Basic earnings per common share (a)
$
0.48
$
0.44
$
0.92
$
0.99
Diluted
Net income attributable to common shares
$
7,419
$
6,999
$
14,254
$
15,721
Basic weighted-average common shares outstanding
15,441,564
15,868,150
15,542,959
15,859,236
Dilutive effect of potential common stock arising from stock options
3,009
6,833
3,360
5,922
Diluted weighted-average common shares outstanding
15,444,573
15,874,983
15,546,319
15,865,158
Diluted earnings per common share (a)
$
0.48
$
0.44
$
0.92
$
0.99
Weighted-average nonvested restricted shares outstanding
145,132
136,711
141,656
127,627
(a) Basic and diluted earnings per share under the two-class method are determined on net income reported on the consolidated statements of income, less earnings allocated to non-vested restricted shares with nonforfeitable dividends (participating securities).
10
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Anti-dilutive stock options are excluded from earnings per share calculations. There were no anti-dilutive instruments in the three-month and six-month periods ended June 30, 2022 and 2021.
3. COMPREHENSIVE (LOSS) INCOME
Comprehensive (loss) 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 (loss) income. The components of other comprehensive (loss) income, and the related tax effects, are as follows:
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended June 30, 2022
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 20,018 )
$
4,202
$
( 15,816 )
Reclassification adjustment for losses realized in income
1
0
1
Other comprehensive loss from available-for-sale debt securities
( 20,017 )
4,202
( 15,815 )
Unfunded pension and postretirement obligations,
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 11 )
2
( 9 )
Other comprehensive loss on unfunded retirement obligations
( 11 )
2
( 9 )
Total other comprehensive loss
$
( 20,028 )
$
4,204
$
( 15,824 )
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended June 30, 2021
Available-for-sale debt securities:
Unrealized holding gains on available-for-sale debt securities
$
2,941
$
( 619 )
$
2,322
Reclassification adjustment for (gains) realized in income
( 2 )
0
( 2 )
Other comprehensive income from available-for-sale debt securities
$
2,939
$
( 619 )
$
2,320
Unfunded pension and postretirement obligations,
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 4 )
1
( 3 )
Other comprehensive loss on unfunded retirement obligations
( 4 )
1
( 3 )
Total other comprehensive income
$
2,935
$
( 618 )
$
2,317
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Six Months Ended June 30, 2022
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 52,043 )
$
10,928
$
( 41,115 )
Reclassification adjustment for (gains) realized in income
( 1 )
0
( 1 )
Other comprehensive loss from available-for-sale debt securities
( 52,044 )
10,928
( 41,116 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
133
( 27 )
106
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 22 )
4
( 18 )
Other comprehensive income on unfunded retirement obligations
111
( 23 )
88
Total other comprehensive loss
$
( 51,933 )
$
10,905
$
( 41,028 )
11
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Six Months Ended June 30, 2021
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 3,173 )
$
666
$
( 2,507 )
Reclassification adjustment for (gains) realized in income
( 2 )
0
( 2 )
Other comprehensive loss from available-for-sale debt securities
( 3,175 )
666
( 2,509 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
( 5 )
1
( 4 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 8 )
2
( 6 )
Other comprehensive loss on unfunded retirement obligations
( 13 )
3
( 10 )
Total other comprehensive loss
$
( 3,188 )
$
669
$
( 2,519 )
The amounts shown in the table immediately above are included in the following line items in the consolidated statements of income:
Affected Line Item in the
Description
Consolidated Statements of Income
Reclassification adjustment for losses (gains) realized in income (before-tax)
Realized (losses) gains on available-for-sale debt securities, net
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost (before-tax)
Other noninterest expense
Income tax effect
Income tax provision
Changes in the components of accumulated other comprehensive (loss) income are as follows and are presented net of tax:
(In Thousands)
Unrealized
Accumulated
(Losses)
Unfunded
Other
Gains
Retirement
Comprehensive
on Securities
Obligations
(Loss) Income
Three Months Ended June 30, 2022
Balance, beginning of period
$
( 20,492 )
$
314
$
( 20,178 )
Other comprehensive loss during three months ended June 30, 2022
( 15,815 )
( 9 )
( 15,824 )
Balance, end of period
$
( 36,307 )
$
305
$
( 36,002 )
Three Months Ended June 30, 2021
Balance, beginning of period
$
6,847
$
112
$
6,959
Other comprehensive income (loss) during three months ended June 30, 2021
2,320
( 3 )
2,317
Balance, end of period
$
9,167
$
109
$
9,276
12
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands)
Unrealized
Accumulated
(Losses)
Unfunded
Other
Gains
Retirement
Comprehensive
on Securities
Obligations
(Loss) Income
Six Months Ended June 30, 2022
Balance, beginning of period
$
4,809
$
217
$
5,026
Other comprehensive (loss) income during six months ended June 30, 2022
( 41,116 )
88
( 41,028 )
Balance, end of period
$
( 36,307 )
$
305
$
( 36,002 )
Six Months Ended June 30, 2021
Balance, beginning of period
$
11,676
$
119
$
11,795
Other comprehensive loss during six months ended June 30, 2021
( 2,509 )
( 10 )
( 2,519 )
Balance, end of period
$
9,167
$
109
$
9,276
4. CASH AND DUE FROM BANKS
Cash and due from banks at June 30, 2022 and December 31, 2021 include the following:
(In Thousands)
June 30,
December 31,
2022
2021
Cash and cash equivalents
$
60,337
$
95,848
Certificates of deposit
8,850
9,100
Total cash and due from banks
$
69,187
$
104,948
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.
Historically, C&N Bank has been 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. In March 2020, the Federal Reserve Board reduced reserve requirements for U.S. banks to 0%. Accordingly, C&N Bank had no required reserves at June 30, 2022 or December 31, 2021.
13
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
5. SECURITIES
Amortized cost and fair value of available-for-sale debt securities at June 30, 2022 and December 31, 2021 are summarized as follows:
(In Thousands)
June 30, 2022
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
38,151
$
0
$
( 2,377 )
$
35,774
Obligations of U.S. Government agencies
24,454
0
( 1,669 )
22,785
Bank holding company debt securities
28,942
0
( 1,527 )
27,415
Obligations of states and political subdivisions:
Tax-exempt
152,063
501
( 13,164 )
139,400
Taxable
72,204
19
( 8,325 )
63,898
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
114,367
1
( 8,325 )
106,043
Residential collateralized mortgage obligations
47,295
0
( 2,534 )
44,761
Commercial mortgage-backed securities
95,318
19
( 8,576 )
86,761
Total available-for-sale debt securities
$
572,794
$
540
$
( 46,497 )
$
526,837
(In Thousands)
December 31, 2021
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
25,058
$
52
$
( 198 )
$
24,912
Obligations of U.S. Government agencies
23,936
563
( 408 )
24,091
Bank holding company debt securities
18,000
18
( 31 )
17,987
Obligations of states and political subdivisions:
Tax-exempt
143,427
4,749
( 148 )
148,028
Taxable
72,182
1,232
( 649 )
72,765
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
98,048
705
( 572 )
98,181
Residential collateralized mortgage obligations
44,015
437
( 205 )
44,247
Commercial mortgage-backed securities
86,926
1,548
( 1,006 )
87,468
Total available-for-sale debt securities
$
511,592
$
9,304
$
( 3,217 )
$
517,679
14
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following table presents gross unrealized losses and fair value of available-for-sale debt securities with unrealized loss positions that are not deemed to be other-than-temporarily impaired, aggregated by length of time that individual securities have been in a continuous unrealized loss position at June 30, 2022 and December 31, 2021:
June 30, 2022
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 the U.S. Treasury
$
34,823
$
( 2,329 )
$
951
$
( 48 )
$
35,774
$
( 2,377 )
Obligations of U.S. Government agencies
17,194
( 1,162 )
5,591
( 507 )
22,785
( 1,669 )
Bank holding company debt securities
27,415
( 1,527 )
0
0
27,415
( 1,527 )
Obligations of states and political subdivisions:
Tax-exempt
111,623
( 12,626 )
3,219
( 538 )
114,842
( 13,164 )
Taxable
52,067
( 7,002 )
5,184
( 1,323 )
57,251
( 8,325 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
101,521
( 7,908 )
3,468
( 417 )
104,989
( 8,325 )
Residential collateralized mortgage obligations
44,621
( 2,534 )
0
0
44,621
( 2,534 )
Commercial mortgage-backed securities
67,194
( 6,257 )
12,176
( 2,319 )
79,370
( 8,576 )
Total temporarily impaired available-for-sale debt securities
$
456,458
$
( 41,345 )
$
30,589
$
( 5,152 )
$
487,047
$
( 46,497 )
December 31, 2021
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 the U.S. Treasury
$
18,886
$
( 198 )
$
0
$
0
$
18,886
$
( 198 )
Obligations of U.S. Government agencies
9,735
( 264 )
4,856
( 144 )
14,591
( 408 )
Bank holding company debt securities
12,969
( 31 )
0
0
12,969
( 31 )
Obligations of states and political subdivisions:
Tax-exempt
17,852
( 141 )
549
( 7 )
18,401
( 148 )
Taxable
31,261
( 517 )
3,277
( 132 )
34,538
( 649 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
71,451
( 572 )
0
0
71,451
( 572 )
Residential collateralized mortgage obligations
15,117
( 205 )
0
0
15,117
( 205 )
Commercial mortgage-backed securities
52,867
( 1,006 )
0
0
52,867
( 1,006 )
Total temporarily impaired available-for-sale debt securities
$
230,138
$
( 2,934 )
$
8,682
$
( 283 )
$
238,820
$
( 3,217 )
Gross realized gains and losses from available-for-sale debt securities were as follows:
(In Thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Gross realized gains from sales
$
2
$
4
$
4
$
4
Gross realized losses from sales
( 3 )
( 2 )
( 3 )
( 2 )
Net realized (losses) gains
$
( 1 )
$
2
$
1
$
2
15
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of June 30, 2022. 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.
(In Thousands)
June 30, 2022
Amortized
Fair
Cost
Value
Due in one year or less
$
15,872
$
15,795
Due from one year through five years
75,486
72,612
Due from five years through ten years
92,369
86,353
Due after ten years
132,087
114,512
Sub-total
315,814
289,272
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
114,367
106,043
Residential collateralized mortgage obligations
47,295
44,761
Commercial mortgage-backed securities
95,318
86,761
Total
$
572,794
$
526,837
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 $ 243,298,000 at June 30, 2022 and $ 241,428,000 at December 31, 2021 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 and Note 11 for information related to securities pledged against interest rate swap obligations.
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 June 30, 2022 is provided below.
Debt Securities
At June 30, 2022 and December 31, 2021, 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. As reflected in the table above, the fair value of available-for-sale debt securities as of June 30, 2022 was lower than the amortized cost basis by $ 45,957,000 , or 8.0 %. In comparison, the aggregate unrealized gain position was $ 6,087,000 ( 1.2 %) at December 31, 2021. The unrealized decrease in fair value of the portfolio in the first half of 2022 was consistent with the significant increase in market interest rates that occurred during the period. Based on the results of the assessment, management believes there were no credit-related declines in fair value and that impairment of debt securities at June 30, 2022 and December 31, 2021 is temporary.
Equity Securities
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
16
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
FHLB-Pittsburgh stock, included in other assets in the consolidated balance sheets, was $ 13,443,000 at June 30, 2022 and $ 9,313,000 at December 31, 2021. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at June 30, 2022 and December 31, 2021. 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.
The Corporation has a marketable equity security included in other assets in the consolidated balance sheets with a carrying value of $ 895,000 at June 30, 2022 and $ 971,000 at December 31, 2021, consisting exclusively of one mutual fund. There was an unrealized loss on the mutual fund of $ 105,000 at June 30, 2022 and $ 29,000 at December 31, 2021. Changes in the unrealized gains or losses on this security are included in other noninterest income in the consolidated statements of income.
6. LOANS
The loans receivable portfolio is segmented into commercial, residential mortgage and consumer loans. Loans outstanding at June 30, 2022 and December 31, 2021 are summarized by segment, and by classes within each segment, as follows:
Summary of Loans by Type
(In Thousands)
June 30,
December 31,
2022
2021
Commercial:
Commercial loans secured by real estate
$
656,892
$
569,840
Commercial and industrial
171,999
159,073
Paycheck Protection Program - 1st Draw
44
1,356
Paycheck Protection Program - 2nd Draw
6,208
25,508
Political subdivisions
87,512
81,301
Commercial construction and land
58,786
60,579
Loans secured by farmland
12,967
11,121
Multi-family (5 or more) residential
53,753
50,089
Agricultural loans
2,628
2,351
Other commercial loans
15,767
17,153
Total commercial
1,066,556
978,371
Residential mortgage:
Residential mortgage loans - first liens
482,505
483,629
Residential mortgage loans - junior liens
23,036
23,314
Home equity lines of credit
40,887
39,252
1-4 Family residential construction
26,071
23,151
Total residential mortgage
572,499
569,346
Consumer
18,549
17,132
Total
1,657,604
1,564,849
Less: allowance for loan losses
( 14,547 )
( 13,537 )
Loans, net
$
1,643,057
$
1,551,312
In the table above, outstanding loan balances are presented net of deferred loan origination fees, net, of $ 4,031,000 at June 30, 2022 and $ 4,247,000 at December 31, 2021.
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 Northcentral Pennsylvania, the Southern tier of New York State, Southeastern Pennsylvania and Southcentral Pennsylvania. 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.
17
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was signed into law. A provision in the CARES Act includes creation of the Paycheck Protection Program (“PPP”) through the Small Business Administration (“SBA”) and Treasury Department. Under the PPP, the Corporation, as an SBA-certified lender, provided SBA-guaranteed loans to small businesses to pay their employees, rent, mortgage interest, and utilities. PPP loans are forgiven subject to clients’ providing documentation evidencing their compliant use of funds and otherwise complying with the terms of the program. Information related to PPP loans advanced pursuant to the CARES Act are labeled “1st Draw” within the tables.
On December 27, 2020, the President of the United States signed into law the Consolidated Appropriations Act, 2021 (the “CAA”), which includes provisions that broadly address additional COVID-19 responses and relief. Among the additional relief measures included are certain extensions to elements of the CARES Act, including extension of relief from troubled debt restructurings reporting established under Section 4013 of the CARES Act to 60 days after the date on which the national COVID-19 emergency terminates. The CAA also includes additional funding for the PPP with additional eligibility requirements for borrowers with generally the same loan terms as provided under the CARES Act. Information related to PPP loans advanced pursuant to the CAA are labeled “2nd Draw” within the tables.
The maximum term of PPP loans is five years. Most of the Corporation’s 1st Draw PPP loans have two-year terms, while 2nd Draw PPP loans have five-year terms and the Corporation will be repaid sooner to the extent the loans are forgiven. The interest rate on PPP loans is 1%, and the Corporation has received fees from the SBA ranging between 1% and 5% per loan, depending on the size of the loan. Fees on PPP loans, net of origination costs and a market rate adjustment on acquired PPP loans, are recognized in interest income as a yield adjustment over the term of the loans.
As of June 30, 2022, the recorded investment in 1st Draw PPP loans was $ 44,000 , including contractual principal balances of $ 49,000 , reduced by net deferred origination fees of $ 5,000 . The recorded investment in 2nd Draw PPP loans was $ 6,208,000 , including contractual principal balances of $ 6,392,000 reduced by net deferred origination fees of $ 184,000 . Interest and fees on PPP loans which are included in taxable interest and fees on loans in the unaudited consolidated statements of income totaled $ 206,000 in the second quarter 2022 and $ 1,249,000 in the second quarter 2021, and $ 781,000 in the six-month period ended June 30, 2022 and $ 3,247,000 in the six-month period ended June 30, 2021.
Acquired loans were initially recorded at fair value, with adjustments made to gross amortized cost based on movements in interest rates (market rate adjustment) and based on credit fair value adjustments on non-impaired loans and impaired loans. Subsequently, the Corporation has recognized amortization and accretion of a portion of the market rate adjustments and credit adjustments on non-impaired (performing) loans, and a partial recovery of purchased credit impaired (PCI) loans. For the three-month and six-month periods ended June 30, 2022 and 2021, adjustments to the initial market rate and credit fair value adjustments of performing loans were recognized as follows:
(In Thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Market Rate Adjustment
Adjustments to gross amortized cost of loans at beginning of period
$
( 885 )
$
352
$
( 637 )
$
718
Accretion (amortization) recognized in interest income
19
( 357 )
( 229 )
( 723 )
Adjustments to gross amortized cost of loans at end of period
$
( 866 )
$
( 5 )
$
( 866 )
$
( 5 )
Credit Adjustment on Non-impaired Loans
Adjustments to gross amortized cost of loans at beginning of period
$
( 2,782 )
$
( 5,182 )
$
( 3,335 )
$
( 5,979 )
Accretion recognized in interest income
379
680
932
1,477
Adjustments to gross amortized cost of loans at end of period
$
( 2,403 )
$
( 4,502 )
$
( 2,403 )
$
( 4,502 )
A summary of PCI loans held at June 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Outstanding balance
$
5,766
$
9,802
Carrying amount
3,879
6,558
18
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
In the second quarter 2022, the Corporation received repayments on PCI loans in excess of previous carrying amounts, resulting in income of $ 14,000 as compared to $ 18,000 in the second quarter 2021. In the six-month period ended June 30, 2022, the Corporation received repayments on PCI loans in excess of previous carrying amounts, resulting in income of $ 1,412,000 as compared to $ 18,000 in the six-month period ended June 30, 2021. These amounts are included in interest and fees on taxable loans in the unaudited consolidated statements of income.
