Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
December 31,
December 31,
(In Thousands, Except Share and Per Share Data)
2020
2019
ASSETS
Cash and due from banks:
Noninterest-bearing
$
24,780
$
17,667
Interest-bearing
77,077
17,535
Total cash and due from banks
101,857
35,202
Available-for-sale debt securities, at fair value
349,332
346,723
Marketable equity security
1,000
979
Loans held for sale
942
767
Loans receivable
1,644,209
1,182,222
Allowance for loan losses
( 11,385 )
( 9,836 )
Loans, net
1,632,824
1,172,386
Bank-owned life insurance
30,096
18,641
Accrued interest receivable
8,293
5,001
Bank premises and equipment, net
21,526
17,170
Foreclosed assets held for sale
1,338
2,886
Deferred tax asset, net
2,705
2,618
Goodwill
52,505
28,388
Core deposit intangibles, net
3,851
1,247
Other assets
32,831
22,137
TOTAL ASSETS
$
2,239,100
$
1,654,145
LIABILITIES
Deposits:
Noninterest-bearing
$
465,332
$
285,904
Interest-bearing
1,355,137
966,756
Total deposits
1,820,469
1,252,660
Short-term borrowings
20,022
86,220
Long-term borrowings
54,608
52,127
Subordinated debt
16,553
6,500
Accrued interest and other liabilities
27,692
12,186
TOTAL LIABILITIES
1,939,344
1,409,693
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 15,982,815 and outstanding 15,911,984 at December 31, 2020;
issued 13,934,996 and outstanding 13,716,445 at December 31, 2019
15,983
13,935
Paid-in capital
143,644
104,519
Retained earnings
129,703
126,480
Treasury stock, at cost; 70,831 shares at December 31, 2020 and 218,551
shares at December 31, 2019
( 1,369 )
( 4,173 )
Accumulated other comprehensive income
11,795
3,691
TOTAL STOCKHOLDERS' EQUITY
299,756
244,452
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
$
2,239,100
$
1,654,145
The accompanying notes are an integral part of the consolidated financial statements.
37
Table of Contents
Consolidated Statements of Income
Years Ended December 31,
(In Thousands Except Per Share Data)
2020
2019
INTEREST INCOME
Interest and fees on loans:
Taxable
$
67,384
$
53,086
Tax-exempt
1,768
2,104
Interest on mortgages held for sale
62
22
Interest on balances with depository institutions
251
514
Income from available-for-sale debt securities:
Taxable
5,534
7,008
Tax-exempt
2,143
2,014
Dividends on marketable equity security
18
23
Total interest and dividend income
77,160
64,771
INTEREST EXPENSE
Interest on deposits
7,231
8,190
Interest on short-term borrowings
367
733
Interest on long-term borrowings
1,291
1,013
Interest on subordinated debt
706
347
Total interest expense
9,595
10,283
Net interest income
67,565
54,488
Provision for loan losses
3,913
849
Net interest income after provision for loan losses
63,652
53,639
NONINTEREST INCOME
Trust and financial management revenue
6,321
6,106
Brokerage revenue
1,343
1,266
Insurance commissions, fees and premiums
184
167
Service charges on deposit accounts
4,231
5,358
Service charges and fees
304
332
Interchange revenue from debit card transactions
3,094
2,754
Net gains from sale of loans
5,403
924
Loan servicing fees, net
( 61 )
100
Increase in cash surrender value of life insurance
515
402
Other noninterest income
3,010
1,875
Sub-total
24,344
19,284
Realized gains on available-for-sale debt securities, net
169
23
Total noninterest income
24,513
19,307
NONINTEREST EXPENSE
Salaries and wages
25,599
20,644
Pensions and other employee benefits
7,463
5,837
Occupancy expense, net
3,010
2,629
Furniture and equipment expense
1,451
1,289
Data processing expenses
4,453
3,403
Automated teller machine and interchange expense
1,231
1,103
Pennsylvania shares tax
1,689
1,380
Professional fees
1,692
1,069
Telecommunications
863
744
Directors' fees
730
673
Loss on prepayment of borrowings
1,636
0
Merger-related expenses
7,708
4,099
Other noninterest expense
7,428
6,667
Total noninterest expense
64,953
49,537
Income before income tax provision
23,212
23,409
Income tax provision
3,990
3,905
NET INCOME
$
19,222
$
19,504
EARNINGS PER COMMON SHARE - BASIC
$
1.30
$
1.46
EARNINGS PER COMMON SHARE - DILUTED
$
1.30
$
1.46
The accompanying notes are an integral part of consolidated financial statements.
38
Table of Contents
Consolidated Statements of Comprehensive Income
Years Ended December 31,
(In Thousands)
2020
2019
Net income
$
19,222
$
19,504
Unrealized gains on available-for-sale debt securities:
Unrealized holding gains on available-for-sale debt securities
10,504
9,920
Reclassification adjustment for gains realized in income
( 169 )
( 23 )
Other comprehensive income on available-for-sale debt securities
10,335
9,897
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
( 49 )
87
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 29 )
( 32 )
Other comprehensive (loss) income on unfunded retirement obligations
( 78 )
55
Other comprehensive income before income tax
10,257
9,952
Income tax related to other comprehensive income
( 2,153 )
( 2,091 )
Net other comprehensive income
8,104
7,861
Comprehensive income
$
27,326
$
27,365
The accompanying notes are an integral part of the consolidated financial statements.
39
Table of Contents
Consolidated Statements of Changes in Stockholders’ Equity
(In Thousands Except Share and Per Share Data)
Accumulated
Other
Common
Treasury
Common
Paid-in
Retained
Comprehensive
Treasury
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, January 1, 2019
12,655,171
335,841
$
12,655
$
72,602
$
122,643
$
( 4,170 )
$
( 6,362 )
$
197,368
Net income
19,504
19,504
Other comprehensive income, net
7,861
7,861
Cash dividends declared on common stock, $ 1.18 per share
( 15,667 )
( 15,667 )
Shares issued for dividend reinvestment plan
( 62,232 )
439
1,187
1,626
Shares issued from treasury and redeemed related to exercise of stock options
( 18,071 )
( 146 )
344
198
Restricted stock granted
( 48,137 )
( 918 )
918
0
Forfeiture of restricted stock
3,758
71
( 71 )
0
Stock-based compensation expense
798
798
Purchase of restricted stock for tax withholding
7,392
( 189 )
( 189 )
Shares issued for acquisition of Monument Bancorp, Inc., net of equity issuance costs
1,279,825
1,280
31,673
32,953
Balance, December 31, 2019
13,934,996
218,551
13,935
104,519
126,480
3,691
( 4,173 )
244,452
Net income
19,222
19,222
Other comprehensive income, net
8,104
8,104
Cash dividends declared on common stock, $ 1.08 per share
( 15,999 )
( 15,999 )
Shares issued for dividend reinvestment plan
( 77,525 )
34
1,496
1,530
Shares issued from treasury and redeemed related to exercise of stock options
( 10,407 )
( 70 )
201
131
Restricted stock granted
( 70,940 )
( 1,370 )
1,370
0
Forfeiture of restricted stock
5,290
100
( 100 )
0
Stock-based compensation expense
1,050
1,050
Purchase of restricted stock for tax withholding
5,862
( 163 )
( 163 )
Shares issued for acquisition of Covenant Financial, Inc., net of equity issuance costs
2,047,819
2,048
39,381
41,429
Balance, December 31, 2020
15,982,815
70,831
$
15,983
$
143,644
$
129,703
$
11,795
$
( 1,369 )
$
299,756
The accompanying notes are an integral part of the consolidated financial statements.
40
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31,
(In Thousands)
2020
2019
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
19,222
$
19,504
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
3,913
849
Loss on prepayment of borrowings
1,636
0
Realized gains on available-for-sale debt securities, net
( 169 )
( 23 )
Net amortization of securities
1,570
1,341
Increase in cash surrender value of life insurance
( 515 )
( 402 )
Depreciation and amortization of bank premises and equipment
1,981
1,749
Net accretion of purchase accounting adjustments
( 2,524 )
( 375 )
Stock-based compensation
1,050
798
Deferred income taxes
( 361 )
172
Decrease in fair value of servicing rights
576
331
Gains on sales of loans, net
( 5,403 )
( 924 )
Origination of loans held for sale
( 158,909 )
( 29,978 )
Proceeds from sales of loans held for sale
163,149
30,144
(Increase) decrease in accrued interest receivable and other assets
( 2,645 )
1,188
Increase (decrease) in accrued interest payable and other liabilities
2,473
( 2,068 )
Other
( 260 )
155
Net Cash Provided by Operating Activities
24,784
22,461
CASH FLOWS FROM INVESTING ACTIVITIES:
Net cash and cash equivalents provided by (used in) business combination
75,955
( 1,778 )
Proceeds from maturities of certificates of deposit
740
580
Purchase of certificates of deposit
( 2,500 )
0
Proceeds from sales of available-for-sale debt securities
28,941
96,148
Proceeds from calls and maturities of available-for-sale debt securities
94,486
81,204
Purchase of available-for-sale debt securities
( 105,354 )
( 57,655 )
Redemption of Federal Home Loan Bank of Pittsburgh stock
8,496
10,137
Purchase of Federal Home Loan Bank of Pittsburgh stock
( 5,146 )
( 9,208 )
Net decrease (increase) in loans
1,564
( 96,628 )
Proceeds from bank owned life insurance
0
796
Purchase of premises and equipment
( 3,137 )
( 2,870 )
Proceeds from sale of foreclosed assets
2,262
1,768
Other
273
174
Net Cash Provided by Investing Activities
96,580
22,668
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in deposits
86,941
( 4,822 )
Net decrease in short-term borrowings
( 99,969 )
( 38,307 )
Proceeds from long-term borrowings
25,891
48,500
Repayments of long-term borrowings and subordinated debt
( 54,831 )
( 38,173 )
Sale of treasury stock
131
198
Purchase of vested restricted stock for tax withholding
( 163 )
( 189 )
Common dividends paid
( 14,469 )
( 14,041 )
Net Cash Used in Financing Activities
( 56,469 )
( 46,834 )
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
64,895
( 1,705 )
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
31,122
32,827
CASH AND CASH EQUIVALENTS, END OF YEAR
$
96,017
$
31,122
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Right-of-use assets recognized at adoption of ASU 2016-02
$
0
$
1,132
Leased assets obtained in exchange for new operating lease liabilities
$
167
$
745
Accrued purchase of available-for-sale securities
$
994
$
0
Accrued income from life insurance claim
$
279
$
0
Assets acquired through foreclosure of real estate loans
$
0
$
2,053
Interest paid
$
10,742
$
9,601
Income taxes paid
$
3,137
$
3,234
The accompanying notes are an integral part of the consolidated financial statements.