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 June 30, 2022 and December 31, 2021, management determined that no allowance for credit losses related to unfunded loan commitments was required.
Transactions within the allowance for loan losses, summarized by segment and class, for the three-month and six-month periods ended June 30, 2022 and 2021 were as follows:
Three Months Ended June 30, 2022
March 31, 2022
June 30, 2022
(In Thousands)
Balance
Charge-offs
Recoveries
Provision (Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
5,017
$
0
$
0
$
( 35 )
$
4,982
Commercial and industrial
2,841
0
0
( 49 )
2,792
Commercial construction and land
391
0
0
124
515
Loans secured by farmland
129
0
0
( 17 )
112
Multi-family (5 or more) residential
367
0
0
( 28 )
339
Agricultural loans
27
0
0
( 4 )
23
Other commercial loans
150
0
0
( 19 )
131
Total commercial
8,922
0
0
( 28 )
8,894
Residential mortgage:
Residential mortgage loans - first liens
3,810
0
1
( 122 )
3,689
Residential mortgage loans - junior liens
181
0
0
( 1 )
180
Home equity lines of credit
306
0
0
2
308
1-4 Family residential construction
148
0
0
67
215
Total residential mortgage
4,445
0
1
( 54 )
4,392
Consumer
237
( 41 )
8
57
261
Unallocated
667
0
0
333
1,000
Total Allowance for Loan Losses
$
14,271
$
( 41 )
$
9
$
308
$
14,547
19
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Three Months Ended June 30, 2021
March 31, 2021
June 30, 2021
(In Thousands)
Balance
Charge-offs
Recoveries
Provision (Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
3,350
$
0
$
2
$
100
$
3,452
Commercial and industrial
2,187
0
0
594
2,781
Commercial construction and land
476
0
0
( 24 )
452
Loans secured by farmland
111
0
0
2
113
Multi-family (5 or more) residential
255
0
0
( 105 )
150
Agricultural loans
26
0
0
( 1 )
25
Other commercial loans
159
0
0
( 14 )
145
Total commercial
6,564
0
2
552
7,118
Residential mortgage:
Residential mortgage loans - first liens
3,507
( 11 )
1
39
3,536
Residential mortgage loans - junior liens
334
0
0
( 7 )
327
Home equity lines of credit
281
0
1
12
294
1-4 Family residential construction
78
0
0
120
198
Total residential mortgage
4,200
( 11 )
2
164
4,355
Consumer
220
( 36 )
13
34
231
Unallocated
677
0
0
( 6 )
671
Total Allowance for Loan Losses
$
11,661
$
( 47 )
$
17
$
744
$
12,375
For the three months ended June 30, 2022, the provision for loan losses was $ 308,000 , a decrease in expense of $ 436,000 as compared to $ 744,000 for the three months ended June 30, 2021. The second quarter 2022 provision included a net recovery of $ 271,000 related to specific loans (net decrease in specific allowances on loans of $ 303,000 offset by net charge-offs of $ 32,000 ), an increase of $ 246,000 in the collectively determined portion of the allowance and an increase of $ 333,000 in the unallocated portion of the allowance. The second quarter 2021 provision included a net charge of $ 383,000 related to specific loans (net increase in specific allowances on loans of $ 353,000 and net charge-offs of $ 30,000 ), an increase of $ 367,000 in the collectively determined portion of the allowance and a $ 6,000 decrease in the unallocated portion.
December 31,
June 30,
Six Months Ended June 30, 2022
2021
Provision
2022
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
4,405
$
0
$
0
$
577
$
4,982
Commercial and industrial
2,723
( 150 )
0
219
2,792
Commercial construction and land
637
0
0
( 122 )
515
Loans secured by farmland
115
0
0
( 3 )
112
Multi-family (5 or more) residential
215
0
0
124
339
Agricultural loans
25
0
0
( 2 )
23
Other commercial loans
173
0
0
( 42 )
131
Total commercial
8,293
( 150 )
0
751
8,894
Residential mortgage:
Residential mortgage loans - first liens
3,650
0
2
37
3,689
Residential mortgage loans - junior liens
184
0
0
( 4 )
180
Home equity lines of credit
302
0
15
( 9 )
308
1-4 Family residential construction
202
0
0
13
215
Total residential mortgage
4,338
0
17
37
4,392
Consumer
235
( 71 )
15
82
261
Unallocated
671
0
0
329
1,000
Total Allowance for Loan Losses
$
13,537
$
( 221 )
$
32
$
1,199
$
14,547
20
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31,
June 30,
Six Months Ended June 30, 2021
2020
Provision
2021
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
3,051
$
0
$
2
$
399
$
3,452
Commercial and industrial
2,245
0
14
522
2,781
Commercial construction and land
454
0
0
( 2 )
452
Loans secured by farmland
120
0
0
( 7 )
113
Multi-family (5 or more) residential
236
0
0
( 86 )
150
Agricultural loans
34
0
0
( 9 )
25
Other commercial loans
168
0
0
( 23 )
145
Total commercial
6,308
0
16
794
7,118
Residential mortgage:
Residential mortgage loans - first liens
3,524
( 11 )
2
21
3,536
Residential mortgage loans - junior liens
349
0
0
( 22 )
327
Home equity lines of credit
281
0
2
11
294
1-4 Family residential construction
99
0
0
99
198
Total residential mortgage
4,253
( 11 )
4
109
4,355
Consumer
239
( 47 )
25
14
231
Unallocated
585
0
0
86
671
Total Allowance for Loan Losses
$
11,385
$
( 58 )
$
45
$
1,003
$
12,375
For the six months ended June 30, 2022, the provision for loan losses was $ 1,199,000 , an increase in expense of $ 196,000 as compared to $ 1,003,000 recorded for the first six months ended June 30, 2021. The provision for the six months ended June 30, 2022 includes a net recovery of $ 124,000 related to specific loans (net decrease in specific allowances on loans of $ 313,000 offset by net charge-offs of $ 189,000 ), an increase of $ 994,000 in the collectively determined portion of the allowance and a $ 329,000 increase in the unallocated portion. In comparison, the provision for loan losses for the six months ended June 30, 2021, includes a net charge of $ 565,000 related to specific loans (increase in specific allowances on loans of $ 552,000 and net charge-offs of $ 13,000 ), an increase of $ 352,000 in the collectively determined portion of the allowance and an $ 86,000 increase in the unallocated portion.
In determining the larger loan relationships for detailed assessment under the specific allowance component, the Corporation uses an internal risk rating system. Under the risk rating system, the Corporation classifies problem or potential problem loans as “Special Mention,” “Substandard,” or “Doubtful” on the basis of currently existing facts, conditions and values. Substandard loans include those characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans that do not currently expose the Corporation to sufficient risk to warrant classification as Substandard or Doubtful, but possess weaknesses that deserve management’s close attention, are deemed to be Special Mention. Risk ratings are updated any time that conditions or the situation warrants. Loans not classified are included in the “Pass” column in the table that follows.
21
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of June 30, 2022 and December 31, 2021:
June 30, 2022
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Commercial:
Commercial loans secured by real estate
$
631,192
$
7,558
$
14,367
$
0
$
3,775
$
656,892
Commercial and Industrial
159,902
8,370
3,691
0
36
171,999
Paycheck Protection Program - 1st Draw
44
0
0
0
0
44
Paycheck Protection Program - 2nd Draw
6,208
0
0
0
0
6,208
Political subdivisions
87,512
0
0
0
0
87,512
Commercial construction and land
58,025
714
47
0
0
58,786
Loans secured by farmland
10,999
628
1,340
0
0
12,967
Multi-family (5 or more) residential
52,891
0
862
0
0
53,753
Agricultural loans
2,009
25
594
0
0
2,628
Other commercial loans
15,767
0
0
0
0
15,767
Total commercial
1,024,549
17,295
20,901
0
3,811
1,066,556
Residential Mortgage:
Residential mortgage loans - first liens
468,054
7,518
6,865
0
68
482,505
Residential mortgage loans - junior liens
22,554
167
315
0
0
23,036
Home equity lines of credit
40,214
58
615
0
0
40,887
1-4 Family residential construction
26,071
0
0
0
0
26,071
Total residential mortgage
556,893
7,743
7,795
0
68
572,499
Consumer
18,485
0
64
0
0
18,549
Totals
$
1,599,927
$
25,038
$
28,760
$
0
$
3,879
$
1,657,604
December 31, 2021
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Commercial:
Commercial loans secured by real estate
$
538,966
$
10,510
$
16,220
$
0
$
4,144
$
569,840
Commercial and Industrial
142,775
10,841
4,694
0
763
159,073
Paycheck Protection Program - 1st Draw
1,356
0
0
0
0
1,356
Paycheck Protection Program - 2nd Draw
25,508
0
0
0
0
25,508
Political subdivisions
81,301
0
0
0
0
81,301
Commercial construction and land
59,816
715
48
0
0
60,579
Loans secured by farmland
10,011
186
924
0
0
11,121
Multi-family (5 or more) residential
47,638
0
873
0
1,578
50,089
Agricultural loans
1,802
0
549
0
0
2,351
Other commercial loans
17,150
3
0
0
0
17,153
Total commercial
926,323
22,255
23,308
0
6,485
978,371
Residential Mortgage:
Residential mortgage loans - first liens
469,044
7,981
6,534
0
70
483,629
Residential mortgage loans - junior liens
22,914
114
283
0
3
23,314
Home equity lines of credit
38,652
59
541
0
0
39,252
1-4 Family residential construction
23,151
0
0
0
0
23,151
Total residential mortgage
553,761
8,154
7,358
0
73
569,346
Consumer
17,092
0
40
0
0
17,132
Totals
$
1,497,176
$
30,409
$
30,706
$
0
$
6,558
$
1,564,849
22
Table of Contents
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 June 30, 2022 and December 31, 2021.
June 30, 2022
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Commercial:
Commercial loans secured by real estate
$
7,340
$
649,552
$
656,892
$
427
$
4,555
$
4,982
Commercial and industrial
374
171,625
171,999
0
2,792
2,792
Paycheck Protection Program - 1st Draw
0
44
44
0
0
0
Paycheck Protection Program - 2nd Draw
0
6,208
6,208
0
0
0
Political subdivisions
0
87,512
87,512
0
0
0
Commercial construction and land
47
58,739
58,786
0
515
515
Loans secured by farmland
79
12,888
12,967
0
112
112
Multi-family (5 or more) residential
0
53,753
53,753
0
339
339
Agricultural loans
60
2,568
2,628
0
23
23
Other commercial loans
0
15,767
15,767
0
131
131
Total commercial
7,900
1,058,656
1,066,556
427
8,467
8,894
Residential mortgage:
Residential mortgage loans - first liens
648
481,857
482,505
0
3,689
3,689
Residential mortgage loans - junior liens
30
23,006
23,036
0
180
180
Home equity lines of credit
69
40,818
40,887
0
308
308
1-4 Family residential construction
0
26,071
26,071
0
215
215
Total residential mortgage
747
571,752
572,499
0
4,392
4,392
Consumer
0
18,549
18,549
0
261
261
Unallocated
1,000
Total
$
8,647
$
1,648,957
$
1,657,604
$
427
$
13,120
$
14,547
23
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Commercial:
Commercial loans secured by real estate
$
10,926
$
558,914
$
569,840
$
669
$
3,736
$
4,405
Commercial and industrial
2,503
156,570
159,073
71
2,652
2,723
Paycheck Protection Program - 1st Draw
0
1,356
1,356
0
0
0
Paycheck Protection Program - 2nd Draw
0
25,508
25,508
0
0
0
Political subdivisions
0
81,301
81,301
0
0
0
Commercial construction and land
0
60,579
60,579
0
637
637
Loans secured by farmland
83
11,038
11,121
0
115
115
Multi-family (5 or more) residential
1,578
48,511
50,089
0
215
215
Agricultural loans
0
2,351
2,351
0
25
25
Other commercial loans
0
17,153
17,153
0
173
173
Total commercial
15,090
963,281
978,371
740
7,553
8,293
Residential mortgage:
Residential mortgage loans - first liens
630
482,999
483,629
0
3,650
3,650
Residential mortgage loans - junior liens
14
23,300
23,314
0
184
184
Home equity lines of credit
0
39,252
39,252
0
302
302
1-4 Family residential construction
0
23,151
23,151
0
202
202
Total residential mortgage
644
568,702
569,346
0
4,338
4,338
Consumer
0
17,132
17,132
0
235
235
Unallocated
671
Total
$
15,734
$
1,549,115
$
1,564,849
$
740
$
12,126
$
13,537
Summary information related to impaired loans at June 30, 2022 and December 31, 2021 is provided in the table immediately below.
(In Thousands)
June 30, 2022
December 31, 2021
Unpaid
Unpaid
Principal
Recorded
Related
Principal
Recorded
Related
Balance
Investment
Allowance
Balance
Investment
Allowance
With no related allowance recorded:
Commercial loans secured by real estate
$
5,807
$
3,948
$
0
$
6,600
$
4,458
$
0
Commercial and industrial
2,145
374
0
5,213
2,431
0
Residential mortgage loans - first liens
762
648
0
656
630
0
Residential mortgage loans - junior liens
75
30
0
124
14
0
Home equity lines of credit
69
69
0
0
0
0
Loans secured by farmland
79
79
0
83
83
0
Agricultural loans
60
60
0
0
0
0
Construction and other land loans
47
47
0
0
0
0
Multi-family (5 or more) residential
0
0
0
2,734
1,578
0
Total with no related allowance recorded
9,044
5,255
0
15,410
9,194
0
With a related allowance recorded:
Commercial loans secured by real estate
3,392
3,392
427
6,468
6,468
668
Commercial and industrial
0
0
0
72
72
72
Total with a related allowance recorded
3,392
3,392
427
6,540
6,540
740
Total
$
12,436
$
8,647
$
427
$
21,950
$
15,734
$
740
24
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The average balance of impaired loans and interest income recognized on these impaired loans is as follows:
(In Thousands)
Interest Income Recognized on
Average Investment in Impaired Loans
Impaired Loans on a Cash Basis
Three Months Ended
Six Months Ended
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
2022
2021
2022
2021
Commercial:
Commercial loans secured by real estate
$
8,967
$
12,022
$
9,851
$
12,137
$
165
$
85
$
340
$
229
Commercial and industrial
519
2,754
1,073
1,927
6
9
203
21
Commercial construction and land
47
0
47
0
0
0
1
0
Loans secured by farmland
80
84
81
84
0
0
0
1
Multi-family (5 or more) residential
0
1,578
395
1,587
0
30
1,156
91
Agricultural loans
60
67
61
68
0
1
2
3
Total commercial
9,673
16,505
11,508
15,803
171
125
1,702
345
Residential mortgage:
Residential mortgage loans - first lien
585
1,717
575
2,084
5
20
12
57
Residential mortgage loans - junior lien
33
430
35
433
3
4
6
9
Home equity lines of credit
34
0
17
0
1
0
2
0
Total residential mortgage
652
2,147
627
2,517
9
24
20
66
Total
$
10,325
$
18,652
$
12,135
$
18,320
$
180
$
149
$
1,722
$
411
The breakdown by portfolio segment and class of nonaccrual loans and loans past due ninety days or more and still accruing is as follows:
(In Thousands)
June 30, 2022
December 31, 2021
Past Due
Past Due
90+ Days and
90+ Days and
Accruing
Nonaccrual
Accruing
Nonaccrual
Commercial:
Commercial loans secured by real estate
$
1,215
$
7,350
$
738
$
10,885
Commercial and industrial
62
306
30
2,299
Commercial construction and land
0
47
0
48
Loans secured by farmland
0
79
28
83
Multi-family (5 or more) residential
0
0
0
1,578
Agricultural loans
60
0
65
0
Total commercial
1,337
7,782
861
14,893
Residential mortgage:
Residential mortgage loans - first liens
1,153
3,687
1,144
4,005
Residential mortgage loans - junior liens
64
0
69
3
Home equity lines of credit
113
125
102
82
Total residential mortgage
1,330
3,812
1,315
4,090
Consumer
27
48
43
16
Totals
$
2,694
$
11,642
$
2,219
$
18,999
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. PCI loans with a total recorded investment of $ 3,879,000 at June 30, 2022 and $ 6,558,000 at December 31, 2021 are classified as nonaccrual.
25
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The table below presents a summary of the contractual aging of loans as of June 30, 2022 and December 31, 2021. Loans modified under the Corporation’s program designed to work with clients impacted by COVID-19 are included in the current and past due less than 30 days category in the table that follows.
(In Thousands)
As of June 30, 2022
As of December 31, 2021
Current &
Current &
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
Commercial:
Commercial loans secured by real estate
$
652,741
$
1,984
$
2,167
$
656,892
$
563,658
$
762
$
5,420
$
569,840
Commercial and industrial
171,492
381
126
171,999
158,188
72
813
159,073
Paycheck Protection Program - 1st Draw
44
0
0
44
1,339
17
0
1,356
Paycheck Protection Program - 2nd Draw
6,208
0
0
6,208
25,508
0
0
25,508
Political subdivisions
87,512
0
0
87,512
81,301
0
0
81,301
Commercial construction and land
58,542
197
47
58,786
60,509
70
0
60,579
Loans secured by farmland
12,629
259
79
12,967
11,010
0
111
11,121
Multi-family (5 or more) residential
53,753
0
0
53,753
48,532
0
1,557
50,089
Agricultural loans
2,568
0
60
2,628
2,279
7
65
2,351
Other commercial loans
15,767
0
0
15,767
17,153
0
0
17,153
Total commercial
1,061,256
2,821
2,479
1,066,556
969,477
928
7,966
978,371
Residential mortgage:
Residential mortgage loans - first liens
476,500
3,009
2,996
482,505
475,637
5,038
2,954
483,629
Residential mortgage loans - junior liens
22,939
33
64
23,036
23,229
16
69
23,314
Home equity lines of credit
40,198
489
200
40,887
38,830
279
143
39,252
1-4 Family residential construction
26,071
0
0
26,071
23,151
0
0
23,151
Total residential mortgage
565,708
3,531
3,260
572,499
560,847
5,333
3,166
569,346
Consumer
18,422
52
75
18,549
17,001
72
59
17,132
Totals
$
1,645,386
$
6,404
$
5,814
$
1,657,604
$
1,547,325
$
6,333
$
11,191
$
1,564,849
Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at June 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Total
June 30, 2022 Nonaccrual Totals
$
7,200
$
1,322
$
3,120
$
11,642
December 31, 2021 Nonaccrual Totals
$
8,800
$
1,227
$
8,972
$
18,999
26
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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 June 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Nonaccrual
Total
June 30, 2022 Totals
$
192
$
47
$
94
$
3,871
$
4,204
December 31, 2021 Totals
$
248
$
40
$
65
$
5,452
$
5,805
At June 30, 2022 and December 31, 2021, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.
TDRs that occurred during the three-month and six-month periods ended June 30, 2022 and 2021 are as follows:
(Balances in Thousands)
Three Months Ended
Three Months Ended
June 30, 2022
June 30, 2021
Post-
Post-
Number
Modification
Number
Modification
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Residential mortgage - first liens,
Reduced monthly payments for a fifteen-month period
0
$
0
1
$
116
Total
0
$
0
1
$
116
Six Months Ended
Six Months Ended
(Balances in Thousands)
June 30, 2022
June 30, 2021
Post-
Post-
Number
Modification
Number
Modification
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Residential mortgage - first liens:
Reduced monthly payments and extended maturity date
0
$
0
1
$
12
Reduced monthly payments for a fifteen-month period
0
0
1
116
Home equity lines of credit,
Reduced monthly payments and extended maturity date
0
0
1
24
Total
0
$
0
3
$
152
In the second quarters of 2022 and 2021, there were no defaults on loans for which TDRs were entered into within the previous 12 months. In the six-month periods ended June 30, 2022 and 2021, defaults on loans for which modifications that were considered to be TDR and were entered into within the previous 12 months are summarized as follows:
(Balances in Thousands)
Six Months Ended
Six Months Ended
June 30, 2022
June 30, 2021
Number
Number
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Commercial loans secured by real estate
0
$
0
1
$
3,392
Total
0
$
0
1
$
3,392
27
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The carrying amount of foreclosed residential real estate properties held as a result of obtaining physical possession (included in foreclosed assets held for sale in the unaudited consolidated balance sheets) is as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Foreclosed residential real estate
$
230
$
256
The recorded investment of consumer mortgage loans secured by residential real properties for which formal foreclosure proceedings were in process is as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Residential real estate in process of foreclosure
$
1,044
$
1,260
7. GOODWILL AND OTHER INTANGIBLE ASSETS
Information related to core deposit intangibles is as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Gross amount
$
6,639
$
6,639
Accumulated amortization
( 3,542 )
( 3,323 )
Net
$
3,097
$
3,316
Amortization expense related to core deposit intangibles is included in other noninterest expense in the consolidated statements of income, as follows:
(In Thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Amortization expense
$
109
$
134
$
219
$
268
Goodwill represents the excess of the cost of acquisitions over the fair value of the net assets acquired. At June 30, 2022 and December 31, 2021, the net carrying value of goodwill was $ 52,505,000 .
8. BORROWED FUNDS
SHORT-TERM BORROWINGS
Short-term borrowings (initial maturity within one year) include the following:
(In Thousands)
June 30,
December 31,
2022
2021
FHLB-Pittsburgh borrowings
$
88,500
$
0
Customer repurchase agreements
1,542
1,803
Total short-term borrowings
$
90,042
$
1,803
The Corporation had available credit with other correspondent banks totaling $ 95,000,000 at June 30, 2022 and $ 45,000,000 at December 31, 2021. These lines of credit are primarily unsecured. No amounts were outstanding at June 30, 2022 or December 31, 2021.
28
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. At June 30, 2022, the Corporation had available credit in the amount of $ 17,491,000 on this line with no outstanding advances. At December 31, 2021, the Corporation had available credit in the amount of $ 13,642,000 on this line with no outstanding advances. As collateral for this line, the Corporation has pledged available-for-sale securities with a carrying value of $ 18,267,000 at June 30, 2022 and $ 14,034,000 at December 31, 2021.
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 June 30, 2022 and December 31, 2021. The carrying value of the underlying securities was $ 1,560,000 at June 30, 2022 and $ 1,820,000 at December 31, 2021.
The FHLB-Pittsburgh loan facility is collateralized by qualifying loans secured by real estate with a book value totaling $ 1,158,305,000 at June 30, 2022 and $ 1,046,242,000 at December 31, 2021. Also, the FHLB-Pittsburgh loan facility requires 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 in the consolidated balance sheets) were $ 13,443,000 at June 30, 2022 and $ 9,313,000 at December 31, 2021. The Corporation’s total credit facility with FHLB-Pittsburgh was $ 779,941,000 at June 30, 2022, including an unused (available) amount of $ 648,294,000 . At December 31, 2021, the Corporation’s total credit facility with FHLB-Pittsburgh was $ 756,868,000 , including an unused (available) amount of $ 723,557,000 .
At June 30, 2022 there was an overnight borrowing from FHLB-Pittsburgh of $ 88,500,000 with a rate of 1.75 % and no short-term advances. At December 31, 2021, there were no overnight borrowings or short-term advances from FHLB-Pittsburgh.
LONG-TERM BORROWINGS – FHLB ADVANCES
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Loans maturing in 2022 with a weighted-average rate of 0.61 %
$
4,031
$
15,452
Loans maturing in 2023 with a weighted-average rate of 1.35 %
9,356
7,119
Loans maturing in 2024 with a weighted-average rate of 2.76 %
23,081
5,099
Loan maturing in 2025 with a rate of 4.91 %
323
372
Total long-term FHLB-Pittsburgh borrowings
$
36,791
$
28,042
Note: Weighted-average rates are presented as of June 30, 2022.
SENIOR NOTES
On May 19, 2021, the Corporation issued and sold $ 15.0 million in aggregate principal amount of 2.75 % Fixed Rate Senior Unsecured Notes due 2026 (the "Senior Notes"). The Senior Notes mature on June 1, 2026 and bear interest at a fixed annual rate of 2.75 %. The Corporation is not entitled to redeem the Senior Notes, in whole or in part, at any time prior to maturity and the Senior Notes are not subject to redemption by the holders. The Senior Notes are unsecured and unsubordinated obligations of the Corporation only and are not obligations of, and are not guaranteed by, any subsidiary of the Corporation.
The Senior Notes were recorded, net of debt issuance costs of $ 337,000 , at an initial carrying amount of $ 14,663,000 . Debt issuance costs are amortized over the term of the Senior Notes as an adjustment of the effective interest rate. Amortization of debt issuance costs associated with the Senior Notes totaling $ 16,000 in the second quarter 2022 and $ 32,000 in the six-month period ended June 30, 2022, and $ 7,000 in the three-month and six-month periods ended June 30, 2021, was included in interest expense in the unaudited consolidated statements of income.
29
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At June 30, 2022 and December 31, 2021, outstanding Senior Notes are as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Senior Notes with an aggregate par value of $ 15,000,000 ; bearing interest at 2.75 % with an effective interest rate of 3.23 %; maturing in June 2026
$
14,733
$
14,701
Total carrying value
$
14,733
$
14,701
SUBORDINATED DEBT
On May 19, 2021 , the Corporation issued and sold $ 25.0 million in aggregate principal amount of 3.25 % Fixed-to-Floating Rate Subordinated Notes due 2031 (the "Subordinated Notes"). The Subordinated Notes mature on June 1, 2031 and bear interest at a fixed annual rate of 3.25 %, to June 1, 2026 . From June 1, 2026 to maturity or early redemption, the interest rate will reset quarterly to an interest rate per annum equal to the three-month Secured Overnight Financing Rate provided by the Federal Reserve Bank of New York plus 259 basis points. The Corporation is entitled to redeem the Subordinated Notes, in whole or in part, at any time on or after June 1, 2026, and to redeem the Subordinated Notes at any time in whole upon certain other events. Any redemption of the Subordinated Notes will be subject to prior regulatory approval to the extent required.
The Subordinated Notes are not subject to redemption at the option of the holders. The Subordinated Notes are unsecured, subordinated obligations of the Corporation only and are not obligations of, and are not guaranteed by, any subsidiary of the Corporation. The Subordinated Notes rank junior in right to payment to the Corporation's current and future senior indebtedness, including the Senior Notes (described above). The Subordinated Notes are intended to qualify as Tier 2 capital for regulatory capital purposes.
The Subordinated Notes were recorded, net of debt issuance costs of $ 563,000 , at an initial carrying amount of $ 24,437,000 . Debt issuance costs are amortized through June 1, 2026 as an adjustment of the effective interest rate. Amortization of debt issuance costs associated with the Subordinated Notes totaling $ 26,000 in the second quarter 2022 and $ 52,000 in the six-month period ended June 30, 2022, and $ 13,000 in the three-month and six-month periods ended June 30, 2021, was included in interest expense in the unaudited consolidated statements of income.
At June 30, 2022 and December 31, 2021, the carrying amounts of subordinated debt agreements are as follows:
(In Thousands)
June 30,
December 31,
2022
2021
Agreements with an aggregate par value of $ 6,500,000 ; bearing interest at 6.50 %; maturing in April 2027 and redeemed at par in April 2022
$
0
$
6,500
Agreement with a par value of $ 2,000,000 ; bearing interest at 6.50 % with an effective interest rate of 5.60 %; maturing in July 2027 and redeemed at par in June 2022
0
2,008
Agreements with a par value of $ 25,000,000 ; bearing interest at 3.25 % with an effective interest rate of 3.74 % ; maturing in June 2031 and redeemable at par in June 2026
24,553
24,501
Total carrying value
$
24,553
$
33,009
30
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
9. STOCK-BASED COMPENSATION PLANS
The Corporation has a Stock Incentive Plan for a selected group of officers and an Independent Directors Stock Incentive Plan. The 2022 restricted stock awards under the Stock Incentive Plan vest ratably over three years , and the 2022 restricted stock issued under the Independent Directors Stock Incentive Plan vests over one year . There were no restricted stock awards granted in the three-month period ended June 30, 2022. Following is a summary of restricted stock awards granted in the three-month period ended March 31, 2022:
(Dollars in Thousands)
Aggregate
Grant
Date
Number of
Fair
Shares
Value
1st quarter 2022 awards:
Time-based awards to independent directors
9,588
$
240
Time-based awards to employees
51,638
1,293
Performance-based awards to employees
17,017
426
Total
78,243
$
1,959
Compensation cost related to restricted stock is recognized based on the fair value of the stock at the grant date over the vesting period, adjusted for estimated and actual forfeitures. Total annual stock-based compensation for the year ending December 31, 2022 is estimated to total $ 1,610,000 . Total stock-based compensation expense attributable to restricted stock awards amounted to $ 413,000 in the second quarter 2022 and $ 284,000 in the second quarter 2021. Total stock-based compensation expense attributable to restricted stock awards amounted to $ 781,000 in the six-month period ended June 30, 2022 and $ 625,000 in the six-month period ended June 30, 2021.
10. CONTINGENCIES
In the normal course of business, the Corporation is subject to pending and threatened litigation in which claims for monetary damages are asserted. In management’s opinion, the Corporation’s financial position and results of operations would not be materially affected by the outcome of these legal proceedings.
11. DERIVATIVE FINANCIAL INSTRUMENTS
The Corporation is a party to derivative financial instruments. These financial instruments consist of interest rate swap agreements which contain master netting and collateral provisions designed to protect the party at risk.
Interest rate swaps with commercial loan banking customers were executed to facilitate their respective risk management strategies. Under the terms of these arrangements, the commercial banking customers effectively exchanged their floating interest rate exposures on loans into fixed interest rate exposures. Those interest rate swaps have been simultaneously economically hedged by offsetting interest rate swaps with a third party, such that the Corporation has effectively exchanged its fixed interest rate exposures for floating rate exposures. These derivatives are not designated as hedges and are not speculative. Rather, these derivatives result from a service provided to certain customers. As the interest rate swaps associated with this program do not meet the hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.
The aggregate notional amount of interest rate swaps was $ 115,050,000 at June 30, 2022 and $ 123,094,000 at December 31, 2021. There were no interest rate swaps originated in the six-month periods ended June 30, 2022 and 2021. There were no gross amounts of interest rate swap-related assets and liabilities not offset in the consolidated balance sheets at June 30, 2022. The net impact on the consolidated statements of income from interest rate swaps was a reduction in interest income on loans of $ 220,000 in the second quarter 2022 and $ 537,000 in the six months ended June 30, 2022 as compared to a reduction in interest income on loans of $ 340,000 in the second quarter 2021 and $ 678,000 in the six months ended June 30, 2021.
31
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The table below presents the fair value of the Corporation’s derivative financial instruments as well as their classification on the consolidated balance sheets at June 30, 2022 and December 31, 2021:
(In Thousands)
At June 30, 2022
At December 31, 2021
Asset Derivatives
Liability Derivatives
Asset Derivatives
Liability Derivatives
Notional
Fair
Notional
Fair
Notional
Fair
Notional
Fair
Amount
Value (1)
Amount
Value (2)
Amount
Value (1)
Amount
Value (2)
Interest rate swap agreements
$
57,525
$
1,619
$
57,525
$
1,619
$
61,547
$
3,104
$
61,547
$
3,104
(1) Included in other assets in the consolidated balance sheets.
(2) Included in accrued interest and other liabilities in the consolidated balance sheets.
The Corporation’s agreement with its derivative counterparty provides that if the Corporation defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Corporation could also be declared in default on its derivative obligations. Further, if the Corporation were to fail to maintain its status as a well or adequately capitalized institution, then the counterparty could terminate the derivative positions and the Corporation would be required to settle its obligations under the agreements. Available-for-sale securities with a carrying value of $ 2,338,000 were pledged as collateral against the Corporation’s obligations related to the interest rate swaps at June 30, 2022.
12. FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS
The Corporation measures certain assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. FASB 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 or liabilities. 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 or liability through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets or liabilities, quoted market prices in markets that are not active for identical or similar assets or liabilities 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 or liability becoming active or inactive, changes in the availability of quoted prices, or changes in the availability of other market data.
32
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At June 30, 2022 and December 31, 2021, assets and liabilities measured at fair value and the valuation methods used are as follows:
June 30, 2022
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, assets:
AVAILABLE-FOR-SALE DEBT SECURITIES:
Obligations of the U.S. Treasury
$
35,774
$
0
$
0
$
35,774
Obligations of U.S. Government agencies
0
22,785
0
22,785
Bank holding company debt securities
0
27,415
0
27,415
Obligations of states and political subdivisions:
Tax-exempt
0
139,400
0
139,400
Taxable
0
63,898
0
63,898
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
106,043
0
106,043
Residential collateralized mortgage obligations
0
44,761
0
44,761
Commercial mortgage-backed securities
0
86,761
0
86,761
Total available-for-sale debt securities
35,774
491,063
0
526,837
Marketable equity security
895
0
0
895
Servicing rights
0
0
2,640
2,640
Interest rate swap agreements, assets
0
1,619
0
1,619
Total recurring fair value measurements, assets
$
36,669
$
492,682
$
2,640
$
531,991
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
1,619
$
0
$
1,619
Nonrecurring fair value measurements, assets:
Impaired loans, net
$
0
$
0
$
2,965
$
2,965
Foreclosed assets held for sale
0
0
505
505
Total nonrecurring fair value measurements, assets
$
0
$
0
$
3,470
$
3,470
33
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021
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, assets:
AVAILABLE-FOR-SALE DEBT SECURITIES:
Obligations of the U.S. Treasury
$
24,912
$
0
$
0
$
24,912
Obligations of U.S. Government agencies
0
24,091
0
24,091
Bank holding company debt securities
0
17,987
0
17,987
Obligations of states and political subdivisions:
Tax-exempt
0
148,028
0
148,028
Taxable
0
72,765
0
72,765
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
98,181
0
98,181
Residential collateralized mortgage obligations
0
44,247
0
44,247
Commercial mortgage-backed securities
0
87,468
0
87,468
Total available-for-sale debt securities
24,912
492,767
0
517,679
Marketable equity security
971
0
0
971
Servicing rights
0
0
2,329
2,329
Interest rate swap agreements, assets
0
3,104
0
3,104
Total recurring fair value measurements, assets
$
25,883
$
495,871
$
2,329
$
524,083
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
3,104
$
0
$
3,104
Nonrecurring fair value measurements, assets:
Impaired loans, net
$
0
$
0
$
5,800
$
5,800
Foreclosed assets held for sale
0
0
684
684
Total nonrecurring fair value measurements, assets
$
0
$
0
$
6,484
$
6,484
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.
34
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At June 30, 2022 and December 31, 2021, quantitative information regarding valuation techniques and the significant unobservable inputs used for assets measured on a recurring basis using unobservable inputs (Level 3 methodologies) are as follows:
Fair Value at
6/30/2022
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
6/30/2022
Servicing rights
$
2,640
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
152.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
Fair Value at
12/31/2021
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
12/31/2021
Servicing rights
$
2,329
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
209.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
The fair value of servicing rights is affected by expected future interest rates. Increases (decreases) in future expected interest rates tend to increase (decrease) the fair value of the Corporation’s servicing rights because of changes in expected prepayment behavior by the borrowers on the underlying loans. Unrealized gains (losses) in fair value of servicing rights are included in Loan servicing fees, net, in the unaudited consolidated statements of income.