41
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF CONSOLIDATION – The consolidated financial statements include the accounts of Citizens & Northern Corporation and its subsidiaries, Citizens & Northern Bank (“C&N Bank”), Bucktail Life Insurance Company and Citizens & Northern Investment Corporation (collectively, “Corporation”), as well as C&N Bank’s wholly-owned subsidiaries, C&N Financial Services Corporation and Northern Tier Holding LLC. C&N Bank is the sole member of Northern Tier Holding LLC. All material intercompany balances and transactions have been eliminated in consolidation.
NATURE OF OPERATIONS – The Corporation provides banking and related services to individual and corporate customers. Lending products include commercial, mortgage and consumer loans, as well as specialized instruments such as commercial letters-of-credit. Deposit products include various types of checking accounts, passbook and statement savings, money market accounts, interest checking accounts, Individual Retirement Accounts and certificates of deposit. As discussed further in Note 3, in 2020 the Corporation expanded its presence in Southeastern Pennsylvania by acquiring Covenant Financial, Inc. (“Covenant”). The Covenant acquisitions follows the acquisition of Monument Bancorp, Inc. (“Monument”) in 2019, as well as the opening of a lending office in York, Pennsylvania which is located in southcentral Pennsylvania.
The Corporation provides wealth management services through its trust department, including administration of trusts and estates, retirement plans, and other employee benefit plans, and investment management services. The Corporation offers a variety of personal and commercial insurance products through C&N Financial Services Corporation. C&N Financial Services Corporation also offers mutual funds, annuities, educational savings accounts and other investment products through registered agents.
Management has determined that the Corporation has one reportable segment, “Community Banking.” All of the Corporation’s activities are interrelated, and each activity is dependent and assessed based on how each of the activities of the Corporation supports the others.
The Corporation is subject to competition from other financial institutions. It is also subject to regulation by certain federal and state agencies and undergoes periodic examination by those regulatory authorities. As a consequence, the Corporation’s business is particularly susceptible to being affected by future federal and state legislation and regulations.
USE OF ESTIMATES – The financial information is presented in accordance with generally accepted accounting principles and general practice for financial institutions in the United States of America (“U.S. GAAP”). In preparing financial statements, management is required to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements. In addition, these estimates and assumptions affect revenues and expenses in the financial statements and as such, actual results could differ from those estimates.
Material estimates that are particularly susceptible to change include: (1) the allowance for loan losses, (2) fair values of debt securities based on estimates from independent valuation services or from brokers and (3) assessment of goodwill for possible impairment.
INVESTMENT SECURITIES – Investment securities are accounted for as follows:
Available-for-sale debt securities – includes debt securities not classified as held-to-maturity or trading. Such securities are reported at fair value, with unrealized gains and losses excluded from earnings and reported separately through accumulated other comprehensive income (loss), net of tax. Premiums on non-amortizing available-for-sale debt securities are amortized using the level yield method to the earliest call date, while discounts on non-amortizing securities are amortized to the maturity date. Premiums and discounts on amortizing securities (mortgage-backed securities) are amortized using the level yield method over the remaining contractual life of the securities, adjusted for actual prepayments. Realized gains and losses on sales of available-for-sale securities are computed on the basis of specific identification of the adjusted cost of each security. Securities within the available-for-sale portfolio may be used as part of the Corporation’s asset and liability management strategy and may be sold in response to changes in interest rate risk, prepayment risk or other factors.
Other-than-temporary impairment – Credit-related declines in the fair value of available-for-sale debt securities that are deemed to be other-than-temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment (OTTI) losses,
42
Table of Contents
management considers (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. The credit-related impairment is recognized in earnings and is the difference between a security’s amortized cost basis and the present value of expected future cash flows discounted at the security’s effective interest rate. For debt securities classified as held-to-maturity, if any, the amount of noncredit-related impairment is recognized in other comprehensive income and accreted over the remaining life of the debt security as an increase in the carrying value of the security.
Marketable equity security – The marketable equity security is carried at fair value with unrealized gains and losses included in other noninterest income in the consolidated statements of income.
Restricted equity securities – Restricted equity securities consist primarily of Federal Home Loan Bank of Pittsburgh stock, and are carried at cost and evaluated for impairment. Holdings of restricted equity securities are included in Other Assets in the consolidated balance sheets, and dividends received on restricted securities are included in Other Income in the consolidated statements of income.
DERIVATIVES – In connection with the acquisition of Covenant, the Corporation became 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 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 from Covenant (acquired by the Corporation) into fixed interest rate exposures. Those interest rate swaps have been simultaneously economically hedged by offsetting interest rate swaps that Covenant had in place with a third party (assumed by the Corporation), 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. Interest differentials paid or received under the swap agreements are reflected as adjustments to interest and fees on loans. The notional amounts of the interest rate swaps are not exchanged and do not represent exposure to credit loss. The fair value of interest rate derivatives is included in the balance of other assets and other liabilities in the consolidated balance sheets.
LOANS HELD FOR SALE – Mortgage loans held for sale are reported at the lower of cost or market, determined in the aggregate.
LOANS RECEIVABLE – Loans originated by the Corporation which management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at unpaid principal balances, less the allowance for loan losses and net deferred loan fees. Interest income is accrued on the unpaid principal balance. Loan origination and commitment fees, as well as certain direct origination costs, are deferred and amortized as a yield adjustment over the lives of the related loans using the interest method.
The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. The residential mortgage segment includes the following classes: first and junior lien residential mortgages, home equity lines of credit and residential construction loans. The most significant classes of commercial loans are commercial loans secured by real estate, non-real estate secured commercial and industrial loans, loans to political subdivisions, commercial construction, multi-family residential and loans secured by farmland.
Loans are placed on nonaccrual status for all classes of loans when, in the opinion of management, collection of interest is doubtful. Any unpaid interest previously accrued on those loans is reversed from income. Interest income is not recognized on specific impaired loans unless the likelihood of further loss is remote. Interest payments received on loans for which the risk of further loss is greater than remote are applied as a reduction of the loan principal balance. Interest income on other nonaccrual loans is recognized only to the extent of interest payments received. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments. Also, the amortization of deferred loan fees is discontinued when a loan is placed on nonaccrual status.
43
Table of Contents
PURCHASED LOANS – The Corporation purchased loans in connection with its acquisition of Covenant in 2020 and Monument in 2019, some of which had, at the acquisition dates, shown evidence of credit deterioration since origination. The Corporation considers several factors as indicators that an acquired loan has evidence of deterioration in credit quality. These factors include loans 90 days or more past due, loans with an internal risk rating of substandard or below, loans classified as nonaccrual by the acquired institution and loans that have been previously modified in a troubled debt restructuring. The purchased loans that showed evidence of credit impairment were designated as the purchased credit impaired (“PCI”) loans and were recorded at fair value, with no carryover of the allowance for loan losses. The PCI loans acquired are secured by real estate and the fair value of each loan at the acquisition date was determined based on the estimated proceeds to be derived from selling the collateral, net of selling costs. The PCI loans were placed into nonaccrual status upon acquisition (and remained in nonaccrual status at December 31, 2020) as the Corporation cannot reasonably estimate cash flows expected to be collected in order to compute yield on the loans.
The excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized into interest income over the remaining life of the loan. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable yield. The nonaccretable yield represents estimated future credit losses expected to be incurred over the life of the loan. Subsequent decreases to the expected cash flows require us to evaluate the need for an allowance for credit losses. Subsequent improvements in expected cash flows result in the reversal of a corresponding amount of the nonaccretable yield which we then reclassify as accretable yield that is recognized into interest income over the remaining life of the loan using the interest method. Our evaluation of the amount of future cash flows that we expect to collect is performed in a similar manner as that used to determine our allowance for credit losses. Charge-offs of the principal amount on acquired loans would be first applied to the nonaccretable yield portion of the fair value adjustment.
ALLOWANCE FOR LOAN LOSSES – The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the collection of all, or part, of the principal balance is highly unlikely. Non-residential consumer loans are generally charged off no later than when they are 120 days past due on a contractual basis, or earlier in the event of bankruptcy or if there is an amount deemed uncollectible.
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 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. In the process of evaluating the loan portfolio, management also considers the Corporation’s exposure to losses from unfunded loan commitments. As of December 31, 2020 and 2019, management determined that no allowance for credit losses related to unfunded loan commitments was required.
The allowance consists primarily of two major components – (1) a specific component based on a detailed assessment of certain larger loan relationships, mainly commercial purpose, determined on a loan-by-loan basis; and (2) a general component for the remainder of the portfolio based on a collective evaluation of pools of loans with similar risk characteristics. The general component is assigned to each pool of loans based on both historical net charge-off experience, and an evaluation of certain qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the above methodologies for estimating specific and general losses in the portfolio.
The specific component relates to loans that are classified as impaired based on a detailed assessment of certain larger loan relationships evaluated by a management committee referred to as the Watch List Committee. Specific loan relationships are identified for evaluation based on the related credit risk rating. For individual loans classified as impaired, an allowance is established when the collateral value less estimated selling costs, present value of discounted cash flows or observable market price of the impaired loan is lower than the carrying value of that loan.
44
Table of Contents
The scope of loans reviewed individually each quarter to determine if they are impaired include all commercial loan relationships greater than $ 200,000 and any residential mortgage or consumer loans of $ 400,000 or more for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Loans that are individually reviewed, but which are determined to not be impaired, are combined with all remaining loans that are not reviewed on a specific basis, and such loans are included within larger pools of loans based on similar risk and loss characteristics for purposes of determining the general component of the allowance. All loans classified as troubled debt restructurings and all commercial loan relationships less than $ 200,000 or other loan relationships less than $ 400,000 in the aggregate, but with an estimated loss of $ 100,000 or more, are individually evaluated for impairment.
The general component covers pools of loans by loan class including commercial loans not considered individually impaired, as well as smaller balance homogeneous classes of loans, such as residential real estate, home equity lines of credit and other consumer loans. Accordingly, the Corporation generally does not separately identify individual consumer and residential loans for impairment disclosures, unless such a loan: (1) is subject to a restructuring agreement, (2) has an outstanding balance of $ 400,000 or more and a credit grade of Special Mention, Substandard or Doubtful, or (3) has an estimated loss of $ 100,000 or more. The pools of loans for each loan segment are evaluated for loss exposure based upon average historical net charge-off rates, adjusted for qualitative factors. The time period used in determining the average historical net charge-off rate for each loan class is based on management’s evaluation of an appropriate time period that captures an historical loss experience relevant to the current portfolio. Qualitative risk factors (described in the following paragraph) are evaluated for the impact on each of the three distinct segments (residential mortgage, commercial and consumer) within the loan portfolio. Each qualitative factor is assigned a value to reflect improving, stable or declining conditions based on management’s judgment using relevant information available at the time of the evaluation. Any adjustments to the factors are supported by a narrative documentation of changes in conditions accompanying the allowance for loan losses calculation.
The qualitative factors used in the general component calculations are designed to address credit risk characteristics associated with each segment. The Corporation’s credit risk associated with all of the segments is significantly impacted by these factors, which include economic conditions within its market area, the Corporation’s lending policies, changes or trends in the portfolio, risk profile, competition, regulatory requirements and other factors.
Purchased loans that did not show evidence of credit deterioration at the acquisition dates were initially recorded at fair value, including a discount for credit losses reflecting an estimate of the present value of credit losses based on market expectations. The general component of the allowance on purchased loans is evaluated separately from the rest of the portfolio. This evaluation includes consideration of the qualitative risk factors described above as well as the remaining purchased discount.
Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial loans by the fair value of the collateral (if the loan is collateral dependent), by future cash flows discounted at the loan’s effective rate or by the loan’s observable market price.
For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
For commercial and industrial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging data or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
45
Table of Contents
Loans whose terms are modified are classified as troubled debt restructurings if the Corporation grants such borrowers concessions and it is deemed that those borrowers are experiencing financial difficulty. Concessions granted under a troubled debt restructuring generally involve reductions in required payments, an extension of a loan’s stated maturity date or a temporary reduction in interest rate. Loans classified as troubled debt restructurings are designated as impaired. Nonaccrual troubled debt restructurings may be restored to accrual status if the ultimate collectability of principal and interest payments under the modified terms is not in doubt, and there has been a period (generally, for at least six consecutive months) of satisfactory payment performance by the borrower either immediately before or after the restructuring.
In March 2020, various regulatory agencies, including the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by COVID-19. The interagency statement was effective immediately and impacted accounting for loan modifications. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. Provisions of the CARES Act Section 4013 largely mirrored the provisions of the interagency statement, providing that modified loans were not to be considered TDRs if they were performing at December 31, 2019 and other consideration set forth in the interagency statements were met. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented or at December 31, 2019.
BANK PREMISES AND EQUIPMENT – Bank premises and equipment are stated at cost less accumulated depreciation. Repair and maintenance expenditures which extend the useful lives of assets are capitalized, and other repair and maintenance expenditures are expensed as incurred. Depreciation expense is computed using the straight-line method.
IMPAIRMENT OF LONG-LIVED ASSETS – The Corporation reviews long-lived assets, such as premises and equipment and intangibles, for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. These changes in circumstances may include a significant decrease in the market value of an asset or the manner in which an asset is used. If there is an indication the carrying value of an asset may not be recoverable, future undiscounted cash flows expected to result from use of the asset are estimated. If the sum of the expected cash flows is less than the carrying value of the asset, a loss is recognized for the difference between the carrying value and fair market value of the asset.
FORECLOSED ASSETS HELD FOR SALE – Foreclosed assets held for sale consist of real estate acquired by foreclosure and are initially recorded at fair value, less estimated selling costs.
GOODWILL – Goodwill represents the excess of the cost of acquisitions over the fair value of the net assets acquired. Goodwill is tested at least annually at December 31 for impairment, or more often if events or circumstances indicate there may be impairment. The Corporation has the option of performing a qualitative assessment to determine whether any further quantitative testing for impairment is necessary. The option of whether or not to perform a qualitative assessment is made annually.
CORE DEPOSIT INTANGIBLES – Amortization of core deposit intangibles is calculated using an accelerated method. In determining amortization using the accelerated method for any given period, the amount of expected cash flows for that period that were used in determining the acquisition-date fair value is divided by the total amount of expected cash flows over the life of the asset. That percentage is multiplied by the initial carrying amount of the asset to arrive at amortization expense for that period. If the Corporation’s cash flow patterns differ significantly from the initial estimates, the amortization schedule would be adjusted prospectively.
SERVICING RIGHTS – The estimated fair value of servicing rights related to mortgage loans sold and serviced by the Corporation is recorded as an asset upon the sale of such loans. The valuation of servicing rights is adjusted quarterly, with changes in fair value included in Loan Servicing Fees, Net, in the consolidated statements of income. Significant inputs to the valuation include expected net servicing income to be received, the expected life of the underlying loans and the discount rate. The servicing rights asset is included in Other Assets in the consolidated balance sheets.
INCOME TAXES – Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases given the provisions of the enacted tax laws. Deferred tax assets are reduced, if necessary, by the amount of such benefits that are not expected to be realized based upon
46
Table of Contents
available evidence. Tax benefits from investments in limited partnerships that have qualified for federal low-income tax credits are recognized as a reduction in the provision for income tax over the term of the investment using the effective yield method. The Corporation includes income tax penalties in the provision for income tax. The Corporation has no accrued interest related to unrecognized tax benefits.
STOCK COMPENSATION PLANS – The Corporation’s stock-based compensation policy applies to all forms of stock-based compensation including stock options and restricted stock. All stock-based compensation is accounted for under the fair value method as required by U.S. GAAP. The expense associated with stock-based compensation is recognized over the vesting period of each individual arrangement.
The fair value of each stock option is estimated on the date of grant using the Black-Scholes-Merton option valuation model. The fair value of restricted stock is based on the current market price on the date of grant.
OFF-BALANCE SHEET FINANCIAL INSTRUMENTS – In the ordinary course of business, the Corporation has entered into off-balance sheet financial instruments consisting of commitments to extend credit and standby letters of credit. Such financial instruments are recorded in the financial statements when they become payable.
CASH FLOWS – The Corporation utilizes the net reporting of cash receipts and cash payments for certain deposit and lending activities. Cash equivalents include federal funds sold and all cash and amounts due from depository institutions and interest-bearing deposits in other banks with original maturities of three months or less.
REVENUE RECOGNITION – The Corporation generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in the determination of the amount and timing of revenue from contracts with customers.
Additional disclosures related to the Corporation’s largest sources of noninterest income within the consolidated statements of income from contracts with customers that are subject to Accounting Standards Codification (ASC) Topic 606 are as follows:
Trust and financial management revenue – C&N Bank’s trust department provides a wide range of financial services, including wealth management services for individuals, businesses and retirement funds, administration of 401(k) and other retirement plans, retirement planning, estate planning and estate settlement services. Trust clients are located primarily within the Corporation’s geographic markets. Assets held in a fiduciary capacity by C&N Bank are not the Corporation’s assets and are therefore not included in the consolidated balance sheets. The fair value of trust assets under management was approximately $ 1,103,228,000 at December 31, 2020 and $ 1,007,113,000 at December 31, 2019. Trust and financial management revenue is included within noninterest income in the consolidated statements of income.
Trust revenue is recorded on a cash basis, which is not materially different from the accrual basis. The majority (approximately 83 %, based on annual 2020 results) of trust revenue is earned and collected monthly, with the amount determined based on a percentage of the fair value of the trust assets under management. Wealth management fees are contractually agreed with each customer, and fee levels vary based mainly on the size of assets under management. The services provided under such a contract represent a single performance obligation under the Accounting Standards Updates (ASUs) because it embodies a series of distinct goods or services that are substantially the same and have the same pattern of transfer to the customer. None of the contracts with trust customers provide for incentive-based fees. In addition to wealth management fees, trust revenue includes fees for provision of services, including employee benefit plan administration, tax return preparation and estate planning and settlement. Fees for such services are billed based on contractual arrangements or established fee schedules and are typically billed upon completion of providing such services. The costs of acquiring trust customers are incremental and recognized within noninterest expense in the consolidated statements of income.
Service charges on deposit accounts – Deposits are included as liabilities in the consolidated balance sheets. Service charges on deposit accounts include: overdraft fees, which are charged when customers overdraw their accounts beyond available funds; automated teller machine (ATM) fees charged for withdrawals by deposit customers from other financial institutions’ ATMs; and a variety of other monthly or transactional fees for services provided to retail and business customers, mainly associated with checking accounts. All deposit liabilities are considered to have one-day terms and therefore related fees are recognized in income at the time when the
47
Table of Contents
services are provided to the customers. Incremental costs of obtaining deposit contracts are not significant and are recognized as expense when incurred within noninterest expense in the consolidated statements of income.
Interchange revenue from debit card transactions – The Corporation issues debit cards to consumer and business customers with checking, savings or money market deposit accounts. Debit card and ATM transactions are processed via electronic systems that involve several parties. The Corporation’s debit card and ATM transaction processing is executed via contractual arrangements with payment processing networks, a processor and a settlement bank. As described above, all deposit liabilities are considered to have one-day terms and therefore interchange revenue from customers’ use of their debit cards to initiate transactions are recognized in income at the time when the services are provided and related fees received in the Corporation’s deposit account with the settlement bank. Incremental costs associated with ATM and interchange processing are recognized as expense when incurred within noninterest expense in the consolidated statements of income.
2. RECENT ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board (FASB) issues ASUs to the FASB ASC. This section provides a summary description of recent ASUs that have significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the foreseeable future.
Recent Accounting Pronouncements - Adopted
Effective January 1, 2020, the Corporation adopted ASU 2018-13, Fair Value Measurement (Topic 820), which modifies disclosure requirements on fair value measurements. This ASU removes requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. ASU 2018-13 clarifies that disclosure regarding measurement uncertainty is intended to communicate information about the uncertainty in measurement as of the reporting date. ASU 2018-13 adds certain disclosure requirements, including disclosure of changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements and the narrative description of measurement uncertainty should be applied prospectively, while all other amendments should be applied retrospectively for all periods presented. Note 22 provides disclosure regarding fair value measurements of the Corporation’s financial instruments. Adoption of this ASU did not have a material impact on the Corporation’s consolidated financial position or results of operations.
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.
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 Update 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
48
Table of Contents
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 amendments in ASU 2020-04 are effective as of March 12, 2020 through December 31, 2022. The Corporation expects to apply the amendments prospectively for applicable loan and other contracts within the effective period of ASU 2020-04.
3. BUSINESS COMBINATIONS
Acquisition of Covenant Financial, Inc.