Following is a reconciliation of activity for Level 3 assets measured at fair value on a recurring basis:
(In Thousands)
Three Months Ended
Six Months Ended
June 30, 2022
June 30, 2021
June 30, 2022
June 30, 2021
Servicing rights balance, beginning of period
$
2,429
$
1,956
$
2,329
$
1,689
Originations of servicing rights
61
199
159
391
Unrealized gain (loss) included in earnings
150
( 39 )
152
36
Servicing rights balance, end of period
$
2,640
$
2,116
$
2,640
$
2,116
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
35
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
assets held for sale consist of real estate acquired by foreclosure. For impaired commercial loans secured by real estate and foreclosed assets held for sale, estimated fair values are determined primarily using values from third-party appraisals. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
At June 30, 2022 and December 31, 2021, quantitative information regarding valuation techniques and the significant unobservable inputs used for nonrecurring fair value measurements using Level 3 methodologies are as follows:
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
6/30/2022
6/30/2022
6/30/2022
Technique
Inputs
6/30/2022
Impaired loans:
Commercial:
Commercial loans secured by real estate
$
3,392
$
427
$
2,965
Sales comparison
Discount to appraised value
25
%
Total impaired loans
$
3,392
$
427
$
2,965
Foreclosed assets held for sale - real estate:
Commercial real estate
$
275
$
0
$
275
Sales comparison
Discount to appraised value
50
%
Residential (1-4 family)
230
0
230
Sales comparison
Discount to appraised value
50
%
Total foreclosed assets held for sale
$
505
$
0
$
505
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
12/31/2021
12/31/2021
12/31/2021
Technique
Inputs
12/31/2021
Impaired loans:
Commercial:
Commercial loans secured by real estate
$
6,468
$
668
$
5,800
Sales comparison
Discount to appraised value
27
%
Commercial and industrial
72
72
0
Liquidation of assets
Discount to appraised value
100
%
Total impaired loans
$
6,540
$
740
$
5,800
Foreclosed assets held for sale - real estate:
Commercial real estate
$
428
$
0
$
428
Sales comparison
Discount to appraised value
50
%
Residential (1-4 family)
256
0
256
Sales comparison
Discount to appraised value
53
%
Total foreclosed assets held for sale
$
684
$
0
$
684
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.
36
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments that are not recorded at fair value are as follows:
(In Thousands)
Fair Value
June 30, 2022
December 31, 2021
Hierarchy
Carrying
Fair
Carrying
Fair
Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
60,337
$
60,337
$
95,848
$
95,848
Certificates of deposit
Level 2
8,850
8,532
9,100
9,142
Restricted equity securities (included in Other Assets)
Level 2
13,693
13,693
9,562
9,562
Loans, net
Level 3
1,643,057
1,640,553
1,551,312
1,573,955
Accrued interest receivable
Level 2
7,740
7,740
7,235
7,235
Financial liabilities:
Deposits with no stated maturity
Level 2
1,665,866
1,665,866
1,639,167
1,639,167
Time deposits
Level 2
298,404
298,432
285,893
286,962
Short-term borrowings
Level 2
90,042
89,720
1,803
1,603
Long-term borrowings
Level 2
36,791
36,524
28,042
28,347
Senior debt
Level 2
14,733
12,355
14,701
15,016
Subordinated debt
Level 2
24,553
20,639
33,009
33,171
Accrued interest payable
Level 2
179
179
205
205
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.
37
Table of Contents
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
● the Corporation’s credit standards and its on-going credit assessment processes might not protect it from significant credit losses
● the effect of the novel coronavirus (COVID-19) and related events
● 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
● information security breach or other technology difficulties or failures
● changes in accounting principles, or the application of generally accepted accounting principles
● failure to achieve merger-related synergies and difficulties in integrating the business and operations of acquired institutions
These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.
EARNINGS OVERVIEW
Second Quarter 2022 as Compared to Second Quarter 2021
Second quarter 2022 net income was $7,489,000, or $0.48 per diluted share. In comparison, second quarter 2021 net income was $7,060,000, or $0.44 per diluted share. Significant variances were as follows:
● Second quarter 2022 net interest income of $19,625,000 was $944,000 higher than the second quarter 2021 total. The net interest rate spread increased 0.10%, as the average yield on earning assets increased 0.07% to 3.92%, while the average rate on interest-bearing liabilities decreased 0.03% to 0.45%. The net interest margin was 3.62% in the second quarter 2022, up from 3.52% in the second quarter 2021. Interest income from available-for-sale debt securities, on a fully taxable-equivalent basis, increased $984,000 in the second quarter 2022 as compared to the second quarter 2021, as the average balance (at amortized cost) of available-for-sale debt securities increased $205.2 million. Total interest and fees from loans originated under the U.S. Small Business Administration (SBA) Paycheck Protection Program (PPP) were $206,000 in the second quarter 2022, a decrease of $1,043,000 from the second quarter 2021 total of $1,249,000. Total interest and fees from loans excluding PPP was $18,309,000 in the second quarter 2022, an increase of $965,000 from the second quarter 2021 total of $17,344,000. Accretion and amortization of purchase accounting adjustments had a net positive impact on net interest income of $497,000 in the second quarter 2022 as compared to a net positive impact of $713,000 in the second quarter 2021. Average outstanding loans decreased $18.2 million, as average PPP loans decreased $116.2 million. Average loans, excluding PPP loans, were up $98.0 million in the second quarter 2022 over the second quarter 2021, an increase of 6.6%. Average total deposits increased $44.0 million (2.3%).
38
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
● The provision for loan losses was $308,000 in the second quarter 2022 as compared to $744,000 in the second quarter 2021. The second quarter 2022 provision included a net recovery of $271,000 related to specific loans (net decrease in specific allowances on loans of $303,000 offset by net charge-offs of $32,000), an increase of $246,000 in the collectively determined portion of the allowance and an increase of $333,000 in the unallocated portion of the allowance. The second quarter 2021 provision included a net charge of $383,000 related to specific loans (net increase in specific allowances on loans of $353,000 and net charge-offs of $30,000), an increase of $367,000 in the collectively determined portion of the allowance and a $6,000 decrease in the unallocated portion.
● Noninterest income for the second quarter 2022 was up $527,000 from the second quarter 2021 total. Significant variances included the following:
o Other noninterest income of $1,456,000 increased $756,000 from the second quarter 2021 total including an increase in income from tax credits of $795,000. The increase in income from tax credits resulted from a timing difference related to PA Educational Improvement Tax Credit Program donations. In the second quarter 2022, the Corporation made PA Educational Improvement Tax Credit Program donations totaling $800,000, comparable to the amount of such donations made in the first quarter 2021 and for which the associated income from tax credits was recognized in the first quarter 2021.
o Service charges on deposit accounts of $1,322,000 increased $249,000 from the second quarter 2021 total, as the volume of consumer and business overdraft and other activity increased.
o Loan Servicing fees, net of $358,000 increased $212,000 from the second quarter 2021.The fair value of servicing rights increased $150,000 in the second quarter 2022 as compared to a decrease of $39,000 in the second quarter 2021 mainly due to changes in assumptions related to prepayments of mortgage loans.
o Net gains from sales of loans of $220,000 decreased $705,000 from the second quarter 2021, reflecting a reduction in volume of residential mortgage loans sold.
● Noninterest expense increased $1,640,000 in the second quarter 2022 over the second quarter 2021 amount. Significant variances included the following:
o Salaries and employee benefits of $10,265,000 increased $766,000 from the second quarter 2021 total, including an increase in base salaries expense of $774,000. In addition to the impact of merit-based salary increases, the number of employees increased, reflecting expansion of the Southcentral PA market with the opening of an office in Lancaster as well as additions to staffing for information technology (IT), human resources and other functions. In total, the number of full-time equivalent employees (FTEs) increased by 17 (4.4%) to 405 in the second quarter 2022 as compared to the second quarter 2021. Also within this category, there was an increase in health care expense of $269,000 due to higher claims on the Corporation’s partially self-insured plan. Decreases include a reduction in estimated total cash and stock-based incentive compensation expense of $234,000 and severance expense of $233,000 in 2021 with no comparable amount in 2022.
o Other noninterest expense of $2,431,000 increased $680,000 from the second quarter 2021 total. Within this category, significant variances included the following:
● Donations expense totaled $848,000 in the second quarter 2022, up $838,000 from the second quarter 2021 total, including donations relating to the PA Educational Improvement Tax Credit Program as described above.
● Reductions in the allowance for SBA claim adjustments attributable to more favorable claim results than previously estimated resulted in a reduction in expense of $48,000 in the second quarter 2022 as compared to a reduction in expense of $163,000 in the second quarter 2021.
39
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
● There was a net reduction in other operational losses of $272,000 in the second quarter 2022, as compared to expense of $26,000 in the second quarter 2021. In the second quarter 2022, there was a reversal of previously accrued amounts of $301,000 from abatement of Trust Department tax compliance penalties that were previously accrued or paid.
o Data processing and telecommunications of $1,720,000 increased $233,000 from the second quarter 2021 total, including the impact of increases in software licensing and maintenance costs as well as costs related to enhancements of data management capabilities.
● The income tax provision of $1,618,000, or 17.8% of pre-tax income for the second quarter 2022 decreased $162,000 from $1,780,000, or 20.1% of pre-tax income for the second quarter 2021. City and state tax provisions totaled $107,000 in the second quarter 2022, down $207,000 from the second quarter 2021 amount as the second quarter 2021 total included catch-up adjustments from the previous year and estimates totaling approximately $100,000 that were reduced in the third quarter of 2021. Further, the lower effective tax rate for the second quarter 2022 includes the benefit of the $301,000 reversal of Trust Department tax compliance penalties being non-taxable.
Six Months Ended June 30, 2022 as Compared to Six Months Ended June 30, 2021
Net income for the six-month period ended June 30, 2022 was $14,384,000, or $0.92 per diluted share, while net income for the first six months of 2021 was $15,847,000 or $0.99 per diluted share. Significant variances were as follows:
● For the six-month period ended June 30, 2022, net interest income of $39,957,000 was $1,193,000 higher than in the same period in 2021. Interest income from available-for-sale debt securities, on a fully taxable-equivalent basis, increased $1,944,000 in 2022 as compared to 2021, as the average balance (at amortized cost) of available-for-sale debt securities increased $202.3 million. Total interest and fees on loans decreased $1,000,000 in 2022 as compared to 2021. Interest and fees on loans included $1,412,000 in 2022 and $18,000 in 2021 from repayments received on purchased credit impaired loans in excess of previous carrying amounts. Total interest and fees from loans originated under the SBA PPP were $781,000 in 2022, a decrease of $2,466,000 from the 2021 total of $3,247,000. Accretion and amortization of purchase accounting adjustments had a net positive impact on net interest income of $947,000 in 2022 as compared to a net positive impact of $1,665,000 in 2021. Average outstanding loans decreased $52.3 million, including a reduction in average PPP loans of $118.0 million. Average loans, excluding PPP loans, were up $65.7 million (4.4%) in the first six months of 2022 as compared to the first six months of 2021. Average total deposits increased $72.1 million (3.8%) in comparing the first six months of 2022 over the total for the first six months of 2021.
● For the first six months of 2022, the provision for loan losses was $1,199,000, an increase in expense of $196,000 as compared to $1,003,000 recorded in the first six months of 2021. The provision for the first six months of 2022 includes a net recovery of $124,000 related to specific loans (net decrease in specific allowances on loans of $313,000 offset by net charge-offs of $189,000), an increase of $994,000 in the collectively determined portion of the allowance and a $329,000 increase in the unallocated portion. In comparison, the provision for loan losses in the first six months of 2021 includes a net charge of $565,000 related to specific loans (increase in specific allowances on loans of $552,000 and net charge-offs of $13,000), an increase of $352,000 in the collectively determined portion of the allowance and an $86,000 increase in the unallocated portion.
● Noninterest income of $12,652,000 for the first six months of 2022 decreased $432,000 from the total for the first six months of 2021. Significant variances included the following:
o Net gains from sales of loans of $602,000 decreased $1,387,000 reflecting a reduction in volume of residential mortgage loans sold.
o Service charges on deposit accounts of $2,557,000 increased $469,000 as the volume of consumer and business overdraft and other activity increased.
o Brokerage and insurance revenue of $1,088,000 increased $256,000, due to commissions on higher transaction volumes.
40
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
o Loan Servicing fees, net of $568,000 increased $174,000, reflecting growth in volume of residential mortgage loans sold with servicing retained. Further, the fair value of servicing rights increased $152,000 in 2022 as compared to an increase of $36,000 in 2021 mainly due to changes in assumptions related to prepayments of mortgage loans.
● Noninterest expense of $33,925,000 for the first six months of 2022 increased $2,817,000 from the total for the first six months of 2021. Significant variances included the following:
o Salaries and employee benefits of $20,872,000 increased $2,478,000, including an increase in base salaries expense of $1.8 million reflecting merit-based salary increases and an increase in number of personnel related to expansion as mentioned above. Additional increases include an increase in health care expense of $445,000 due to higher claims on the Corporation’s partially self-insured plan and $267,000 due to a lower portion of payroll costs capitalized (added to the carrying value of loans) due to the high volume of PPP loans originated in 2021. Decreases include a reduction in estimated cash and stock-based incentive compensation expense of $113,000 and severance expense of $233,000 in 2021 with no comparable amount in 2022.
o Data processing and telecommunications of $3,343,000 increased $476,000, including the impact of increases in software licensing and maintenance costs as well as costs related to enhancements of data management capabilities.
o Net occupancy and equipment expense of $2,719,000 increased $196,000, including computer supplies and repairs and maintenance related to IT and Digital departments and increases related to a new branch location in Lancaster, PA.
o Other noninterest expense of $4,315,000 decreased $191,000. Within this category, significant variances included the following:
● There was a reduction in expense for other operational losses of $254,000 in 2022, down $403,000 from expense of $149,000 in 2021, including a reduction in expense in 2022 of $301,000 from reversal of previously accrued Trust Department tax compliance penalties.
● The allowance for SBA claim adjustments decreased, reflecting more favorable claim results than previously estimated, resulting in a reduction in expense of $290,000 in 2022 as compared to a reduction in expense of $163,000 in 2021.
● Travel and entertainment expenses totaled $185,000 in the first six months of 2022, an increase of $125,000 over 2021.
o Professional fees of $969,000 decreased $176,000, mainly due to decreases in recruiting services and PPP loan processing-related professional fees.
● The income tax provision of $3,101,000, or 17.7% of pre-tax income for the first six months ended June 30, 2022 decreased $789,000 from $3,890,000, or 19.7% of pre-tax income for the first six months ended June 30, 2021. The lower provision in 2022 includes the impact of a reduction in pre-tax income. The lower effective tax rate in 2022 includes the impact of a $201,000 reduction in city and state tax expense as well as the benefit of the $301,000 reduction in expense from the reversal of tax penalties being non-taxable.
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.
41
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
TABLE I – QUARTERLY FINANCIAL DATA
(Dollars In Thousands,
For the Three Months Ended :
Except Per Share Data)
June 30,
March 31,
December 31,
September 30,
June 30,
March 31,
(Unaudited)
2022
2022
2021
2021
2021
2021
Interest income
$
21,309
$
21,773
$
21,246
$
21,073
$
20,428
$
21,754
Interest expense
1,684
1,441
1,530
1,614
1,747
1,671
Net interest income
19,625
20,332
19,716
19,459
18,681
20,083
Provision for loan losses
308
891
1,128
1,530
744
259
Net interest income after provision for loan losses
19,317
19,441
18,588
17,929
17,937
19,824
Noninterest income
6,829
5,823
6,415
6,382
6,302
6,782
Noninterest expense
17,039
16,886
16,018
15,346
15,399
15,709
Income before income tax provision
9,107
8,378
8,985
8,965
8,840
10,897
Income tax provision
1,618
1,483
1,677
1,566
1,780
2,110
Net income
$
7,489
$
6,895
$
7,308
$
7,399
$
7,060
$
8,787
Net income attributable to common shares
$
7,419
$
6,835
$
7,256
$
7,336
$
6,999
$
8,722
Basic earnings per common share
$
0.48
$
0.44
$
0.46
$
0.47
$
0.44
$
0.55
Diluted earnings per common share
$
0.48
$
0.44
$
0.46
$
0.47
$
0.44
$
0.55
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.
Allowance for Loan Losses – A material estimate that is particularly susceptible to significant change is the determination of the 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 recorded as a reduction of the investment in loans. Management believes the allowance for loan losses is adequate and reasonable. Note 6 to the unaudited consolidated financial statements provides an overview of the process management uses for evaluating and determining the allowance for loan losses, and additional discussion of the 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.
Fair Value of Available-For-Sale Debt Securities – 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.
NET INTEREST INCOME
The Corporation’s primary source of operating income is net interest income, which is equal to the difference between the amounts of interest income and interest expense. Tables II, III and IV include information regarding the Corporation’s net interest income for the three-month and six-month periods ended June 30, 2022 and 2021. 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. The Corporation believes presentation of net interest income on a fully taxable-equivalent basis provides investors with meaningful information for purposes of comparing returns on tax-exempt securities and loans with returns on taxable securities and loans. 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.
42
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Three-Month Periods Ended June 30, 2022 and 2021
For the three-month periods, fully taxable equivalent net interest income (a non-GAAP measure) was $19,937,000 in 2022, which was $988,000 (5.2%) higher than in 2021. Interest income in the second quarter was $21,621,000 which was $925,000 higher in 2022 as compared to 2021, while interest expense was lower by $63,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.62% in 2022 as compared to 3.52% in 2021, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) increased to 3.47% in 2022 from 3.37% in 2021. The average yield on earning assets of 3.92% was 0.07% higher in 2022 as compared to 2021, and the average rate on interest-bearing liabilities of 0.45% in 2022 was 0.03% lower.