On July 1, 2020, the Corporation completed its acquisition of Covenant Financial, Inc. (“Covenant”). Covenant was the holding company for Covenant Bank, which operated banking offices in Bucks and Chester Counties of Pennsylvania. Management believes the acquisition provides an opportunity to expand the Corporation’s presence in a higher growth market and further leverage the Corporation’s capital to enhance long-term shareholder value.
The consolidated financial statements include the formerly separate Covenant operations from July 1, 2020 through December 31, 2020. Since the activities of the former Covenant operations have been combined with those of the Corporation, separate disclosure of Covenant-related financial information included in the consolidated financial statements is not practicable.
Total purchase consideration was $ 63,266,000 , including cash paid to former Covenant shareholders totaling $ 21,654,000 and 2,047,819 shares of Corporation common stock issued with a value of $ 41,612,000 . In the table below, the cash portion of merger consideration includes $ 183,000 of costs directly related to issuance of stock, and the equity portion of merger consideration has been reduced by these costs.
The merger was accounted for using the acquisition method of accounting and, accordingly, purchased assets, including identifiable intangible assets, and assumed liabilities were recorded at their respective acquisition date fair values. The fair value measurements of assets acquired and liabilities assumed are subject to refinement for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available.
As adjusted in the fourth quarter 2020, the fair value of assets acquired, excluding goodwill, totaled $ 608,485,000 , while the fair value of liabilities assumed totaled $ 569,336,000 . Goodwill represents consideration transferred in excess of the fair value of the net assets acquired. At December 31, 2020, goodwill associated with the acquisition was $ 24,117,000 . The goodwill resulting from the acquisition represents the value expected from the further expansion of the Corporation’s market penetration into Southeastern Pennsylvania, adding to the base established in the acquisition of Monument Bancorp, Inc. in 2019. Goodwill acquired in the Covenant merger is not deductible for tax purposes as the acquisition is accounted for as a tax-free exchange for tax purposes.
In the fourth quarter 2020, the Corporation recorded adjustments to the initial fair value measurements of certain assets and liabilities that resulted in a net decrease in goodwill of $ 21,000 , summarized as follows:
(In Thousands)
Preliminary goodwill balance, September 30, 2020
$
24,138
Adjustments in fourth quarter 2020:
Write-down purchased credit impaired loan
556
Increase deferred tax asset, net
( 410 )
Decrease other liabilities
( 167 )
Goodwill balance, December 31, 2020
$
24,117
49
Table of Contents
The following table summarizes the consideration paid for Covenant and the estimated fair values of the assets acquired and liabilities assumed at the acquisition date:
(In Thousands)
Fair value of consideration transferred:
Cash
$
21,837
Common stock issued
41,429
Total consideration transferred
$
63,266
Estimated fair value of assets acquired and (liabilities) assumed:
Cash and cash equivalents
$
97,792
Available-for-sale debt securities
10,754
Loans receivable
464,236
Bank-owned life insurance
11,170
Accrued interest receivable
1,922
Bank premises and equipment
3,250
Foreclosed assets held for sale
860
Deferred tax asset, net
1,879
Core deposit intangible
3,144
Goodwill
24,117
Other assets
13,478
Deposits
( 481,796 )
Short-term borrowings
( 33,950 )
Long-term borrowings
( 30,025 )
Subordinated debt
( 10,091 )
Accrued interest and other liabilities
( 13,474 )
Estimated excess fair value of assets acquired over liabilities assumed
$
63,266
In the consolidated statements of cash flows, investing and financing activities exclude the following noncash items: the issuance of common stock as part of the merger consideration as well as the following categories of assets acquired and liabilities assumed from Covenant as reflected in the table above: available-for-sale debt securities, loans receivable, bank-owned life insurance, bank premises and equipment, foreclosed assets held for sale, core deposit intangible, goodwill, other assets (including Federal Home Loan Bank of Pittsburgh stock of $ 2,939,000 ), deposits, short-term borrowings, long-term borrowings, subordinated debt and accrued interest and other liabilities.
Acquisition date fair values for available-for-sale securities were determined using Level 1 inputs consistent with the methods discussed further in Note 22.
The determination of estimated fair values of the acquired loans required the Corporation to make certain estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature. Based on such factors as past due status, nonaccrual status, bankruptcy status, and credit risk ratings, the acquired loans were evaluated, and twenty-four loans displayed evidence of credit quality deterioration. These loans are accounted for under ASC 310-30 (purchased credit impaired, or “PCI”). The majority of the purchased loans did not display evidence of impairment, and thus are accounted for under ASC 310-20. Expected cash flows, both principal and interest, were estimated based on key assumptions covering such factors as prepayments, default rates and severity of loss given default. These assumptions were developed using both Covenant’s historical experience and the portfolio characteristics as of the acquisition date as well as available market research. The fair value estimates for acquired loans were based on the amount and timing of expected principal, interest and other cash flows, including expected prepayments, discounted at prevailing market interest rates applicable to the types of acquired loans, which the Corporation considers Level 3 fair value measurements.
50
Table of Contents
Loans acquired from Covenant were measured at fair value at the acquisition date with no carryover of an allowance for loan losses. The following table presents performing and PCI loans acquired, by loan segment and class, as adjusted, at July 1, 2020:
(In Thousands)
Performing
PCI
Total
Residential mortgage:
Residential mortgage loans - first liens
$
65,883
$
0
$
65,883
Residential mortgage loans - junior liens
4,141
75
4,216
Home equity lines of credit
8,368
0
8,368
1-4 Family residential construction
11,437
0
11,437
Total residential mortgage
89,829
75
89,904
Commercial:
Commercial loans secured by real estate
240,482
4,152
244,634
Commercial and industrial
39,068
806
39,874
Commercial construction and land
63,740
0
63,740
Loans secured by farmland
73
0
73
Multi-family (5 or more) residential
23,065
1,615
24,680
Other commercial loans
952
0
952
Total commercial
367,380
6,573
373,953
Consumer
379
0
379
Total
$
457,588
$
6,648
$
464,236
The following table presents the updated fair value adjustments made to the amortized cost basis of loans acquired on July 1, 2020:
(In Thousands)
Gross amortized cost at acquisition
$
472,012
Fair value adjustments:
Market rates
2,909
Credit adjustment on non-impaired loans
( 7,219 )
Credit adjustment on impaired loans
( 3,466 )
Fair value at acquisition
$
464,236
The market rate adjustment represents the movement in interest rates, irrespective of credit adjustments, compared to the contractual rates of the acquired loans. The credit adjustment made on non-PCI loans represents changes in credit quality of the underlying borrowers from loan inception to the acquisition date.
The credit adjustment on PCI loans is derived in accordance with ASC 310-30 and represents the portion of the loan balances that have been deemed uncollectible for each loan. The PCI loans are secured by real estate or other collateral, and the fair value of each loan was determined based on the estimated proceeds to be derived from selling the collateral, net of selling costs. The PCI loans were placed into nonaccrual status upon acquisition (and remained in nonaccrual status at December 31, 2020) as the Corporation cannot reasonably estimate cash flows expected to be collected in order to compute yield on the loans.
The Corporation recognized a core deposit intangible of $ 3,144,000 . The core deposit intangible represents the estimated value of lower-cost funding provided by the nonmaturity deposits assumed in comparison with the Corporation’s estimated cost of borrowing funds in the market. The valuation assumptions to determine the core deposit intangible were comprised of level 2 and level 3 inputs. The core deposit intangible will be amortized over a weighted-average life of 5.4 years.
Deposit liabilities assumed were segregated into two categories: (1) nonmaturity deposits (checking, savings and money market), and (2) time deposits (deposit accounts with a stated maturity). The fair values of both categories of deposits were determined using level 2 fair value measurements. For nonmaturity deposits, the acquisition date outstanding balance of the assumed demand deposit accounts approximates fair value. In determining the fair value of time deposits, the Corporation discounted the contractual cash flows of the deposit accounts using prevailing market interest rates for time deposit accounts of similar type and duration.
51
Table of Contents
Short-term and long-term borrowings assumed consisted of advances from the Federal Home Loan Bank of Pittsburgh. The fair value of borrowings was determined using Level 2 measurements by discounting the contractual cash flows of the borrowings using Federal Home Loan Bank interest rates available July 1, 2020 for advances to the same maturities as those of the deposits assumed.
Subordinated debt assumed included two issues: (1) agreements with par values totaling $ 8,000,000 , maturing in June 2026, redeemable at par beginning in June 2021 and bearing interest at 6.25 %; and (2) an agreement with a par value of $ 2,000,000 , maturing in July 2027, redeemable at par beginning in July 2022 and bearing interest at 6.50 %. The fair value of subordinated debt was determined using Level 2 measurements by comparing the interest rates on the debt to the rates on similar recent issues of comparable size by other similar-sized banking companies.
The Corporation incurred merger-related expenses associated with the Covenant transaction of $ 7,708,000 in 2020 and $ 287,000 in 2019. Merger-related expenses include severance and similar expenses, costs associated with termination of data processing contracts and conversion of Covenant’s customer accounting data into the Corporation’s core system, legal and other professional fees and various other costs.
The following table presents pro forma information as if the merger between the Corporation and Covenant had been completed on January 1, 2019. The pro forma information does not necessarily reflect the results of operations that would have occurred had the merger taken place at the beginning of 2019. The supplemental pro forma information excludes merger-related expenses totaling $ 9,061,000 in 2020 (including $ 1,353,000 incurred by Covenant), or $ 7,245,000 net of tax (including $ 1,111,000 incurred by Covenant). The pro forma also excludes a tax benefit of $ 600,000 that Covenant realized from stock-based compensation vested upon completion of the merger. The pro forma information does not include the impact of possible business model changes nor does it consider any potential impacts of current market conditions or revenues, expense efficiencies or other factors.
Year Ended
Dec. 31,
Dec. 31,
(In Thousands Except Per Share Data)
2020
2019
Interest income
$
88,379
$
88,830
Interest expense
13,407
15,156
Net interest income
74,972
73,674
Provision for loan losses
4,013
1,309
Net interest income after provision for loan losses
70,959
72,365
Noninterest income
24,657
20,550
Net gains on securities
169
23
Loss on prepayment of borrowings
1,636
0
Other noninterest expenses
60,094
62,377
Income before income tax provision
34,055
30,561
Income tax provision
6,227
5,311
Net income
$
27,828
$
25,250
Earnings per common share - basic
$
1.75
$
1.64
Earnings per common share - diluted
$
1.75
$
1.63
Business Combination – Acquisition of Monument Bancorp, Inc.