Income from purchase accounting-related adjustments in the second quarter 2022 had a positive effect on net interest income of $497,000, including an increase in income on loans of $398,000 and net reductions in interest expense on time deposits and borrowed funds totaling $99,000. The positive impact to the second quarter 2022 net interest margin from purchase accounting adjustments was 0.09%. In comparison, the positive impact of purchase accounting adjustments to the second quarter 2021 net interest margin was $713,000, or 0.13%.
INTEREST INCOME AND EARNING ASSETS
Interest income totaled $21,621,000 in 2022, an increase of $925,000 from 2021.
Interest income from available-for-sale debt securities increased $984,000 in 2022 from 2021. The average balance of available-for-sale debt securities (at amortized cost) increased to $571,577,000 in 2022 from $366,329,000 in 2021. The increase in available-for-sale debt securities reflects the investment of funds that would otherwise have represented excess cash, particularly throughout most of 2021 and the first quarter 2022. The average yield on available-for-sale debt securities was 2.10% for 2022, down from 2.20% in 2021.
Income from interest-bearing due from banks totaled $92,000 in 2022, an increase of $18,000 from 2021. The average yield on interest-bearing due from banks was 0.78% in 2022 and 0.16% in 2021. The average balance of interest-bearing due from banks was $47,428,000 in the second quarter 2022 as compared to $182,586,000 in the second quarter 2021. Within this category, the largest asset balance in 2022 and 2021 has been interest-bearing deposits held with the Federal Reserve.
Interest and fees from loans receivable decreased $78,000 in 2022 as compared to 2021. Interest and fees on PPP loans totaled $206,000 in the second quarter 2022, a decrease of $1,043,000 from the second quarter 2021, as previously deferred fees were recognized in income upon the SBA’s repayment of loans based on forgiveness of the underlying borrowers.
Average outstanding loans receivable decreased $18,237,000 (1.1%) to $1,588,884,000 in 2022 from $1,607,121,000 in 2021, including a reduction in average PPP loans of $116,208,000. Average total loans outstanding, excluding PPP loans, increased $97,971,000 (6.6%).
The average yield on loans in the second quarter 2022 was 4.67%, up from 4.64% in the second quarter 2021.
INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES
For the three-month periods, interest expense decreased $63,000 to $1,684,000 in 2022 from $1,747,000 in 2021. Interest expense on deposits decreased $87,000, as the average rate on interest-bearing deposits decreased to 0.32% in 2022 from 0.35% in 2021. The decrease in average rate on deposits includes a decrease of 0.14% on time deposits and increases of 0.05% on interest checking accounts and 0.03% on money market accounts.
Average total deposits increased $43,953,000 (2.3%) to $1,962,991,000 in the second quarter 2022 from $1,919,038,000 in the second quarter 2021. Average time deposits decreased $67,020,000, while the average total balance of other categories of noninterest-bearing demand and other deposits increased $110,973,000, or 7.0%. The increase in average deposits includes the impact of PPP-related activity and funding received over the last three quarters of 2020 and throughout 2021 from other government stimulus programs as well as growth in commercial deposits from new business.
43
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Interest expense on short-term borrowings in the second quarter 2022 was $122,000 as compared to $7,000 in 2021. The average balance of short-term borrowings increased to $36,848,000 in 2022 from $6,528,000 in 2021 reflecting an increase in overnight borrowings to provide temporary funding to support significant loan growth in the second quarter 2022. The average rate on short-term borrowings was 1.33% in 2022, up from 0.43% in 2021, consistent with recent increases in Fed Funds and other short-term interest rates.
Interest expense on long-term borrowings (FHLB advances) decreased $54,000 to $55,000 in 2022 from $109,000 in 2021. The average balance of long-term borrowings was $19,516,000 in 2022, down from an average balance of $46,788,000 in 2021. Borrowings are classified as long-term within the Tables based on their term at origination or assumption in business combinations. The average rate on long-term borrowings was 1.13% in 2022 compared to 0.93% in 2021.
Interest expense on senior notes issued in May 2021 totaled $120,000 in the second quarter 2022 as compared to $57,000 in 2021. The average balance of the senior notes increased to $14,725,000 in 2022 from $6,930,000 in 2021. The average rate on senior notes was 3.27% in 2022 compared to 3.30% in 2021.
Interest expense on subordinated debt decreased $100,000 to $257,000 in 2022 from $357,000 in 2021. The average balance of subordinated debt decreased slightly to $26,476,000 in 2022 from $26,916,000 in 2021. The average rate on subordinated debt decreased to 3.89% in 2022 from 5.32% in 2021. In May 2021, the Corporation issued subordinated debt with a par value of $25.0 million with an effective interest rate of 3.74%. In the second quarter 2021, the Corporation redeemed subordinated debt with an aggregate par value of $8.0 million and an effective interest rate of 5.49%. In the second quarter 2022, the Corporation redeemed subordinated debt with an aggregate par value of $6.5 million and an effective interest rate of 6.50%, and also redeemed an agreement with a par value of $2.0 million and an effective interest rate of 5.60%
More information regarding the terms of borrowed funds is provided in Note 8 to the unaudited consolidated financial statements.
Six-Month Periods Ended June 30, 2022 and 2021
For the six-month periods, fully taxable equivalent net interest income was $40,571,000 in 2022, which was $1,266,000 (3.2%) higher than in 2021. Interest income in 2022 was $43,696,000 which was $973,000 higher in 2022 as compared to 2021, while interest expense of $3,125,000 was lower by $293,000 in comparing the same periods. As presented in Table III, the Net Interest Margin was 3.74% in 2022 as compared to 3.75% in 2021, and the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) decreased slightly to 3.60% in 2022 from 3.61% in 2021. The average yield on earning assets of 4.02% was 0.06% lower in 2022 as compared to 2021, and the average rate on interest-bearing liabilities of 0.42% in 2022 was 0.05% lower.
Income from purchase accounting-related adjustments in the six months ended June 30, 2022 had a positive effect on net interest income of $947,000, including an increase in income on loans of $703,000 and net reductions in interest expense on time deposits and borrowed funds totaling $244,000. The positive impact of purchase accounting-related adjustments to the net interest margin was 0.09% in the first six months of 2022. In comparison, the net positive impact of purchase accounting-related adjustments was $1,665,000, with a positive impact on the net interest margin of 0.16% in the first six months of 2021.
INTEREST INCOME AND EARNING ASSETS
Interest income totaled $43,696,000 in 2022, an increase of $973,000 from 2021.
Interest income from available-for-sale debt securities increased $1,944,000 in 2022 from 2021. The average balance of available-for-sale debt securities (at amortized cost) increased to $553,208,000 in 2022 from $350,883,000 in 2021. The increase in available-for-sale debt securities reflects the investment of funds that would otherwise have represented excess cash throughout most of 2021 and the first quarter 2022. The average yield on available-for-sale debt securities was 2.14% for 2022, down from 2.26% in 2021.
44
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Income from interest-bearing due from banks totaled $159,000 in 2022, an increase of $35,000 from 2021. The average yield on interest-bearing due from banks was 0.49% in 2022 and 0.18% in 2021. The average balance of interest-bearing due from banks was $65,670,000 in 2022 as compared to $137,851,000 in 2021. Within this category, the largest asset balance in 2022 and 2021 has been interest-bearing deposits held with the Federal Reserve.
Interest and fees from loans receivable decreased $1,000,000 in 2022 as compared to 2021. Interest and fees on PPP loans totaled $781,000 in 2022, a decrease of $2,466,000 from 2021, as previously deferred fees were recognized in income upon the SBA’s repayment of loans based on forgiveness of the underlying borrowers. In 2022, total interest and fees on loans included $1,412,000 from repayments received on purchased credit impaired loans in excess of previous carrying amounts as compared to income of $18,000 in 2021.
Average outstanding loans receivable decreased $52,292,000 (3.2%) to $1,568,486,000 in 2022 from $1,620,778,000 in 2021, including a reduction in average PPP loans of $117,952,000. Average total loans outstanding, excluding PPP loans, increased $65,660,000 (4.4%).
The average yield on loans in 2022 was 4.84%, up from 4.81% in 2021. The average yield on loans included the positive impact of the income on PCI loans in 2022 and the comparatively high yield on PPP loans.
INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES
For the six-month periods, interest expense decreased $293,000 to $3,125,000 in 2022 from $3,418,000 in 2021. Interest expense on deposits decreased $455,000, as the average rate on interest-bearing deposits decreased to 0.29% in 2022 from 0.37% in 2021. The decrease in average rates on deposits included a decrease of 0.16% on time deposits.
Average total deposits increased $72,104,000 (3.8%) to $1,947,422,000 in 2022 from $1,875,318,000 in 2021. Average time deposits decreased $80,013,000, while the average total balance of other categories of deposits increased $152,717,000, or 10.0%. The increase in average deposits includes the impact of PPP-related activity and funding received over the last three quarters of 2020 and throughout 2021 from other government stimulus programs as well as growth in commercial deposits from new business.
Interest expense on short-term borrowings in 2022 was $123,000 as compared to $22,000 in 2021. The average balance of short-term borrowings increased to $19,394,000 in 2022 from $10,425,000 in 2021. The average rate on short-term borrowings was 1.28% in 2022 compared to 0.43% in 2021.
Interest expense on long-term borrowings (FHLB advances) decreased $139,000 to $104,000 in 2022 from $243,000 in 2021. The average balance of long-term borrowings was $22,791,000 in 2022, down from an average balance of $49,801,000 in 2021. Borrowings are classified as long-term within the Tables based on their term at origination or assumption in business combinations. The average rate on long-term borrowings was 0.92% in 2022 compared to 0.98% in 2021.
Interest expense on senior notes issued in May 2021 totaled $238,000 in 2022 as compared to $57,000 in 2021. The average balance of the senior notes increased to $14,717,000 in 2022 from $3,484,000 in 2021. The average rate on senior notes was 3.26% in 2022 compared to 3.30% in 2021.
Interest expense on subordinated debt increased $19,000 to $620,000 in 2022 from $601,000 in 2021. The average balance of subordinated debt increased to $29,694,000 in 2022 from $21,758,000 in 2021. The average rate on subordinated debt decreased to 4.21% in 2022 from 5.57% in 2021 including the net impact of a new issue of subordinated debt of $24,437,000, net, at an effective rate of 3.74% in May 2021 and the redemption of subordinated notes totaling $8,000,000 in the second quarter 2021 and $8,500,000 in the second quarter 2022.
45
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE
Three Months Ended
Six Months Ended
June 30,
Increase/
.
June 30,
Increase/
(In Thousands)
2022
2021
(Decrease)
2022
2021
(Decrease)
INTEREST INCOME
Interest-bearing due from banks
$
92
$
74
$
18
$
159
$
124
$
35
Available-for-sale debt securities:
Taxable
2,036
1,187
849
4,005
2,300
1,705
Tax-exempt
959
824
135
1,864
1,625
239
Total available-for-sale debt securities
2,995
2,011
984
5,869
3,925
1,944
Loans receivable:
Taxable
17,721
16,826
895
35,695
34,319
1,376
Paycheck Protection Program - 1st Draw
11
859
(848)
49
2,671
(2,622)
Paycheck Protection Program - 2nd Draw
195
390
(195)
732
576
156
Tax-exempt
588
518
70
1,161
1,071
90
Total loans receivable
18,515
18,593
(78)
37,637
38,637
(1,000)
Other earning assets
19
18
1
31
37
(6)
Total Interest Income
21,621
20,696
925
43,696
42,723
973
INTEREST EXPENSE
Interest-bearing deposits:
Interest checking
308
235
73
502
456
46
Money market
369
320
49
631
626
5
Savings
64
57
7
125
112
13
Time deposits
389
605
(216)
782
1,301
(519)
Total interest-bearing deposits
1,130
1,217
(87)
2,040
2,495
(455)
Borrowed funds:
Short-term
122
7
115
123
22
101
Long-term - FHLB advances
55
109
(54)
104
243
(139)
Senior notes, net
120
57
63
238
57
181
Subordinated debt, net
257
357
(100)
620
601
19
Total borrowed funds
554
530
24
1,085
923
162
Total Interest Expense
1,684
1,747
(63)
3,125
3,418
(293)
Net Interest Income
$
19,937
$
18,949
$
988
$
40,571
$
39,305
$
1,266
Note: Interest income from tax-exempt securities and loans has been adjusted to a fully taxable-equivalent basis (a non-GAAP measure), using the Corporation’s marginal federal income tax rate of 21%. The following table is a reconciliation of net interest income under U.S. GAAP as compared to net interest income as adjusted to a fully taxable-equivalent basis.
(In Thousands)
Three Months Ended
Six Months Ended
June 30,
Increase/
June 30,
Increase/
2022
2021
(Decrease)
2022
2021
(Decrease)
Net Interest Income Under U.S. GAAP
$
19,625
$
18,681
$
944
$
39,957
$
38,764
$
1,193
Add: fully taxable-equivalent interest income adjustment from tax-exempt securities
191
162
29
374
321
53
Add: fully taxable-equivalent interest income adjustment from tax-exempt loans
121
106
15
240
220
20
Net Interest Income as adjusted to a fully taxable-equivalent basis
$
19,937
$
18,949
$
988
$
40,571
$
39,305
$
1,266
46
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Table III - Analysis of Average Daily Balances and Rates
(Dollars in Thousands)
Three Months
Three Months
Six Months
Six Months
Ended
Rate of
Ended
Rate of
Ended
Rate of
Ended
Rate of
6/30/2022
Return/
6/30/2021
Return/
6/30/2022
Return/
6/30/2021
Return/
Average
Cost of
Average
Cost of
Average
Cost of
Average
Cost of
Balance
Funds %
Balance
Funds %
Balance
Funds %
Balance
Funds %
EARNING ASSETS
Interest-bearing due from banks
$
47,428
0.78
%
$
182,586
0.16
%
$
65,670
0.49
%
$
137,851
0.18
%
Available-for-sale debt securities, at amortized cost:
Taxable
419,824
1.95
%
243,228
1.96
%
405,144
1.99
%
230,551
2.01
%
Tax-exempt
151,753
2.53
%
123,101
2.68
%
148,064
2.54
%
120,332
2.72
%
Total available-for-sale debt securities
571,577
2.10
%
366,329
2.20
%
553,208
2.14
%
350,883
2.26
%
Loans receivable:
Taxable
1,494,165
4.76
%
1,418,171
4.76
%
1,469,894
4.90
%
1,423,417
4.86
%
Paycheck Protection Program - 1st Draw
707
6.24
%
53,639
6.42
%
877
11.27
%
78,863
6.83
%
Paycheck Protection Program - 2nd Draw
8,565
9.13
%
71,841
2.18
%
13,157
11.22
%
53,123
2.19
%
Tax-exempt
85,447
2.76
%
63,470
3.27
%
84,558
2.77
%
65,375
3.30
%
Total loans receivable
1,588,884
4.67
%
1,607,121
4.64
%
1,568,486
4.84
%
1,620,778
4.81
%
Other earning assets
2,321
3.28
%
2,467
2.93
%
2,153
2.90
%
2,658
2.81
%
Total Earning Assets
2,210,210
3.92
%
2,158,503
3.85
%
2,189,517
4.02
%
2,112,170
4.08
%
Cash
23,114
25,453
21,915
24,629
Unrealized (loss) gain on securities
(36,675)
10,197
(19,686)
11,536
Allowance for loan losses
(14,509)
(11,992)
(14,148)
(11,866)
Bank-owned life insurance
30,857
30,301
30,789
30,228
Bank premises and equipment
21,556
20,620
21,301
20,982
Intangible assets
55,656
56,153
55,710
56,220
Other assets
55,735
42,516
50,373
43,566
Total Assets
$
2,345,944
$
2,331,751
$
2,335,771
$
2,287,465
INTEREST-BEARING LIABILITIES
Interest-bearing deposits:
Interest checking
$
431,997
0.29
%
$
387,942
0.24
%
$
425,599
0.24
%
$
372,056
0.25
%
Money market
449,656
0.33
%
433,295
0.30
%
453,260
0.28
%
420,141
0.30
%
Savings
255,578
0.10
%
227,426
0.10
%
252,389
0.10
%
220,470
0.10
%
Time deposits
268,753
0.58
%
335,773
0.72
%
273,055
0.58
%
353,068
0.74
%
Total interest-bearing deposits
1,405,984
0.32
%
1,384,436
0.35
%
1,404,303
0.29
%
1,365,735
0.37
%
Borrowed funds:
Short-term
36,848
1.33
%
6,528
0.43
%
19,394
1.28
%
10,425
0.43
%
Long-term - FHLB advances
19,516
1.13
%
46,788
0.93
%
22,791
0.92
%
49,801
0.98
%
Senior notes, net
14,725
3.27
%
6,930
3.30
%
14,717
3.26
%
3,484
3.30
%
Subordinated debt, net
26,476
3.89
%
26,916
5.32
%
29,694
4.21
%
21,758
5.57
%
Total borrowed funds
97,565
2.28
%
87,162
2.44
%
86,596
2.53
%
85,468
2.18
%
Total Interest-bearing Liabilities
1,503,549
0.45
%
1,471,598
0.48
%
1,490,899
0.42
%
1,451,203
0.47
%
Demand deposits
557,007
534,602
543,119
509,583
Other liabilities
20,066
23,898
22,045
25,903
Total Liabilities
2,080,622
2,030,098
2,056,063
1,986,689
Stockholders' equity, excluding accumulated other comprehensive (loss) income
293,985
293,487
294,985
291,550
Accumulated other comprehensive (loss) income
(28,663)
8,166
(15,277)
9,226
Total Stockholders' Equity
265,322
301,653
279,708
300,776
Total Liabilities and Stockholders' Equity
$
2,345,944
$
2,331,751
$
2,335,771
$
2,287,465
Interest Rate Spread
3.47
%
3.37
%
3.60
%
3.61
%
Net Interest Income/Earning Assets
3.62
%
3.52
%
3.74
%
3.75
%
Total Deposits (Interest-bearing and Demand)
$
1,962,991
$
1,919,038
$
1,947,422
$
1,875,318
(1) Annualized rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the Corporation’s marginal federal income tax rate of 21%.