On April 1, 2019, the Corporation completed its acquisition of 100 % of the common stock of Monument Bancorp, Inc. (“Monument”). Monument was the parent company of Monument Bank, a commercial bank which operated two community bank offices and one lending office in Bucks County, Pennsylvania. Pursuant to the merger, Monument was merged into Citizens & Northern Corporation and Monument Bank was merged into C&N Bank.
Total purchase consideration was $ 42.7 million, including cash paid to former Monument shareholders totaling $ 9.6 million and 1,279,825 shares of Corporation common stock issued with a value of $ 33.1 million, net of costs directly related to stock issuance of $ 181,000 .
52
Table of Contents
In connection with the transaction, the Corporation recorded goodwill of $ 16.4 million and a core deposit intangible asset of $ 1.5 million. Total loans acquired on April 1, 2019 were valued at $ 259.3 million, while total deposits assumed were valued at $ 223.3 million, borrowings were valued at $ 111.6 million and subordinated debt was valued at $ 12.4 million. The subordinated debt included an instrument with a fair value of $ 5.4 million that was redeemed on April 1, 2019 with no realized gain or loss. The Corporation acquired available-for-sale debt securities valued at $ 94.6 million and sold the securities in early April for approximately no realized gain or loss. The assets purchased and liabilities assumed in the merger were recorded at their estimated fair values at the time of closing, subject to refinement for up to one year after the closing date. There were no adjustments to the fair value measurements of assets or liabilities in 2020.
Merger-related expenses associated with the Monument acquisition, including legal and professional expenses and conversion of Monument’s customer accounting data into the Corporation’s core system, were $ 3,812,000 in 2019.
4. 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)
Years Ended
December 31,
December 31,
2020
2019
Basic
Net income
$
19,222
$
19,504
Less: Dividends and undistributed earnings allocated to participating securities
( 116 )
( 100 )
Net income attributable to common shares
$
19,106
$
19,404
Basic weighted-average common shares outstanding
14,743,386
13,298,736
Basic earnings per common share (a)
$
1.30
$
1.46
Diluted
Net income attributable to common shares
$
19,106
$
19,404
Basic weighted-average common shares outstanding
14,743,386
13,298,736
Dilutive effect of potential common stock arising from stock options
3,662
22,823
Diluted weighted-average common shares outstanding
14,747,048
13,321,559
Diluted earnings per common share (a)
$
1.30
$
1.46
(a) Basic and diluted earnings per share under the two-class method are determined on net income reported on the income statement less earnings allocated to nonvested restricted shares with nonforfeitable dividends (participating securities).
The weighted-average number of nonvested restricted shares outstanding was 89,718 shares in 2020 and 68,358 shares in 2019.
Anti-dilutive stock options are excluded from net income per share calculations. Weighted-average common shares available from anti-dilutive instruments totaled 32,538 shares in 2020. There were no anti-dilutive instruments in 2019.
53
Table of Contents
5. COMPREHENSIVE INCOME
Comprehensive income is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as other comprehensive income (loss). The components of other comprehensive income (loss), and the related tax effects, are as follows:
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
2020
Unrealized gains on available-for-sale debt securities:
Unrealized holding gains on available-for-sale debt securities
$
10,504
$
( 2,205 )
$
8,299
Reclassification adjustment for (gains) realized in income
( 169 )
35
( 134 )
Other comprehensive income on available-for-sale debt securities
10,335
( 2,170 )
8,165
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses included in other comprehensive income
( 49 )
11
( 38 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 29 )
6
( 23 )
Other comprehensive loss on unfunded retirement obligations
( 78 )
17
( 61 )
Total other comprehensive income
$
10,257
$
( 2,153 )
$
8,104
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
2019
Unrealized gains on available-for-sale debt securities:
Unrealized holding gains on available-for-sale debt securities
$
9,920
$
( 2,084 )
$
7,836
Reclassification adjustment for (gains) realized in income
( 23 )
5
( 18 )
Other comprehensive income on available-for-sale debt securities
$
9,897
$
( 2,079 )
$
7,818
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses included in other comprehensive income
87
( 19 )
68
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 32 )
7
( 25 )
Other comprehensive income on unfunded retirement obligations
55
( 12 )
43
Total other comprehensive income
$
9,952
$
( 2,091 )
$
7,861
Items reclassified out of each component of accumulated other comprehensive income (loss) are as follows:
Affected Line Item in the
Description
Consolidated Statements of Income
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost (before-tax)
Other noninterest expense
Reclassification adjustment for (gains) realized in income (before-tax)
Realized gains on available-for-sale debt securities, net
Income tax effect
Income tax provision
54
Table of Contents
Changes in the components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:
(In Thousands)
Unrealized
Accumulated
Gains
Unfunded
Other
(Losses)
Retirement
Comprehensive
on Securities
Obligations
Income (Loss)
2020
Balance, beginning of period
$
3,511
$
180
$
3,691
Other comprehensive income (loss) during year ended December 31, 2020
8,165
( 61 )
8,104
Balance, end of period
$
11,676
$
119
$
11,795
2019
Balance, beginning of period
$
( 4,307 )
$
137
$
( 4,170 )
Other comprehensive income during year ended December 31, 2019
7,818
43
7,861
Balance, end of period
$
3,511
$
180
$
3,691
6. CASH AND DUE FROM BANKS
Cash and due from banks at December 31, 2020 and 2019 include the following:
(In Thousands)
December 31,
December 31,
2020
2019
Cash and cash equivalents
$
96,017
$
31,122
Certificates of deposit
5,840
4,080
Total cash and due from banks
$
101,857
$
35,202
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 December 31, 2020 and $ 20,148,000 at December 31, 2019.
55
Table of Contents
7. SECURITIES
Amortized cost and fair value of available-for-sale debt securities at December 31, 2020 and 2019 are summarized as follows:
(In Thousands)
December 31, 2020
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
12,184
$
0
$
( 2 )
$
12,182
Obligations of U.S. Government agencies
25,349
1,003
( 8 )
26,344
Obligations of states and political subdivisions:
Tax-exempt
116,427
6,000
( 26 )
122,401
Taxable
45,230
2,246
( 24 )
47,452
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
36,853
1,323
0
38,176
Residential collateralized mortgage obligations
56,048
1,428
( 9 )
57,467
Commercial mortgage-backed securities
42,461
2,849
0
45,310
Total available-for-sale debt securities
$
334,552
$
14,849
$
( 69 )
$
349,332
(In Thousands)
December 31, 2019
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of U.S. Government agencies
$
16,380
$
620
$
0
$
17,000
Obligations of states and political subdivisions:
Tax-exempt
68,787
2,011
( 38 )
70,760
Taxable
35,446
927
( 70 )
36,303
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
58,875
472
( 137 )
59,210
Residential collateralized mortgage obligations
115,025
308
( 610 )
114,723
Commercial mortgage-backed securities
47,765
1,069
( 107 )
48,727
Total available-for-sale debt securities
$
342,278
$
5,407
$
( 962 )
$
346,723
56
Table of Contents
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 December 31, 2020 and 2019:
December 31, 2020
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
$
9,159
$
( 2 )
$
0
$
0
$
9,159
$
( 2 )
Obligations of U.S. Government agencies
4,992
( 8 )
0
0
4,992
( 8 )
Obligations of states and political subdivisions:
Tax-exempt
3,811
( 26 )
0
0
3,811
( 26 )
Taxable
5,235
( 24 )
0
0
5,235
( 24 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies,
Residential collateralized mortgage obligations
2,861
( 9 )
0
0
2,861
( 9 )
Total temporarily impaired available for sale debt securities
$
26,058
$
( 69 )
$
0
$
0
$
26,058
$
( 69 )
December 31, 2019
Less Than 12 Months
12 Months or More
Total
(In Thousands)
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Value
Losses
Value
Losses
Value
Losses
Obligations of states and political subdivisions:
Tax-exempt
$
6,429
$
( 38 )
$
0
$
0
$
6,429
$
( 38 )
Taxable
5,624
( 68 )
161
( 2 )
5,785
( 70 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
9,771
( 35 )
14,787
( 102 )
24,558
( 137 )
Residential collateralized mortgage obligations
31,409
( 195 )
30,535
( 415 )
61,944
( 610 )
Commercial mortgage-backed securities
0
0
8,507
( 107 )
8,507
( 107 )
Total temporarily impaired available-for-sale debt securities
$
53,233
$
( 336 )
$
53,990
$
( 626 )
$
107,223
$
( 962 )
Gross realized gains and losses from available-for-sale securities and the related income tax provision were as follows:
(In Thousands)
2020
2019
Gross realized gains from sales
$
222
$
24
Gross realized losses from sales
( 53 )
( 1 )
Net realized gains
$
169
$
23
Income tax provision related to net realized gains
$
35
$
5
57
Table of Contents
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of December 31, 2020. 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)
December 31, 2020
Amortized
Fair
Cost
Value
Due in one year or less
$
13,409
$
13,506
Due from one year through five years
46,172
47,758
Due from five years through ten years
47,535
50,110
Due after ten years
92,074
97,005
Sub-total
199,190
208,379
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
36,853
38,176
Residential collateralized mortgage obligations
56,048
57,467
Commercial mortgage-backed securities
42,461
45,310
Total
$
334,552
$
349,332
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 $ 247,373,000 at December 31, 2020 and $ 215,270,000 at December 31, 2019 were pledged as collateral for public deposits, trusts and certain other deposits as provided by law. See Note 12 for information concerning securities pledged to secure borrowing arrangements and Note 21 for information related to securities pledged against interest rate swap obligations.
Management evaluates securities for 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 December 31, 2020 and 2019 is provided below.
Debt Securities
At December 31, 2020 and 2019, management performed an assessment for possible OTTI of the Corporation’s debt securities on an issue-by-issue basis, relying on information obtained from various sources, including publicly available financial data, ratings by external agencies, brokers and other sources. The extent of individual analysis applied to each security depended on the size of the Corporation’s investment, as well as management’s perception of the credit risk associated with each security. Based on the results of the assessment, management believes impairment of these debt securities at December 31, 2020 and 2019 to be 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 FHLB-Pittsburgh stock, included in Other Assets in the consolidated balance sheets, was $ 9,720,000 at December 31, 2020 and $ 10,131,000 at December 31, 2019. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at December 31, 2020 and December 31, 2019. In making this determination, management concluded that
58
Table of Contents
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’s marketable equity security, with a carrying value of $ 1,000,000 at December 31, 2020 and $ 979,000 at December 31, 2019, consisted exclusively of one mutual fund. There was no unrealized gain/loss on the mutual fund at December 31, 2020 and an unrealized loss of $ 21,000 at December 31, 2019. The decrease in the unrealized loss of $ 21,000 in 2020 and the decrease in the unrealized loss of $ 29,000 in 2019 are included in other noninterest income in the consolidated statements of income. There were no sales of equity securities in 2020 and 2019.