(2) Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings.
(3) Rates of return on earning assets and costs of funds are presented on an annualized basis.
47
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES
(In Thousands)
Three Months Ended 6/30/22 vs. 6/30/21
.
Six Months Ended 6/30/22 vs. 6/30/21
Change in
Change in
Total
Change in
Change in
Total
Volume
Rate
Change
Volume
Rate
Change
EARNING ASSETS
Interest-bearing due from banks
$
(86)
$
104
$
18
$
(91)
$
126
$
35
Available-for-sale debt securities:
Taxable
855
(6)
849
1,726
(21)
1,705
Tax-exempt
183
(48)
135
355
(116)
239
Total available-for-sale debt securities
1,038
(54)
984
2,081
(137)
1,944
Loans receivable:
Taxable
923
(28)
895
1,128
248
1,376
Paycheck Protection Program - 1st Draw
(954)
106
(848)
(3,677)
1,055
(2,622)
Paycheck Protection Program - 2nd Draw
(581)
386
(195)
(709)
865
156
Tax-exempt
160
(90)
70
281
(191)
90
Total loans receivable
(452)
374
(78)
(2,977)
1,977
(1,000)
Other earning assets
(2)
3
1
(7)
1
(6)
Total Interest Income
498
427
925
(994)
1,967
973
INTEREST-BEARING LIABILITIES
Interest-bearing deposits:
Interest checking
29
44
73
64
(18)
46
Money market
12
37
49
47
(42)
5
Savings
7
0
7
16
(3)
13
Time deposits
(109)
(107)
(216)
(262)
(257)
(519)
Total interest-bearing deposits
(61)
(26)
(87)
(135)
(320)
(455)
Borrowed funds:
Short-term
39
76
115
30
71
101
Long-term - FHLB advances
(68)
14
(54)
(124)
(15)
(139)
Senior notes, net
64
(1)
63
182
(1)
181
Subordinated debt, net
(6)
(94)
(100)
187
(168)
19
Total borrowed funds
29
(5)
24
275
(113)
162
Total Interest Expense
(32)
(31)
(63)
140
(433)
(293)
Net Interest Income
$
530
$
458
$
988
$
(1,134)
$
2,400
$
1,266
(1) Changes in income on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the Corporation’s marginal federal income tax rate of 21%.
(2) The change in interest due to both volume and rates has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amount of the change in each.
48
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
NONINTEREST INCOME
TABLE V – COMPARISON OF NONINTEREST INCOME
(Dollars in Thousands)
Three Months Ended
June 30,
$
%
2022
2021
Change
Change
Trust revenue
$
1,715
$
1,807
$
(92)
(5.1)
%
Brokerage and insurance revenue
566
506
60
11.9
%
Service charges on deposit accounts
1,322
1,073
249
23.2
%
Interchange revenue from debit card transactions
1,056
998
58
5.8
%
Net gains from sales of loans
220
925
(705)
(76.2)
%
Loan servicing fees, net
358
146
212
145.2
%
Increase in cash surrender value of life insurance
137
145
(8)
(5.5)
%
Other noninterest income
1,456
700
756
108.0
%
Realized (losses) gains on available-for-sale debt securities, net
(1)
2
(3)
(150.0)
%
Total noninterest income
$
6,829
$
6,302
$
527
8.4
%
Total noninterest income increased $527,000 (8.4%) from the second quarter 2021 total. Changes of significance are discussed in the Earnings Overview section of Management’s Discussion and Analysis.
(Dollars in Thousands)
Six Months Ended
June 30,
$
%
2022
2021
Change
Change
Trust revenue
$
3,501
$
3,433
$
68
2.0
%
Brokerage and insurance revenue
1,088
832
256
30.8
%
Service charges on deposit accounts
2,557
2,088
469
22.5
%
Interchange revenue from debit card transactions
2,019
1,879
140
7.5
%
Net gains from sales of loans
602
1,989
(1,387)
(69.7)
%
Loan servicing fees, net
568
394
174
44.2
%
Increase in cash surrender value of life insurance
272
295
(23)
(7.8)
%
Other noninterest income
2,044
2,172
(128)
(5.9)
%
Realized gains on available-for-sale debt securities, net
1
2
(1)
(50.0)
%
Total noninterest income
$
12,652
$
13,084
$
(432)
(3.3)
%
Total noninterest income for the first six months of 2022 decreased $432,000 (3.3%) from the total for the first six months of 2021. Changes of significance are discussed in the Earnings Overview section of Management’s Discussion and Analysis.
49
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
NONINTEREST EXPENSE
TABLE VI - COMPARISON OF NONINTEREST EXPENSE
(Dollars in Thousands)
Three Months Ended
June 30,
$
%
2022
2021
Change
Change
Salaries and employee benefits
$
10,265
$
9,499
$
766
8.1
%
Net occupancy and equipment expense
1,308
1,219
89
7.3
%
Data processing and telecommunications expense
1,720
1,487
233
15.7
%
Automated teller machine and interchange expense
347
355
(8)
(2.3)
%
Pennsylvania shares tax
488
490
(2)
(0.4)
%
Professional fees
480
598
(118)
(19.7)
%
Other noninterest expense
2,431
1,751
680
38.8
%
Total noninterest expense
$
17,039
$
15,399
$
1,640
10.7
%
Total noninterest expense in the second quarter 2022 increased $1,640,000 (10.7%) from the second quarter 2021 total. Changes of significance are discussed in the Earnings Overview section of Management’s Discussion and Analysis.
(Dollars in Thousands)
Six Months Ended
June 30,
$
%
2022
2021
Change
Change
Salaries and employee benefits
$
20,872
$
18,394
$
2,478
13.5
%
Net occupancy and equipment expense
2,719
2,523
196
7.8
%
Data processing and telecommunications expense
3,343
2,867
476
16.6
%
Automated teller machine and interchange expense
731
692
39
5.6
%
Pennsylvania shares tax
976
981
(5)
(0.5)
%
Professional fees
969
1,145
(176)
(15.4)
%
Other noninterest expense
4,315
4,506
(191)
(4.2)
%
Total noninterest expense
$
33,925
$
31,108
$
2,817
9.1
%
Total noninterest expense for the first six months of 2022 increased $2,817,000 (9.1%) from the total for the first six months of 2021. Changes of significance are discussed in the Earnings Overview section of Management’s Discussion and Analysis.
INCOME TAXES
The income tax provision in interim periods is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. The income tax provision for the first six months of 2022 was $3,101,000, which was $789,000 lower than the provision for the first six months of 2021. The effective tax rate (tax provision as a percentage of pre-tax income) was 17.7% in the first six months of 2022 compared to 19.7% in the first six months of 2021. The Corporation’s effective tax rates differ from the statutory rate of 21% in the first six months of 2022 and 2021 principally because of the effects of tax-exempt interest income, state income taxes and other permanent differences. The lower provision in 2022 includes the impact of a reduction in pre-tax income. The lower effective tax rate in 2022 includes the impact of a $201,000 reduction in city and state tax expense as well as the benefit of the $301,000 reduction in expense from the reversal of tax penalties being non-taxable.
50
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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. The net deferred tax asset at June 30, 2022 and December 31, 2021 represents the following temporary difference components:
June 30,
December 31,
(In Thousands)
2022
2021
Deferred tax assets:
Unrealized holding losses on securities
$
9,650
$
0
Allowance for loan losses
3,184
2,935
Purchase accounting adjustments on loans
1,130
1,621
Deferred compensation
1,104
965
Operating leases liability
927
821
Net operating loss carryforward
719
778
Accrued incentive compensation
223
529
Other deferred tax assets
1,631
1,766
Total deferred tax assets
18,568
9,415
Deferred tax liabilities:
Unrealized holding gains on securities
0
1,278
Defined benefit plans - ASC 835
80
57
Bank premises and equipment
395
460
Core deposit intangibles
677
725
Right-of-use assets from operating leases
927
821
Other deferred tax liabilities
158
187
Total deferred tax liabilities
2,237
3,528
Deferred tax asset, net
$
16,331
$
5,887
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.
Management believes the recorded net deferred tax asset at June 30, 2022 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 .
SECURITIES
Management continually evaluates several objectives in determining the size, securities mix and other characteristics of the available-for-sale debt securities (investment) portfolio. Key objectives include supporting liquidity needs, maximizing return on earning assets within reasonable risk parameters and providing a means to hedge the Corporation’s overall asset-sensitive interest rate risk exposure, while maintaining high credit quality.
51
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The composition of the available-for-sale debt securities portfolio at June 30, 2022, December 31, 2021 and December 31, 2020 is as follows:
(Dollars In Thousands)
June 30, 2022
December 31, 2021
December 31, 2020
Amortized
Fair
Amortized
Fair
Amortized
Fair
Cost
Value
Cost
Value
Cost
Value
Obligations of the U.S. Treasury
$
38,151
$
35,774
$
25,058
$
24,912
$
12,184
$
12,182
Obligations of U.S. Government agencies
24,454
22,785
23,936
24,091
25,349
26,344
Bank holding company debt securities
28,942
27,415
18,000
17,987
0
0
Obligations of states and political subdivisions:
Tax-exempt
152,063
139,400
143,427
148,028
116,427
122,401
Taxable
72,204
63,898
72,182
72,765
45,230
47,452
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
114,367
106,043
98,048
98,181
36,853
38,176
Residential collateralized mortgage obligations
47,295
44,761
44,015
44,247
56,048
57,467
Commercial mortgage-backed securities
95,318
86,761
86,926
87,468
42,461
45,310
Total Available-for-Sale Debt Securities
$
572,794
$
526,837
$
511,592
$
517,679
$
334,552
$
349,332
Aggregate Unrealized (Loss) Gain
$
(45,957)
$
6,087
$
14,780
Aggregate Unrealized (Loss) Gain as a % of Amortized Cost
(8.0)
%
1.2
%
4.4
%
Market Yield on 5-Year U.S. Treasury Obligations (a)
3.01
%
1.26
%
0.36
%
(a) Source: Treasury.gov (Daily Treasury Par Yield Curve Rates)
The amortized cost of available-for-sale debt securities increased to $572,794,000 at June 30, 2022 from $511,592,000 at December 31, 2021 and $334,552,000 at December 31, 2020. The increase in the securities portfolio resulted from management’s decision to invest excess funds available from the fast growth in deposits and loan repayments throughout most of 2020, 2021 and the first quarter 2022.
As reflected in the table above, the fair value of available-for-sale securities as of June 30, 2022 was lower than the amortized cost basis by $45,957,000, or 8.0%. In comparison, the aggregate unrealized gain position was $6,087,000 (1.2%) at December 31, 2021 and $14,780,000 (4.4%) at December 31, 2020. The unrealized decrease in fair value of the portfolio in the first half of 2022 and in 2021 resulted from an increase in interest rates. As shown above, the market yield on the 5-year U.S. Treasury Note was 1.75% higher at June 30, 2022 in comparison to December 31, 2021, and 2.65% higher than at December 31, 2020.
Management reviewed the Corporation’s holdings as of June 30, 2022 and concluded there were no credit-related declines in fair value and that the unrealized losses on all of the securities in an unrealized loss position are considered temporary. In assessing whether there were other-than-temporary impairment losses, management considered (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, (3) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value, and (4) whether the Corporation intends to sell the security or if it is more likely than not that the Corporation will be required to sell the security before the recovery of its amortized cost basis.
Additional information regarding the potential impact of interest rate changes on all of the Corporation’s financial instruments is provided in Item 3, Quantitative and Qualitative Disclosures about Market Risk.
52
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
FINANCIAL CONDITION
This section includes information regarding the Corporation’s lending activities or other significant changes or exposures that are not otherwise addressed in Management’s Discussion and Analysis. Significant changes in the average balances of the Corporation’s earning assets and interest-bearing liabilities are described in the Net Interest Income section of Management’s Discussion and Analysis. Other significant balance sheet items, including securities, the allowance for loan losses and stockholders’ equity, are discussed in separate sections of Management’s Discussion and Analysis. There are no significant concerns that have arisen related to the Corporation’s off-balance sheet loan commitments or outstanding letters of credit at June 30, 2022, and management does not expect the amount of purchases of bank premises and equipment to have a material, detrimental effect on the Corporation’s financial condition in 2022.
Table VII shows the composition of the loan portfolio at June 30, 2022 and at year-end from 2017 through 2021. The significant loan growth in 2019 and 2020 reflects the impact of acquisitions. Also, the Corporation has increased the proportion of residential mortgage loans sold into the secondary market, contributing to a reduction of $47,673,000 in residential mortgage loans outstanding at June 30, 2022 compared to December 31, 2020. At June 30, 2022, commercial loans represented approximately 64% of the portfolio while residential mortgage loans totaled 35% of the portfolio.
At June 30, 2022, gross loans outstanding totaled $1,657,604,000, an increase of $92,755,000 from December 31, 2021, despite a reduction in PPP loans of $20,612,000 due to repayments. Excluding PPP loans, total commercial loans at June 30, 2022 were up $108,797,000 from December 31, 2021. Commercial lending activity was particularly robust in the second quarter 2022 as commercial real estate investors and other business borrowers generally displayed a sense of urgency to execute transactions prior to potential additional increases in interest rates. The pace of loan growth for the remainder of 2022 will depend on the impact of potential further increases in interest rates, potential deterioration in economic conditions and other factors.
While the Corporation’s lending activities are primarily concentrated in its market areas, a portion of the Corporation’s commercial loan segment consists of participation loans. Participation loans represent portions of larger commercial transactions for which other institutions are the “lead banks”. Although not the lead bank, the Corporation conducts detailed underwriting and monitoring of participation loan opportunities. Participation loans are included in the “Commercial and industrial”, “Commercial loans secured by real estate”, “Political subdivisions” and “Other commercial” classes in the loan tables presented in this Form 10-Q. Total participation loans outstanding amounted to $44,979,000 at June 30, 2022, down from $54,372,000 at December 31, 2021. At June 30, 2022, the balance of participation loans outstanding includes a total of $25,590,000 to businesses located outside of the Corporation’s market areas. Also, included within participation loans are “leveraged loans,” meaning loans to businesses with minimal tangible book equity and for which the extent of collateral available is limited, though typically at the time of origination the businesses have demonstrated strong cash flow performance in their recent histories. Leveraged participation loans totaled $6,683,000 at June 30, 2022 and $7,469,000 at December 31, 2021.
The Corporation originates and sells residential mortgage loans to the secondary market through the MPF Xtra program administered by the Federal Home Loan Banks of Pittsburgh and Chicago. Residential mortgages originated and sold through the MPF Xtra program consist primarily of conforming, prime loans sold to the Federal National Mortgage Association (Fannie Mae), a quasi-government entity. The Corporation also originates and sells residential mortgage loans to the secondary market through the MPF Original program, 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. In late 2019, the Corporation began to originate and sell larger-balance, nonconforming mortgages under the MPF Direct Program, which is also administered by the Federal Home Loan Banks of Pittsburgh and Chicago. The Corporation does not retain servicing rights for loans sold under the MPF Direct Program. Through June 30, 2022, the Corporation’s activity under the MPF Direct Program has been minimal.
For loan sales originated under the MPF 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 June 30, 2022, the total outstanding balance of loans the Corporation has repurchased as a result of identified instances of noncompliance amounted to $1,544,000, and the corresponding total outstanding balance of repurchased loans at December 31, 2021 was $1,571,000.
53
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At June 30, 2022, outstanding balances of loans sold and serviced through the MPF Xtra and Original programs totaled $336,681,000, including loans sold through the MPF Xtra program of $160,367,000 and loans sold through the Original program of $176,314,000. At December 31, 2021, outstanding balances of loans sold and serviced through the two programs totaled $334,741,000, including loans sold through the MPF Xtra program of $165,668,000 and loans sold through the Original Program of $169,073,000. Based on the fairly limited volume of required repurchases to date, no allowance has been established for representation and warranty exposures as of June 30, 2022 and December 31, 2021.
For loans sold under the Original program, the Corporation provides a credit enhancement whereby the Corporation would assume credit losses in excess of a defined First Loss Account (“FLA”) balance, up to specified amounts. The FLA is funded by the Federal Home Loan Bank of Pittsburgh based on a percentage of the outstanding balance of loans sold. At June 30, 2022, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $9,146,000, and the Corporation has recorded a related allowance for credit losses in the amount of $610,000 which is included in accrued interest and other liabilities in the accompanying consolidated balance sheets. At December 31, 2021, the Corporation’s maximum credit enhancement obligation under the MPF Original Program was $8,656,000, and the related allowance for credit losses was $635,000. Income related to providing the credit enhancement (included in other noninterest income in the consolidated statements of income) totaled $200,000 for the six months ended June 30, 2022 and $199,000 for the six months ended June 30, 2021. A credit for losses related to the credit enhancement obligation (included in other noninterest expense in the consolidated statements of income) of $25,000 was recorded in the six months ended June 30, 2022 with a provision for losses of $50,000 in the six months ended June 30, 2021. The Corporation does not provide a credit enhancement for loans sold through the Xtra program.