8. LOANS
The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. Loans outstanding at December 31, 2020 and December 31, 2019 are summarized by segment, and by classes within each segment, as follows:
Summary of Loans by Type
(In Thousands)
Dec. 31,
Dec. 31,
2020
2019
Residential mortgage:
Residential mortgage loans - first liens
$
532,947
$
510,641
Residential mortgage loans - junior liens
27,311
27,503
Home equity lines of credit
39,301
33,638
1-4 Family residential construction
20,613
14,798
Total residential mortgage
620,172
586,580
Commercial:
Commercial loans secured by real estate
531,810
301,227
Commercial and industrial
159,577
126,374
Small Business Administration - Paycheck Protection Program
132,269
0
Political subdivisions
53,221
53,570
Commercial construction and land
42,874
33,555
Loans secured by farmland
11,736
12,251
Multi-family (5 or more) residential
55,811
31,070
Agricultural loans
3,164
4,319
Other commercial loans
17,289
16,535
Total commercial
1,007,751
578,901
Consumer
16,286
16,741
Total
1,644,209
1,182,222
Less: allowance for loan losses
( 11,385 )
( 9,836 )
Loans, net
$
1,632,824
$
1,172,386
In the table above, outstanding loan balances are presented net of deferred loan origination fees, of $ 6,286,000 at December 31, 2020 and $ 2,482,000 at December 31, 2019.
The Corporation grants loans to individuals as well as commercial and tax-exempt entities. Commercial, residential and personal loans are made to customers geographically concentrated in the northern tier and northcentral Pennsylvania, the southern tier of New York State and southeastern 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. There is no concentration of loans to borrowers engaged in similar businesses or activities that exceed 10 %of total loans at either December 31, 2020 or December 31, 2019.
On March 27, 2020, the CARES Act was signed into law. The CARES Act is a $ 2 trillion stimulus package designed to provide relief to U.S. businesses and consumers struggling as a result of the pandemic. 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, provides SBA-guaranteed loans to small businesses to pay their employees, rent, mortgage
59
Table of Contents
interest, and utilities. PPP loans will be forgiven subject to clients’ providing documentation evidencing their compliant use of funds and otherwise complying with the terms of the program.
The maximum term of PPP loans is five years, though most of the Corporation’s PPP loans have two-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 PPP loans acquired from Covenant, are recognized in interest income as a yield adjustment over the term of the loans.
The Corporation began accepting and processing applications for loans under the PPP on April 3, 2020. Covenant also engaged in PPP lending starting in early April 2020. As of December 31, 2020, the recorded investment in PPP loans was $ 132,269,000 , including contractual principal balances of $ 134,802,000 , increased by a market rate adjustment on PPP loans acquired from Covenant of $ 504,000 and reduced by net deferred origination fees of $ 3,037,000 . Net deferred origination fees and the market rate adjustment on PPP loans are recognized in interest income as yield adjustments (net accretion over the term of the loans). Accretion of fees received on PPP loans, net of amortization of the market rate adjustment on PPP loans acquired from Covenant, was $ 1,945,000 for the year ended December 31, 2020.
Section 4013 of the CARES Act provides that, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the coronavirus (COVID-19) pandemic declared by the President of the United States under the National Emergencies Act terminates (the “applicable period”), the Corporation may elect to suspend U.S. GAAP for loan modifications related to the pandemic that would otherwise be categorized as TDRs and suspend any determination of a loan modified as a result of the effects of the pandemic as being a TDR, including impairment for accounting purposes. The suspension is applicable for the term of the loan modification that occurs during the applicable period for a loan that was not more than 30 days past due as of December 31, 2019. The suspension is not applicable to any adverse impact on the credit of a borrower that is not related to the pandemic.
On December 27, 2020, the President of the United States signed into law the Consolidated Appropriations Act, 2021 (the “CAA Act”), which both funds the federal government until September 30, 2021 and broadly addresses additional COVID-19 responses and relief. Among the additional relief measures included are certain extensions to elements of the CARES Act, including extension of temporary relief from troubled debt restructurings established under Section 4013 of the CARES Act to the earlier of a) January 1, 2022, or b) the date that is 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.
In addition, the banking regulators and other financial regulators, on March 22, 2020 and revised April 7, 2020, issued a joint interagency statement titled the “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of the COVID-19 pandemic. Pursuant to the interagency statement, loan modifications that do not meet the conditions of Section 4013 of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. Specifically, the agencies confirmed with the FASB staff that short-term modifications made in good faith in response to the pandemic to borrowers who were current prior to any relief are not TDRs under U.S. GAAP. This includes short-term (e.g. six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. Appropriate allowances for loan and lease losses are expected to be maintained. With regard to loans not otherwise reportable as past due, financial institutions are not expected to designate loans with deferrals granted due to the pandemic as past due because of the deferral. The interagency statement also states that during short-term pandemic-related loan modifications, these loans generally should not be reported as nonaccrual.
To work with clients impacted by COVID-19, the Corporation is offering short-term loan modifications on a case-by-case basis to borrowers who were current in their payments at the inception of the loan modification program. Prior to the merger, Covenant had a similar program in place, and these modified loans have been incorporated into the Corporation’s program. These efforts have been designed to assist borrowers as they deal with the current crisis and help the Corporation mitigate credit risk. For loans subject to the program, each borrower is required to resume making regularly scheduled loan payments at the end of the modification period and the
60
Table of Contents
deferred amounts will be moved to the end of the loan term. Consistent with Section 4013 of the CARES Act, the modified loans have not been reported as past due, nonaccrual or as TDRs at December 31, 2020. Most of the modifications under the program became effective in March and the second quarter 2020 and provided a deferral of interest or principal and interest for 90-to-180 days. Accordingly, many of the loans for which deferrals were granted returned to full payment status prior to December 31, 2020. The quantity and balances of modifications outstanding under the program at December 31, 2020 are as follows:
Deferrals Remaining
As of December 31, 2020
(Dollars in Thousands)
Number
of
Recorded
Loans
Investment
COVID-19-related loan modifications:
Residential mortgage
15
$
2,334
Consumer
3
61
Commercial
27
35,002
Total
45
$
37,397
The ultimate effect of COVID-19 on the local or broader economy is not known. In 2020, the Corporation increased the allowance for loan losses $ 785,000 based on an increase in qualitative factors related to potential deterioration in economic conditions. Further, in June, September and December 2020, the Corporation’s credit administration and commercial lending staffs performed reviews of commercial credits with “Pass” ratings in an effort to reduce the risk of failing to identify loans that should be evaluated for risk rating downgrade or a specific allowance. Updated risk ratings and specific allowances based on the December 2020 review have been included in the December 31, 2020 information presented below. Because of the significant uncertainties related to the ultimate duration of the COVID-19 pandemic and its economic impact, the total impact on the Corporation’s loan portfolio is not determinable.
As described in Note 3, effective July 1, 2020, the Corporation acquired loans pursuant to its acquisition of Covenant, and effective April 1, 2019, the Corporation acquired loans pursuant to the acquisition of Monument. The acquired loans were recorded at their initial fair value, with adjustments made to the gross amortized cost of loans based on movements in interest rates (market rate adjustment) and based on credit fair value adjustments on non-impaired loans and impaired loans. In the last three quarters of 2019 and year ended December 31, 2020, the Corporation 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 years ended December 31, 2020 and 2019, adjustments to the initial market rate and credit fair value adjustments of performing loans were recognized as follows:
(In Thousands)
Year Ended
December 31,
December 31,
2020
2019
Market Rate Adjustment
Adjustments to gross amortized cost of loans at beginning of period
$
( 1,415 )
$
0
Market rate adjustment recorded in acquisition
2,909
( 1,807 )
(Amortization) accretion recognized in interest income
( 776 )
392
Adjustments to gross amortized cost of loans at end of period
$
718
$
( 1,415 )
Credit Adjustment on Non-impaired Loans
Adjustments to gross amortized cost of loans at beginning of period
$
( 1,216 )
$
0
Credit adjustment recorded in acquisition
( 7,219 )
( 1,914 )
Accretion recognized in interest income
2,456
698
Adjustments to gross amortized cost of loans at end of period
$
( 5,979 )
$
( 1,216 )
61
Table of Contents
The following table presents the components of the purchase accounting adjustments related to the PCI loans acquired from Covenant as of July 1, 2020:
(In Thousands)
July 1, 2020
Contractually required principal at acquisition
$
10,114
Non-accretable discount
( 3,466 )
Expected cash flows
$
6,648
A summary of PCI loans held at December 31, 2020 and December 31, 2019 is as follows:
(In Thousands)
December 31,
December 31,
2020
2019
Outstanding balance
$
10,316
$
759
Carrying amount
6,841
441
Transactions within the allowance for loan losses, summarized by segment and class, were as follows:
December 31,
December 31,
Year Ended December 31, 2020
2019
Provision
2020
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Residential mortgage:
Residential mortgage loans - first liens
$
3,405
$
0
$
39
$
80
$
3,524
Residential mortgage loans - junior liens
384
0
1
( 36 )
349
Home equity lines of credit
276
0
4
1
281
1-4 Family residential construction
117
0
0
( 18 )
99
Total residential mortgage
4,182
0
44
27
4,253
Commercial:
Commercial loans secured by real estate
1,921
0
0
1,130
3,051
Commercial and industrial
1,391
( 2,236 )
16
3,074
2,245
Commercial construction and land
966
( 107 )
0
( 405 )
454
Loans secured by farmland
158
0
0
( 38 )
120
Multi-family (5 or more) residential
156
0
0
80
236
Agricultural loans
41
0
0
( 7 )
34
Other commercial loans
155
0
0
13
168
Total commercial
4,788
( 2,343 )
16
3,847
6,308
Consumer
281
( 122 )
41
39
239
Unallocated
585
0
0
0
585
Total Allowance for Loan Losses
$
9,836
$
( 2,465 )
$
101
$
3,913
$
11,385
62
Table of Contents
December 31,
December 31,
Year Ended December 31, 2019
2018
Provision
2019
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Residential mortgage:
Residential mortgage loans - first liens
$
3,156
$
( 166 )
$
4
$
411
$
3,405
Residential mortgage loans - junior liens
325
( 24 )
2
81
384
Home equity lines of credit
302
0
5
( 31 )
276
1-4 Family residential construction
203
0
1
( 87 )
117
Total residential mortgage
3,986
( 190 )
12
374
4,182
Commercial:
Commercial loans secured by real estate
2,538
0
0
( 617 )
1,921
Commercial and industrial
1,553
( 6 )
6
( 162 )
1,391
Commercial construction and land
110
0
0
856
966
Loans secured by farmland
102
0
0
56
158
Multi-family (5 or more) residential
114
0
0
42
156
Agricultural loans
46
0
0
( 5 )
41
Other commercial loans
128
0
0
27
155
Total commercial
4,591
( 6 )
6
197
4,788
Consumer
233
( 183 )
39
192
281
Unallocated
499
0
0
86
585
Total Allowance for Loan Losses
$
9,309
$
( 379 )
$
57
$
849
$
9,836
For the year ended December 31, 2020, the provision for loan losses was $ 3,913,000 , an increase in expense of $ 3,064,000 as compared to 2019. The provision included the impact of a $ 2,219,000 charge-off on a commercial loan of $ 3,500,000 . In total, the provision for 2020 included a net charge of $ 2,238,000 related to specific loans (net decrease in specific allowances on loans of $ 126,000 and net charge-offs of $ 2,364,000 ) and a $ 1,675,000 increase in the collectively determined portion of the allowance for loan losses. The increase in the collectively determined portion of the allowance includes the impact of an increase in the net charge-off experience factor for commercial loans and an increase in qualitative factors.