The Corporation is a participating SBA lender. Under the terms of its arrangements with the SBA, the Corporation may originate loans to commercial borrowers, with full-or-partial guarantees by the SBA, subject to the SBA’s underwriting and documentation requirements. Pursuant to an acquisition, the Corporation acquired loans with partial SBA guarantees, or in some cases, loans where the SBA-guaranteed portion of the loans had been sold back to the SBA subject to ongoing compliance with SBA underwriting and documentation requirements. As part of its due diligence, the Corporation reviewed all the purchased loans originated through the various SBA loan programs as of July 1, 2020 and recorded an allowance for SBA claim adjustments. Determination of the allowance was subjective in nature and was based on the Corporation’s assessment of the credit quality of the loans and the quality of the documentation supporting compliance with SBA requirements. The Corporation’s total exposure related to SBA guarantees on purchased loans was $6,127,000 at June 30, 2022 and $12,856,000 at December 31, 2021 with an allowance for SBA claim adjustments (included in accrued interest and other liabilities in the consolidated balance sheets) of $167,000 at June 30, 2022 and $457,000 at December 31, 2021. In the six months ended June 30, 2022, the Corporation recorded a reduction in other noninterest expense of $290,000 representing amounts realized on SBA claims in excess of prior estimates, as compared to a reduction of $163,000 in the six months ended June 30, 2021.
54
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
TABLE VII - SUMMARY OF LOANS BY TYPE
Summary of Loans by Type
(In Thousands)
June 30,
December 31,
2022
2021
2020
2019
2018
2017
Commercial:
Commercial loans secured by real estate
$
656,892
$
569,840
$
531,810
$
301,227
$
162,611
$
159,266
Commercial and industrial
171,999
159,073
159,577
126,374
91,856
88,276
Paycheck Protection Program - 1st Draw
44
1,356
132,269
0
0
0
Paycheck Protection Program - 2nd Draw
6,208
25,508
0
0
0
0
Political subdivisions
87,512
81,301
53,221
53,570
53,263
59,287
Commercial construction and land
58,786
60,579
42,874
33,555
11,962
14,527
Loans secured by farmland
12,967
11,121
11,736
12,251
7,146
7,255
Multi-family (5 or more) residential
53,753
50,089
55,811
31,070
7,180
7,713
Agricultural loans
2,628
2,351
3,164
4,319
5,659
6,178
Other commercial loans
15,767
17,153
17,289
16,535
13,950
10,986
Total commercial
1,066,556
978,371
1,007,751
578,901
353,627
353,488
Residential mortgage:
Residential mortgage loans - first liens
482,505
483,629
532,947
510,641
372,339
$
359,987
Residential mortgage loans - junior liens
23,036
23,314
27,311
27,503
25,450
25,325
Home equity lines of credit
40,887
39,252
39,301
33,638
34,319
35,758
1-4 Family residential construction
26,071
23,151
20,613
14,798
24,698
26,216
Total residential mortgage
572,499
569,346
620,172
586,580
456,806
447,286
Consumer
18,549
17,132
16,286
16,741
17,130
14,939
Total
1,657,604
1,564,849
1,644,209
1,182,222
827,563
815,713
Less: allowance for loan losses
(14,547)
(13,537)
(11,385)
(9,836)
(9,309)
(8,856)
Loans, net
$
1,643,057
$
1,551,312
$
1,632,824
$
1,172,386
$
818,254
$
806,857
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 recorded as a reduction of the investment in loans. Note 6 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 $14,547,000 at June 30, 2022, up from $13,537,000 at December 31, 2021. Table IX shows total specific allowances on impaired loans of $427,000 at June 30, 2022, down from $740,000 at December 31, 2021. Table IX also shows the increase in the allowance in 2022 is mainly related to commercial loans, as the collectively evaluated portion of the allowance related to the commercial segment increased to $8,467,000 at June 30, 2022 from $7,553,000 at December 31, 2021.
Table X shows the allowance for loan losses totaled 0.88% of gross loans outstanding at June 30, 2022, up from 0.87% at December 31, 2021 and down from levels in excess of 1.00% from 2017 and 2018. Table X also shows that the total of the allowance and the credit adjustment on purchased non-impaired loans, as a percentage of total loans plus the credit adjustment, was 1.02% at June 30, 2022, in line with ratios from the previous years.
55
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The (credit) provision for loan losses by segment in the three-month and six-month periods ended June 30, 2022 and 2021 are as follows:
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
(In Thousands)
2022
2021
2022
2021
Commercial
$
(28)
$
552
$
751
$
794
Residential mortgage
(54)
164
37
109
Consumer
57
34
82
14
Unallocated
333
(6)
329
86
Total
$
308
$
744
$
1,199
$
1,003
The (credit) provision for loan losses is further detailed as follows:
Commercial segment
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
(In Thousands)
2022
2021
2022
2021
(Decrease) increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs
$
(303)
$
365
$
(163)
$
558
Increase (decrease) in collectively determined portion of the allowance attributable to:
Changes in loan volume
1,512
351
2,089
493
Changes in historical loss experience factors
(37)
(208)
25
(257)
Changes in qualitative factors
(1,200)
44
(1,200)
0
Total (credit) provision for loan losses - Commercial segment
$
(28)
$
552
$
751
$
794
Residential mortgage segment
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
(In Thousands)
2022
2021
2022
2021
Decrease in total specific allowance on impaired loans, adjusted for the effect of net charge-offs
$
(1)
$
(5)
$
(17)
$
(15)
Increase (decrease) in collectively determined portion of the allowance attributable to:
Changes in loan volume
240
218
308
211
Changes in historical loss experience factors
(44)
(4)
(54)
(42)
Changes in qualitative factors
(249)
(45)
(200)
(45)
Total (credit) provision for loan losses - Residential mortgage segment
$
(54)
$
164
$
37
$
109
Consumer segment
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
(In Thousands)
2022
2021
2022
2021
Increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs
$
33
$
23
$
56
$
22
Increase (decrease) in collectively determined portion of the allowance attributable to:
Changes in loan volume
26
14
26
4
Changes in historical loss experience factors
8
2
5
(8)
Changes in qualitative factors
(10)
(5)
(5)
(4)
Total provision for loan losses - Consumer segment
$
57
$
34
$
82
$
14
56
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Total - All segments
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
(In Thousands)
2022
2021
2022
2021
(Decrease) increase in total specific allowance on impaired loans, adjusted for the effect of net charge-offs
$
(271)
$
383
$
(124)
$
565
Increase (decrease) in collectively determined portion of the allowance attributable to:
Changes in loan volume
1,778
583
2,423
708
Changes in historical loss experience factors
(73)
(210)
(24)
(307)
Changes in qualitative factors
(1,459)
(6)
(1,405)
(49)
Sub-total
(25)
750
870
917
Unallocated
333
(6)
329
86
Total provision for loan losses - All segments
$
308
$
744
$
1,199
$
1,003
As presented in the tables above, the provision amounts for the second quarter 2022 and six months ended June 30, 2022 include significant provisions due to increases in loan volume, partially offset by credits for the effect of reductions in the allowance associated with qualitative factors. The portion of the provision attributable to increases in loan volume includes the impact of significant loan growth, particularly for the commercial segment, as well as an increase in the collectively determined portion of the allowance related to management’s updated assessment of purchased performing loans. The reduction in the provision related to changes in qualitative factors reflects management’s judgment that, generally, the credit quality of the portfolio has been improving over the past several quarters, as reflected in the lower balances of impaired and nonperforming loans at June 30, 2022 as described below.
For the periods shown in the tables immediately above, the provision related to increases or decreases in specific allowances on impaired loans was affected by changes in the results of management’s assessment of the amount of probable or actual (charged-off) losses associated with a small number of larger, individual loans. This line item also includes net charge-offs or recoveries from smaller loans that had not been individually evaluated for impairment prior to charge-off.
In the tables immediately above, the portion of the net change in the collectively determined allowance attributable to loan growth was determined by applying the historical loss experience and qualitative factors used in the allowance calculation at the end of the preceding period to the net increase or reduction in loans outstanding (excluding loans specifically evaluated for impairment) for the period.
The effect on the provision of changes in historical loss experience and qualitative factors, as shown in the tables above, was determined by: (1) calculating the net change in each factor used in determining the allowance at the end of the period as compared to the preceding period, and (2) applying the net change in each factor to the outstanding balance of loans at the end of the preceding period (excluding loans specifically evaluated for impairment).
In the six months ended June 30, 2022, net charge-offs were $189,000, including recoveries of $32,000 and charge-offs of $221,000. Table VIII shows the average rate of net charge-offs as a percentage of loans was 0.01% in the six months ended June 30, 2022, and annual average rates ranging from a high of 0.16% in 2020 to a low of 0.02% in 2018.
Table X presents information related to past due and impaired loans, and loans that have been modified under terms that are considered TDRs. Total nonperforming loans of $14,336,000 at June 30, 2022 was down from $21,218,000 at December 31, 2021. The reduction in nonperforming loans included the impact of a commercial loan with a balance of $2,907,000 at June 30, 2022 and $3,063,000 at December 31, 2021 being removed from nonaccrual and impaired status in the second quarter 2022 due to improved performance. Relatedly, there was no allowance on this loan at June 30, 2022 and an allowance of $242,000 at December 31, 2021. The reduction in nonperforming loans also included the impact of a reduction in purchased credit impaired loans, as described below. Total nonperforming loans as a percentage of outstanding loans was 0.86% at June 30, 2022, down from 1.36% at December 31, 2021, and nonperforming assets as a percentage of total assets was 0.62% at June 30, 2022, down from 0.94% at December 31, 2021. Table X presents data at the end of each of the years ended December 31, 2017 through 2021. Table X shows that total nonperforming loans as a percentage of loans of 0.86% at June 30, 2022, though up from December 31, 2019, was lower than the corresponding year-end ratio for all other years presented. Similarly, the June 30, 2022 ratio of total nonperforming assets as a percentage of assets of 0.62% was lower than the corresponding ratio for all years presented except December 31, 2019.
57
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Total impaired loans of $8,647,000 at June 30, 2022 are down $7,087,000 from the corresponding amount at December 31, 2021 of $15,734,000. The reduction in total impaired loans included the impact of removing the commercial loan noted above from impaired status. Purchased credit impaired loans were included in impaired loans and had carrying values totaling $3,879,000 at June 30, 2022 and $6,558,000 at December 31, 2021. In the six months ended June 30, 2022, the Corporation received pay-offs on a few purchased credit impaired loans and recognized interest income of $1,412,000 for the excess received over previous carrying amounts.
Over the period 2017-2021 and the first six months of 2022, each period includes a few large commercial relationships that have required significant monitoring and workout efforts. As a result, a limited number of relationships may significantly impact the total amount of allowance required on impaired loans, and may significantly impact the amount of total charge-offs reported in any one period.
Management believes it has been conservative in its decisions concerning identification of impaired loans, estimates of loss, and nonaccrual status; however, the actual losses realized from these relationships could vary materially from the allowances calculated as of June 30, 2022. Management continues to closely monitor its commercial loan relationships for possible credit losses, and will adjust its estimates of loss and decisions concerning nonaccrual status, if appropriate.
Tables VIII through X present historical data related to loans and the allowance for loan losses.
TABLE VIII - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
(Dollars In Thousands)
Six Months Ended
June 30,
June 30,
Years Ended December 31,
2022
2021
2021
2020
2019
2018
2017
Balance, beginning of year
$
13,537
$
11,385
$
11,385
$
9,836
$
9,309
$
8,856
$
8,473
Charge-offs:
Commercial
(150)
0
(1,464)
(2,343)
(6)
(165)
(132)
Residential mortgage
0
(11)
(11)
0
(190)
(158)
(197)
Consumer
(71)
(47)
(100)
(122)
(183)
(174)
(150)
Total charge-offs
(221)
(58)
(1,575)
(2,465)
(379)
(497)
(479)
Recoveries:
Commercial
0
16
22
16
6
317
4
Residential mortgage
17
4
6
44
12
8
19
Consumer
15
25
38
41
39
41
38
Total recoveries
32
45
66
101
57
366
61
Net charge-offs
(189)
(13)
(1,509)
(2,364)
(322)
(131)
(418)
Provision for loan losses
1,199
1,003
3,661
3,913
849
584
801
Balance, end of period
$
14,547
$
12,375
$
13,537
$
11,385
$
9,836
$
9,309
$
8,856
Net charge-offs as a % of average loans
0.01
%
0.00
%
0.09
%
0.16
%
0.03
%
0.02
%
0.05
%
TABLE IX - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES
(In Thousands)
June 30,
As of December 31,
2022
2021
2020
2019
2018
2017
ASC 310 - Impaired loans - individually evaluated
$
427
$
740
$
925
$
1,051
$
1,605
$
1,279
ASC 450 - Collectively evaluated:
Commercial
8,467
7,553
5,545
3,913
3,102
3,078
Residential mortgage
4,392
4,338
4,091
4,006
3,870
3,841
Consumer
261
235
239
281
233
159
Unallocated
1,000
671
585
585
499
499
Total Allowance
$
14,547
$
13,537
$
11,385
$
9,836
$
9,309
$
8,856
58
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
TABLE X - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS
AND TROUBLED DEBT RESTRUCTURINGS (TDRs)
(Dollars In Thousands)
June 30,
As of December 31,
2022
2021
2020
2019
2018
2017
Impaired loans with a valuation allowance
$
3,392
$
6,540
$
8,082
$
3,375
$
4,851
$
4,100
Impaired loans without a valuation allowance
1,376
2,636
2,895
1,670
4,923
5,411
Purchased credit impaired loans
3,879
6,558
6,841
441
0
0
Total impaired loans
$
8,647
$
15,734
$
17,818
$
5,486
$
9,774
$
9,511
Total loans past due 30-89 days and still accruing
$
5,082
$
5,106
$
5,918
$
8,889
$
7,142
$
9,449
Nonperforming assets:
Purchased credit impaired loans
$
3,879
$
6,558
$
6,841
$
441
$
0
$
0
Other nonaccrual loans
7,763
12,441
14,575
8,777
13,113
13,404
Total nonaccrual loans
11,642
18,999
21,416
9,218
13,113
13,404
Total loans past due 90 days or more and still accruing
2,694
2,219
1,975
1,207
2,906
3,724
Total nonperforming loans
14,336
21,218
23,391
10,425
16,019
17,128
Foreclosed assets held for sale (real estate)
505
684
1,338
2,886
1,703
1,598
Total nonperforming assets
$
14,841
$
21,902
$
24,729
$
13,311
$
17,722
$
18,726
Loans subject to troubled debt restructurings (TDRs):
Performing
$
239
$
288
$
166
$
889
$
655
$
636
Nonperforming
3,965
5,517
7,285
1,737
2,884
3,027
Total TDRs
$
4,204
$
5,805
$
7,451
$
2,626
$
3,539
$
3,663
Total nonperforming loans as a % of loans
0.86
%
1.36
%
1.42
%
0.88
%
1.94
%
2.10
%
Total nonperforming assets as a % of assets
0.62
%
0.94
%
1.10
%
0.80
%
1.37
%
1.47
%
Allowance for loan losses as a % of total loans
0.88
%
0.87
%
0.69
%
0.83
%
1.12
%
1.09
%
Credit adjustment on purchased non-impaired loans and allowance for loan losses as a % of total loans and the credit adjustment (a)
1.02
%
1.08
%
1.05
%
0.93
%
1.12
%
1.09
%
Allowance for loan losses as a % of nonperforming loans
101.47
%
63.80
%
48.67
%
94.35
%
58.11
%
51.70
%
(a) Credit adjustment on purchased non-impaired loans at end of period
$
2,403
$
3,335
$
5,979
$
1,216
$
0
$
0
Allowance for loan losses
14,547
13,537
11,385
9,836
9,309
8,856
Total credit adjustment on purchased non-impaired loans at end of period and allowance for loan losses (1)
$
16,950
$
16,872
$
17,364
$
11,052
$
9,309
$
8,856
Total loans receivable
$
1,657,604
$
1,564,849
$
1,644,209
$
1,182,222
$
827,563
$
815,713
Credit adjustment on purchased non-impaired loans at end of period
2,403
3,335
5,979
1,216
0
0
Total (2)
$
1,660,007
$
1,568,184
$
1,650,188
$
1,183,438
$
827,563
$
815,713
Credit adjustment on purchased non-impaired loans and allowance for loan losses as a % of total loans and the credit adjustment (1)/(2)
1.02
%
1.08
%
1.05
%
0.93
%
1.12
%
1.09
%
59
Table of Contents
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 June 30, 2022, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $22,602,000.
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 debt securities with a carrying value of $18,267,000 at June 30, 2022.
The Corporation’s outstanding, available, and total credit facilities at June 30, 2022 and December 31, 2021 are as follows:
Outstanding
Available
Total Credit
(In Thousands)
June 30,
December 31,
June 30,
December 31,
June 30,
December 31,
2022
2021
2022
2021
2022
2021
Federal Home Loan Bank of Pittsburgh
$
131,647
$
33,311
$
648,294
$
723,557
$
779,941
$
756,868
Federal Reserve Bank Discount Window
0
0
17,491
13,642
17,491
13,642
Other correspondent banks
0
0
95,000
45,000
95,000
45,000
Total credit facilities
$
131,647
$
33,311
$
760,785
$
782,199
$
892,432
$
815,510
At June 30, 2022, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of overnight borrowings of $88,500,000, long-term borrowings of $36,613,000 and letters of credit totaling $6,534,000. At December 31, 2021, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of long-term borrowings of $27,727,000 and letters of credit totaling $5,584,000. Additional information regarding borrowed funds is included in Note 8 to the unaudited consolidated financial statements.