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. 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. 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. Risk ratings are updated any time that conditions or the situation warrants. Loans not classified are included in the “Pass” column in the table below.
63
Table of Contents
The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of December 31, 2020 and 2019:
December 31, 2020
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Residential Mortgage:
Residential Mortgage loans - first liens
$
516,685
$
6,192
$
9,994
$
0
$
76
$
532,947
Residential Mortgage loans - junior liens
26,480
141
621
0
69
27,311
Home equity lines of credit
38,529
59
713
0
0
39,301
1-4 Family residential construction
20,613
0
0
0
0
20,613
Total residential mortgage
602,307
6,392
11,328
0
145
620,172
Commercial:
Commercial loans secured by real estate
494,876
17,374
15,262
0
4,298
531,810
Commercial and Industrial
143,500
8,025
7,268
0
784
159,577
Small Business Administration - Paycheck Protection Program
132,269
0
0
0
0
132,269
Political subdivisions
53,221
0
0
0
0
53,221
Commercial construction and land
42,110
715
49
0
0
42,874
Loans secured by farmland
10,473
405
858
0
0
11,736
Multi-family (5 or more) residential
50,563
2,405
1,229
0
1,614
55,811
Agricultural loans
2,569
0
595
0
0
3,164
Other commercial loans
17,289
0
0
0
0
17,289
Total commercial
946,870
28,924
25,261
0
6,696
1,007,751
Consumer
16,172
0
114
0
0
16,286
Totals
$
1,565,349
$
35,316
$
36,703
$
0
$
6,841
$
1,644,209
December 31, 2019
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Residential Mortgage:
Residential Mortgage loans - first liens
$
500,963
$
193
$
9,324
$
84
$
77
$
510,641
Residential Mortgage loans - junior liens
26,953
79
471
0
0
27,503
Home equity lines of credit
33,170
59
409
0
0
33,638
1-4 Family residential construction
14,798
0
0
0
0
14,798
Total residential mortgage
575,884
331
10,204
84
77
586,580
Commercial:
Commercial loans secured by real estate
294,397
4,773
1,693
0
364
301,227
Commercial and Industrial
114,293
9,538
2,543
0
0
126,374
Political subdivisions
53,570
0
0
0
0
53,570
Commercial construction and land
32,224
0
1,331
0
0
33,555
Loans secured by farmland
6,528
4,681
1,042
0
0
12,251
Multi-family (5 or more) residential
30,160
0
910
0
0
31,070
Agricultural loans
3,343
335
641
0
0
4,319
Other commercial loans
16,416
0
119
0
0
16,535
Total commercial
550,931
19,327
8,279
0
364
578,901
Consumer
16,720
0
21
0
0
16,741
Totals
$
1,143,535
$
19,658
$
18,504
$
84
$
441
$
1,182,222
64
Table of Contents
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 December 31, 2020 and 2019:
December 31, 2020
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Residential mortgage:
Residential mortgage loans - first liens
$
2,385
$
530,562
$
532,947
$
9
$
3,515
$
3,524
Residential mortgage loans - junior liens
414
26,897
27,311
153
196
349
Home equity lines of credit
0
39,301
39,301
0
281
281
1-4 Family residential construction
0
20,613
20,613
0
99
99
Total residential mortgage
2,799
617,373
620,172
162
4,091
4,253
Commercial:
Commercial loans secured by real estate
11,962
519,848
531,810
692
2,359
3,051
Commercial and industrial
1,359
158,218
159,577
71
2,174
2,245
Small Business Administration - Paycheck Protection Program
0
132,269
132,269
0
0
0
Political subdivisions
0
53,221
53,221
0
0
0
Commercial construction and land
0
42,874
42,874
0
454
454
Loans secured by farmland
84
11,652
11,736
0
120
120
Multi-family (5 or more) residential
1,614
54,197
55,811
0
236
236
Agricultural loans
0
3,164
3,164
0
34
34
Other commercial loans
0
17,289
17,289
0
168
168
Total commercial
15,019
992,732
1,007,751
763
5,545
6,308
Consumer
0
16,286
16,286
0
239
239
Unallocated
585
Total
$
17,818
$
1,626,391
$
1,644,209
$
925
$
9,875
$
11,385
December 31, 2019
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Residential mortgage:
Residential mortgage loans - first liens
$
1,023
$
509,618
$
510,641
$
0
$
3,405
$
3,405
Residential mortgage loans - junior liens
368
27,135
27,503
176
208
384
Home equity lines of credit
0
33,638
33,638
0
276
276
1-4 Family residential construction
0
14,798
14,798
0
117
117
Total residential mortgage
1,391
585,189
586,580
176
4,006
4,182
Commercial:
Commercial loans secured by real estate
684
300,543
301,227
0
1,921
1,921
Commercial and industrial
1,467
124,907
126,374
149
1,242
1,391
Political subdivisions
0
53,570
53,570
0
0
0
Commercial construction and land
1,261
32,294
33,555
678
288
966
Loans secured by farmland
607
11,644
12,251
48
110
158
Multi-family (5 or more) residential
0
31,070
31,070
0
156
156
Agricultural loans
76
4,243
4,319
0
41
41
Other commercial loans
0
16,535
16,535
0
155
155
Total commercial
4,095
574,806
578,901
875
3,913
4,788
Consumer
0
16,741
16,741
0
281
281
Unallocated
585
Total
$
5,486
$
1,176,736
$
1,182,222
$
1,051
$
8,200
$
9,836
65
Table of Contents
Summary information related to impaired loans as of December 31, 2020 and 2019 is as follows:
(In Thousands)
December 31, 2020
December 31, 2019
Unpaid
Unpaid
Principal
Recorded
Related
Principal
Recorded
Related
Balance
Investment
Allowance
Balance
Investment
Allowance
With no related allowance recorded:
Residential mortgage loans - first liens
$
1,248
$
1,248
$
0
$
645
$
617
$
0
Residential mortgage loans - junior liens
160
105
0
42
42
0
Commercial loans secured by real estate
7,168
5,398
0
684
684
0
Commercial and industrial
1,781
1,287
0
563
563
0
Loans secured by farmland
84
84
0
129
129
0
Multi-family (5 or more) residential
2,770
1,614
0
0
0
0
Agricultural loans
0
0
0
76
76
0
Total with no related allowance recorded
13,211
9,736
0
2,139
2,111
0
With a related allowance recorded:
Residential mortgage loans - first liens
1,200
1,200
9
406
406
0
Residential mortgage loans - junior liens
309
309
153
326
326
176
Commercial loans secured by real estate
6,501
6,501
691
0
0
0
Commercial and industrial
72
72
72
904
904
149
Construction and other land loans
0
0
0
1,261
1,261
678
Loans secured by farmland
0
0
0
478
478
48
Total with a related allowance recorded
8,082
8,082
925
3,375
3,375
1,051
Total
$
21,293
$
17,818
$
925
$
5,514
$
5,486
$
1,051
In the table immediately above, loans to two borrowers are presented under the Residential mortgage loans – first liens and Residential mortgage loans – junior liens classes. Each of these loans is collateralized by one property, and the allowance associated with each of these loans was determined based on an analysis of the total amounts of the Corporation’s exposure in comparison to the estimated net proceeds if the Corporation were to sell the property. The total allowance related to these two borrowers was $ 153,000 at December 31, 2020 and $ 176,000 at December 31, 2019.
66
Table of Contents
The average balance of impaired loans and interest income recognized on impaired loans is as follows:
(In Thousands)
Interest Income Recognized on
Average Investment in
on Impaired Loans
Impaired Loans
on a Cash Basis
Year Ended December 31,
Year Ended December 31,
2020
2019
2020
2019
Residential mortgage:
Residential mortgage loans - first lien
$
1,853
$
1,440
$
116
$
87
Residential mortgage loans - junior lien
392
288
22
12
Home equity lines of credit
57
26
3
4
Total residential mortgage
2,302
1,754
141
103
Commercial:
Commercial loans secured by real estate
5,266
1,562
258
19
Commercial and industrial
2,542
1,186
34
25
Commercial construction and land
521
556
15
71
Loans secured by farmland
319
1,276
27
49
Multi-family (5 or more) residential
202
0
0
0
Agricultural loans
76
399
4
31
Other commercial loans
18
20
1
4
Total commercial
8,944
4,999
339
199
Consumer
0
3
0
0
Total
$
11,246
$
6,756
$
480
$
302
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)
December 31, 2020
December 31, 2019
Past Due
Past Due
90+ Days and
90+ Days and
Accruing
Nonaccrual
Accruing
Nonaccrual
Residential mortgage:
Residential mortgage loans - first liens
$
838
$
6,387
$
878
$
4,679
Residential mortgage loans - junior liens
52
378
53
326
Home equity lines of credit
233
299
71
73
Total residential mortgage
1,123
7,064
1,002
5,078
Commercial:
Commercial loans secured by real estate
395
11,550
107
1,148
Commercial and industrial
142
970
15
1,051
Commercial construction and land
0
49
0
1,311
Loans secured by farmland
188
84
43
565
Multi-family (5 or more) residential
0
1,614
0
0
Other commercial
71
0
0
49
Total commercial
796
14,267
165
4,124
Consumer
56
85
40
16
Totals
$
1,975
$
21,416
$
1,207
$
9,218
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 $ 6,841,000 at December 31, 2020 and $ 441,000 at December 31, 2019 are classified as nonaccrual.