Additionally, the Corporation uses “RepoSweep” arrangements to borrow funds from commercial banking customers on an overnight basis. If required to raise cash in an emergency situation, the Corporation could sell available-for-sale securities to meet its obligations or use repurchase agreements placed with brokers to borrow funds secured by investment assets. At June 30, 2022, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $304,272,000.
Management believes the Corporation is well-positioned to meet its short-term and long-term funding obligations.
STOCKHOLDERS’ EQUITY AND CAPITAL ADEQUACY
In August 2018, the Federal Reserve Board issued an interim final rule that expanded applicability of the Board’s small bank holding company policy statement. The interim final rule raised the policy statement’s asset threshold from $1 billion to $3 billion in total consolidated assets for a bank holding company or savings and loan holding company that: (1) is not engaged in significant nonbanking activities; (2) does not conduct significant off-balance sheet activities; and (3) does not have a material amount of debt or equity securities, other than trust-preferred securities, outstanding. The interim final rule provides that, if warranted for supervisory purposes, the Federal Reserve may exclude a company from the threshold increase. Management believes the Corporation meets the conditions of the Federal Reserve’s small bank holding company policy statement and is therefore excluded from consolidated capital requirements at June 30, 2022; however, C&N Bank remains subject to regulatory capital requirements administered by the federal banking agencies.
60
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Details concerning capital ratios at June 30, 2022 and December 31, 2021 are presented below. Management believes, as of June 30, 2022, that C&N Bank meets all capital adequacy requirements to which it is subject and maintains a capital conservation buffer (described in more detail below) that allows the Bank to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. Further, as reflected in the table below, the Corporation’s and C&N Bank’s capital ratios at June 30, 2022 and December 31, 2021 exceed the Corporation’s Board policy threshold levels.
(Dollars in Thousands)
Minimum To Be
Minimum To Maintain
Well
Minimum
Capital Conservation
Capitalized Under
Minimum To Meet
Capital
Buffer at Reporting
Prompt Corrective
the Corporation's
Actual
Requirement
Date
Action Provisions
Policy Thresholds
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
June 30, 2022:
Total capital to risk-weighted assets:
Consolidated
$
278,635
16.10
%
N/A
N/A
N/A
N/A
N/A
N/A
$
181,706
≥10.5
%
C&N Bank
259,904
15.05
%
138,136
≥8
%
181,304
≥10.5
%
172,670
≥10
%
181,304
≥10.5
%
Tier 1 capital to risk-weighted assets:
Consolidated
238,925
13.81
%
N/A
N/A
N/A
N/A
N/A
N/A
147,095
≥8.5
%
C&N Bank
244,747
14.17
%
103,602
≥6
%
146,770
≥8.5
%
138,136
≥8
%
146,770
≥8.5
%
Common equity tier 1 capital to risk-weighted assets:
Consolidated
238,925
13.81
%
N/A
N/A
N/A
N/A
N/A
N/A
121,137
≥7
%
C&N Bank
244,747
14.17
%
77,702
≥4.5
%
120,869
≥7.0
%
112,236
≥6.5
%
120,869
≥7
%
Tier 1 capital to average assets:
Consolidated
238,925
10.30
%
N/A
N/A
N/A
N/A
N/A
N/A
185,565
≥8
%
C&N Bank
244,747
10.63
%
92,124
≥4
%
N/A
N/A
115,154
≥5
%
184,247
≥8
%
December 31, 2021:
Total capital to risk-weighted assets:
Consolidated
$
287,614
18.21
%
N/A
N/A
N/A
N/A
N/A
N/A
$
165,846
≥10.5
%
C&N Bank
252,606
16.04
%
126,012
≥8
%
165,390
≥10.5
%
157,514
≥10
%
165,390
≥10.5
%
Tier 1 capital to risk-weighted assets:
Consolidated
240,433
15.22
%
N/A
N/A
N/A
N/A
N/A
N/A
134,256
≥8.5
%
C&N Bank
238,434
15.14
%
94,509
≥6
%
133,887
≥8.5
%
126,012
≥8
%
133,887
≥8.5
%
Common equity tier 1 capital to risk-weighted assets:
Consolidated
240,433
15.22
%
N/A
N/A
N/A
N/A
N/A
N/A
110,564
≥7
%
C&N Bank
238,434
15.14
%
70,881
≥4.5
%
110,260
≥7.0
%
102,384
≥6.5
%
110,260
≥7
%
Tier 1 capital to average assets:
Consolidated
240,433
10.53
%
N/A
N/A
N/A
N/A
N/A
N/A
182,683
≥8
%
C&N Bank
238,434
10.52
%
90,688
≥4
%
N/A
N/A
113,360
≥5
%
181,376
≥8
%
In February 2021, the Corporation amended its treasury stock repurchase program. Under the amended program, the Corporation is authorized to repurchase up to 1,000,000 shares of its common stock. In the second quarter 2022, 235,505 shares were repurchased for a total cost of $5,701,000, at an average price of $24.21 per share. Cumulatively through June 30, 2022, 664,431 shares have been repurchased for a total cost of $16,340,000, at an average price of $24.59 per share.
Future dividend payments and repurchases of common stock will depend upon maintenance of a strong financial condition, future earnings and capital and regulatory requirements. In addition, 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. Further, although the Corporation is no longer subject to the specific consolidated capital requirements described herein, the Corporation’s ability to pay dividends, repurchase stock or engage in other activities may be limited by the Federal Reserve if the Corporation fails to hold capital commensurate with its overall risk profile.
61
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
To avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, a banking organization subject to the rule must hold a capital conservation buffer composed of common equity tier 1 capital above its minimum risk-based capital requirements. The buffer is measured relative to risk-weighted assets. At June 30, 2022, the minimum risk-based capital ratios, and the capital ratios including the capital conservation buffer, are as follows:
Minimum common equity tier 1 capital ratio
4.5
%
Minimum common equity tier 1 capital ratio plus capital conservation buffer
7.0
%
Minimum tier 1 capital ratio
6.0
%
Minimum tier 1 capital ratio plus capital conservation buffer
8.5
%
Minimum total capital ratio
8.0
%
Minimum total capital ratio plus capital conservation buffer
10.5
%
A banking organization with a buffer greater than 2.5% over the minimum risk-based capital ratios 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. Also, a banking organization is prohibited from making dividend payments or discretionary bonus payments if its eligible retained income is negative in that quarter and its capital conservation buffer ratio was less than 2.5% as of the beginning of that quarter. Eligible net income is defined as net income for the four calendar quarters preceding the current calendar quarter, net of any distributions and associated tax effects not already reflected in net income. A summary of payout restrictions based on the capital conservation buffer is as follows:
Capital Conservation Buffer
Maximum Payout
(as a % of risk-weighted assets)
(as a % of eligible retained income)
Greater than 2.5%
No payout limitation applies
≤2.5% and >1.875%
60
%
≤1.875% and >1.25%
40
%
≤1.25% and >0.625%
20
%
≤0.625%
0
%
At June 30, 2022, C&N Bank’s Capital Conservation Buffer, determined based on the minimum total capital ratio, was 7.05%.
The Corporation’s total stockholders’ equity is affected by fluctuations in the fair values of available-for-sale debt securities. The difference between amortized cost and fair value of available-for-sale debt securities, net of deferred income tax, is included in accumulated other comprehensive (loss) income within stockholders’ equity. Accumulated other comprehensive (loss) income is excluded from the Bank’s and Corporation’s regulatory capital ratios. The balance in accumulated other comprehensive loss related to unrealized losses on available-for-sale debt securities, net of deferred income tax, amounted to $36,307,000 at June 30, 2022 as compared to the balance in accumulated other comprehensive income related to unrealized gains on available-for-sale debt securities, net of deferred income tax of $4,809,000 at December 31, 2021. The decrease in stockholders’ equity in the first six months of 2022 from the change in accumulated other comprehensive (loss) income resulted from an increase in interest rates. Changes in accumulated other comprehensive (loss) income are excluded from earnings and directly increase or decrease stockholders’ equity. If available-for-sale debt 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. The securities section of Management’s Discussion and Analysis and Note 5 to the unaudited consolidated financial statements provides additional information concerning management’s evaluation of available-for-sale debt securities for other-than-temporary impairment at June 30, 2022.
INFLATION
Inflation affects the cost of labor, supplies and services used to provide banking services as well as interest rates. After many years of low inflation, disruptions to labor markets and supply chains triggered by the COVID-19 pandemic, government policies and Russia’s war against Ukraine, have led to high inflation. The annual inflation rate for the 12-month period ended June 30, 2022, based on changes in the Consumer Price Index, was 9.1%. The 9.1% increase was the largest 12-month advance since the period ending November 1981.
62
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The Corporation is significantly affected by the Federal Reserve Board’s efforts to control inflation through changes in short-term interest rates. In March of 2020, in response to significant concerns about the impact of the COVID-19 pandemic on the U.S. economy, the Federal Reserve lowered the fed funds target rate (at the high end of the range) from 1.75% to 0.25% and resumed injections of massive amounts of liquidity into the nation’s monetary system through a variety of programs including purchases of large amounts of securities. In 2022, the Federal Open Market Committee (FOMC) has changed course, raising the fed funds target rate in March, May, June and July, with the high end of the range at 2.50% at July 27, 2022. Further, at its July 27, 2022 meeting, the FOMC announced that it anticipates ongoing increases to its target rate will be appropriate and that it expects to continue reducing its holdings of securities. The Committee noted its desire to achieve maximum employment and inflation at a rate of 2 percent over the longer run.
Although management cannot predict future changes in the rates of inflation, management monitors the impact of economic trends, including indicators of inflationary pressures, in managing interest rate and other financial risks.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
MARKET RISK
Market risk is the risk of loss arising from adverse changes in market rates and prices of the Corporation’s financial instruments. In addition to the effects of interest rates, the market prices of the Corporation’s debt securities within the available-for-sale securities portfolio are affected by fluctuations in the risk premiums (amounts of spread over risk-free rates) demanded by investors. Management attempts to limit the risk that economic conditions would force the Corporation to sell securities for realized losses by maintaining a strong capital position (discussed in the “Stockholders’ Equity and Capital Adequacy” section of Management’s Discussion and Analysis) and ample sources of liquidity (discussed in the “Liquidity” section of Management’s Discussion and Analysis).
The Corporation’s major category of market risk, interest rate risk, is discussed in the following section.
INTEREST RATE RISK
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 discounted present 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 projected results based on the model includes the impact of 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. Further, the projected results are impacted by assumptions regarding the run-off and the extent of sensitivity to interest rate changes of deposits with no stated maturity (checking, savings and money market accounts). 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 June 30, 2022 and December 31, 2021. The table shows the Corporation is asset-sensitive, meaning the amounts of net interest income and market value of portfolio equity increase in the upward rate scenarios and decrease in the downward rate scenarios. The table also 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.
63
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Under U.S. generally accepted accounting principles, available-for-sale debt securities are carried at fair value as of each balance sheet date. The difference between amortized cost and fair value of available-for-sale debt securities, net of deferred income tax, is included in accumulated other comprehensive income (loss) within stockholders’ equity. Increases in interest rates have caused the fair value of the Corporation’s available-for-sale debt securities to decrease, resulting in an accumulated other comprehensive loss of $36.3 million at June 30, 2022. In contrast, most of the Corporation’s other financial instruments, including loans receivable (held for investment), deposits and borrowed funds are carried on the balance sheet at historical cost without adjustment for the impact of changes in interest rates.
As noted above, for purposes of calculations based on the simulation model, the discounted present values of all of the Corporation’s financial instruments are estimated for each interest rate shock scenario. As shown in Table XI, the results of the simulation model indicate the market value of portfolio equity would increase in upward rate shock scenarios and decrease in downward rate shock scenarios. In the upward rate shock scenarios, although the value of securities and fixed rate loans would decline, the magnitude of the projected economic benefit from changes in the value of nonmaturity deposits would exceed the negative impact related to securities and loans. Conversely, in the downward rate shock scenarios, the magnitude of the negative impact to the value of nonmaturity deposits would exceed the amount of appreciation in the value of securities and loans.
TABLE XI – THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES
June 30, 2022 Data
(In Thousands)
Period Ending June 30, 2023
Basis Point
Interest
Interest
Net Interest
NII
NII
Change in Rates
Income
Expense
Income (NII)
% Change
Risk Limit
+400
$
114,926
$
25,655
$
89,271
11.3
%
25.0
%
+300
108,795
21,820
86,975
8.4
%
20.0
%
+200
102,738
17,985
84,753
5.6
%
15.0
%
+100
96,638
14,151
82,487
2.8
%
10.0
%
0
90,548
10,316
80,232
0.0
%
0.0
%
-100
84,461
7,601
76,860
(4.2)
%
10.0
%
-200
79,587
6,090
73,497
(8.4)
%
15.0
%
Market Value of Portfolio Equity at June 30, 2022
Present
Present
Present
Basis Point
Value
Value
Value
Change in Rates
Equity
% Change
Risk Limit
+400
$
468,129
5.0
%
50.0
%
+300
463,004
3.8
%
45.0
%
+200
458,163
2.7
%
35.0
%
+100
452,206
1.4
%
25.0
%
0
446,019
0.0
%
0.0
%
-100
434,654
(2.5)
%
25.0
%
-200
421,730
(5.4)
%
35.0
%
64
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021 Data
(In Thousands)
Period Ending December 31, 2022
Basis Point
Interest
Interest
Net Interest
NII
NII
Change in Rates
Income
Expense
Income (NII)
% Change
Risk Limit
+400
$
98,839
$
18,142
$
80,697
19.1
%
25.0
%
+300
92,438
15,061
77,377
14.2
%
20.0
%
+200
86,112
11,981
74,131
9.4
%
15.0
%
+100
79,740
8,900
70,840
4.5
%
10.0
%
0
73,536
5,760
67,776
0.0
%
0.0
%
-100
70,118
4,820
65,298
(3.7)
%
10.0
%
-200
68,824
4,503
64,321
(5.1)
%
15.0
%
Market Value of Portfolio Equity at December 31, 2021
Present
Present
Present
Basis Point
Value
Value
Value
Change in Rates
Equity
% Change
Risk Limit
+400
$
471,951
14.1
%
50.0
%
+300
459,810
11.1
%
45.0
%
+200
447,354
8.1
%
35.0
%
+100
431,856
4.4
%
25.0
%
0
413,767
0.0
%
0.0
%
-100
388,721
(6.1)
%
25.0
%
-200
365,331
(11.7)
%
35.0
%
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.
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.
65
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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 22, 2022.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
Effective February 18, 2021, the Corporation amended its treasury stock repurchase program. Under the amended program, the Corporation is authorized to repurchase up to 1,000,000 shares of the Corporation’s common stock, or 6.25% of the Corporation’s issued and outstanding shares at February 18, 2021. As of June 30, 2022, 664,431 shares have been repurchased under the repurchase program. As permitted by securities laws and other legal requirements and subject to market conditions and other factors, purchases may be made from time to time in the open market at prevailing prices, or through privately negotiated transactions.
Consistent with the previously approved program, the Board of Directors' February 18, 2021 approval provides that: (1) the treasury stock repurchase program, as amended to increase the repurchase authorization to 1,000,000 shares, 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 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 Company'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 of its common stock during the second quarter 2022.
Total Number of
Maximum
Shares
Number of
Purchased
Shares that May
as Part of
Yet
Publicly
be Purchased
Total Number
Average
Announced
Under
of Shares
Price Paid
Plans
the Plans or
Period
Purchased
per Share
or Programs
Programs
April 1 - 30, 2022
94,916
$
24.43
523,842
476,158
May 1 - 31, 2022
105,994
$
24.10
629,836
370,164
June 1 - 30, 2022
34,595
$
23.95
664,431
335,569
Item 3. Defaults Upon Senior Securities
None
Item 4. Mine Safety Disclosures
Not applicable
Item 5. Other Information
None
66
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Item 6. Exhibits
3.1
Articles of Incorporation
Incorporated by reference to Exhibit 3.1 of The Corporation’s Form 10-Q filed May 6, 2022
3.2
By-laws
Incorporated by reference to Exhibit 3.1 of The Corporation’s Form 8-K filed February 18, 2022
4.
Instruments defining the rights of Security holders, including Indentures
4.1
Indenture, dated May 19, 2021 between Citizens & Northern Corporation and UMB Bank, National Association, as trustee
Incorporated by reference to Exhibit 4.1 of the Corporation’s Form 8-K filed May 19, 2021
4.2
Form of Subordinated Note
Incorporated by reference to Exhibit A-2 to Exhibit 4.1 of the Corporation’s Form 8-K filed May 19, 2021
4.3
Form of Senior Note
Incorporated by reference to Exhibit 4.3 of the Corporation’s Form 8-K filed May 19, 2021
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
101.INS
Inline XBRL Instance Document.
Filed herewith
101.SCH
Inline XBRL Schema Document.
Filed herewith
101.CAL
Inline XBRL Calculation Linkbase Document.
Filed herewith
101.DEF
Inline XBRL Definition Linkbase Document.
Filed herewith
101.LAB
Inline XBRL Label Linkbase Document.
Filed herewith
101.PRE
Inline XBRL Presentation Linkbase Document.
Filed herewith
104
The cover page of the Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, formatted in Inline XBRL (contained in Exhibit 101).
Filed herewith
67
Table of Contents
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
August 5, 2022
By: /s/ J. Bradley Scovill
Date
President and Chief Executive Officer
August 5, 2022
By: /s/ Mark A. Hughes
Date
Treasurer and Chief Financial Officer
68
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.