67
Table of Contents
The table below presents a summary of the contractual aging of loans as of December 31, 2020 and 2019. Loans modified under the Corporation’s program designed to work with clients impacted by COVID-19, as described above, are included in the current and past due less than 30 days category in the table that follows:
(In Thousands)
As of December 31, 2020
As of December 31, 2019
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
Residential mortgage:
Residential mortgage loans - first liens
$
523,191
$
5,703
$
4,053
$
532,947
$
499,024
$
7,839
$
3,778
$
510,641
Residential mortgage loans - junior liens
27,009
111
191
27,311
27,041
83
379
27,503
Home equity lines of credit
38,919
101
281
39,301
33,115
452
71
33,638
1-4 Family residential construction
20,457
156
0
20,613
14,758
40
0
14,798
Total residential mortgage
609,576
6,071
4,525
620,172
573,938
8,414
4,228
586,580
Commercial:
Commercial loans secured by real estate
529,998
66
1,746
531,810
299,640
737
850
301,227
Commercial and industrial
158,523
55
999
159,577
126,221
16
137
126,374
Small Business Administration - Paycheck Protection Program
132,269
0
0
132,269
0
0
0
0
Political subdivisions
53,221
0
0
53,221
53,570
0
0
53,570
Commercial construction and land
42,590
284
0
42,874
33,505
0
50
33,555
Loans secured by farmland
11,419
95
222
11,736
11,455
666
130
12,251
Multi-family (5 or more) residential
53,860
1,951
0
55,811
31,070
0
0
31,070
Agricultural loans
3,091
2
71
3,164
4,318
1
0
4,319
Other commercial loans
17,289
0
0
17,289
16,535
0
0
16,535
Total commercial
1,002,260
2,453
3,038
1,007,751
576,314
1,420
1,167
578,901
Consumer
16,063
83
140
16,286
16,496
189
56
16,741
Totals
$
1,627,899
$
8,607
$
7,703
$
1,644,209
$
1,166,748
$
10,023
$
5,451
$
1,182,222
Nonaccrual loans are included in the contractual aging immediately above. A summary of the contractual aging of nonaccrual loans at December 31, 2020 and 2019 is as follows:
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Total
December 31, 2020 Nonaccrual Totals
$
12,999
$
2,689
$
5,728
$
21,416
December 31, 2019 Nonaccrual Totals
$
3,840
$
1,134
$
4,244
$
9,218
Loans whose terms are modified are classified as 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 and reviewed each quarter to determine if a specific allowance for loan losses is required. Loans deferred under COVID-19 CARES Act Section 4013 are not classified as TDRs as they meet COVID-19 relief guidance. The outstanding balance of loans subject to TDRs, as well as the contractual aging information at December 31, 2020 and 2019 is as follows:
68
Table of Contents
Troubled Debt Restructurings (TDRs):
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Nonaccrual
Total
December 31, 2020 Totals
$
166
$
0
$
418
$
6,867
$
7,451
December 31, 2019 Totals
$
889
$
0
$
0
$
1,737
$
2,626
At December 31, 2020 and 2019, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.
A summary of TDRs that occurred during 2020 and 2019 is as follows:
(Balances in Thousands)
2020
2019
Post-
Post-
Number
Modification
Number
Modification
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Residential mortgage - junior liens:
Reduced monthly payments and extended maturity date
0
$
0
1
$
18
New loan at lower than risk-adjusted market rate to borrower from whom short sale of other collateral was accepted
1
30
0
0
Commercial loans secured by real estate:
Interest only payments for a nine-month period
1
240
0
0
Principal and interest payment deferral non-COVID related
2
4,831
0
0
Extended interest only payments and reduced monthly payments with a balloon payment at maturity
0
0
1
1,261
Commercial and industrial,
Reduced monthly payments and extended maturity date
0
0
9
448
Multi-family (5 or more) residential,
Principal and interest payment deferral non-COVID related
3
2,170
0
0
Agricultural loans,
Reduced monthly payments and extended maturity date
0
0
1
84
Total
7
$
7,271
12
$
1,811
In the year ended December 31, 2020, the Corporation recorded a specific allowance for loan losses of $ 416,000 related to a loan secured by commercial real estate for which a TDR concession was also made in 2020 and included in the table above. The other loans for which TDRs were granted in 2020 had no specific impact on the provision or allowance for loan losses.
In the year ended December 31, 2019, the Corporation recorded a specific allowance for loan losses of $ 678,000 related to the commercial loan secured by real estate in the table above. This loan was subsequently paid off in the first quarter of 2020 for less than the full principal balance, resulting in a charge-off of $ 107,000 .
In 2020 and 2019, payment defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months are summarized as follows:
69
Table of Contents
2020
2019
Number
Number
of
Recorded
of
Recorded
(Balances in Thousands)
Loans
Investment
Loans
Investment
Residential mortgage - first liens
0
$
0
1
$
261
Residential mortgage - junior liens
1
240
1
18
Commercial and industrial
0
0
8
170
Agricultural loans
0
0
1
81
Total
1
$
240
11
$
530
In 2020, one commercial real estate loan experienced a payment default. This loan was individually evaluated for impairment at December 31, 2020 and no specific allowance was recorded as the estimated value of collateral exceeded the outstanding balance. All of the TDRs for which payment defaults occurred in 2019 were related to one commercial relationship. These loans were individually evaluated for impairment at December 31, 2020 and 2019, and no specific allowance for loan losses was recognized because the estimated values of collateral and U.S. Government (Small Business Administration) guarantees exceeded the outstanding balances of the loans.
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 consolidated balance sheets) is as follows:
(In Thousands)
December 31,
December 31,
2020
2019
Foreclosed residential real estate
$
80
$
292
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)
December 31,
December 31,
2020
2019
Residential real estate in process of foreclosure
$
1,246
$
1,717
9. BANK PREMISES AND EQUIPMENT
December 31,
(In Thousands)
2020
2019
Land
$
3,826
$
3,199
Buildings and improvements
33,058
28,403
Furniture and equipment
15,235
13,618
Construction in progress
8
1,655
Total
52,127
46,875
Less: accumulated depreciation
( 30,601 )
( 29,705 )
Net
$
21,526
$
17,170
Depreciation expense is included in the following line items of the consolidated statements of income:
(In Thousands)
2020
2019
Occupancy expense
$
857
$
775
Furniture and equipment expense
738
692
Data processing expenses
338
239
Telecommunications expenses
48
43
Total
$
1,981
$
1,749
70
Table of Contents
10. GOODWILL AND OTHER INTANGIBLE ASSETS, NET
Information related to the core deposit intangibles is as follows:
(In Thousands)
December 31,
2020
2019
Gross amount
$
6,639
$
3,495
Accumulated amortization
( 2,788 )
( 2,248 )
Net
$
3,851
$
1,247
Amortization expense related to core deposit intangibles is included in other noninterest expense in the consolidated statements of income, as follows:
(In Thousands)
Year Ended
December 31,
December 31,
2020
2019
Amortization expense
$
540
$
223
In 2020, amortization expense included $ 292,000 related to the Covenant acquisition and $ 248,000 related to the Monument acquisition as described in Note 3. In 2019, amortization expense included $ 214,000 related to the Monument acquisition and $ 9,000 related to a previous acquisition. The amount of amortization expense to be recognized in each of the ensuing five years is as follows:
(In Thousands)
2021
$
535
2022
439
2023
408
2024
390
2025
424
Goodwill represents the excess of the cost of acquisitions over the fair value of the net assets acquired. Changes in the carrying amount of goodwill are summarized in the following table:
(In Thousands)
Year Ended
December 31,
December 31,
2020
2019
Balance, beginning of period
$
28,388
$
11,942
Goodwill arising in business combination
24,117
16,446
Balance, end of period
$
52,505
$
28,388
In testing goodwill for impairment at December 31, 2020, the Corporation by-passed performing a qualitative assessment and performed a quantitative assessment based on comparison of the Corporation’s market capitalization to its stockholders’ equity, resulting in the determination that the fair value of its reporting unit, its community banking operation, exceeded its carrying amount. Accordingly, there was no goodwill impairment at December 31, 2020.
There were no goodwill impairment charges recorded in the years ended December 31, 2020 and 2019.
71
Table of Contents
11. DEPOSITS
At December 31, 2020, the scheduled maturities of time deposits are as follows:
(In Thousands)
2021
$
262,358
2022
76,447
2023
27,730
2024
12,621
2025
11,192
2026
59
Total
$
390,407
Time deposits of more than $250,000 totaled $ 103,024,000 at December 31, 2020 and $ 84,476,000 at December 31, 2019. As of December 31, 2020, the remaining maturities or time to next re-pricing of time deposits more than $250,000 was as follows:
(In Thousands)
Three months or less
$
25,566
Over 3 months through 12 months
54,883
Over 1 year through 3 years
15,574
Over 3 years
7,001
Total
$
103,024
12. BORROWED FUNDS AND SUBORDINATED DEBT
Short-term borrowings (initial maturity within one year) include the following:
(In Thousands)
December 31,
December 31,
2020
2019
FHLB-Pittsburgh borrowings
$
18,066
$
84,292
Customer repurchase agreements
1,956
1,928
Total short-term borrowings
$
20,022
$
86,220
Short-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands)
December 31,
December 31,
2020
2019
Overnight borrowing
$
0
$
64,000
Other short-term advances
18,066
20,292
Total short-term FHLB-Pittsburgh borrowings
$
18,066
$
84,292
The overnight borrowing from FHLB-Pittsburgh had an interest rate of 1.81 % at December 31, 2019 . At December 31, 2020, other short-term advances included five advances totaling $ 18,000,000 which are presented in the table inclusive of the unaccreted purchase accounting adjustment, with a weighted-average effective rate of 0.43 %. At December 31, 2019, other short-term advances included seven advances totaling $ 20,297,000 which are presented in the table net of the unamortized purchase accounting adjustment, with a weighted-average effective rate of 2.28 %.
The weighted average interest rate on total short-term borrowings outstanding was 0.40 % at December 31, 2020 and 1.88 % at December 31, 2019. The maximum amount of total short-term borrowings outstanding at any month-end was $ 56,647,000 in 2020 and $ 86,220,000 in 2019.
72
Table of Contents
The Corporation had available credit with other correspondent banks totaling $ 45,000,000 at December 31, 2020 and 2019. These lines of credit are primarily unsecured. No amounts were outstanding at December 31, 2020 or 2019.
The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. At December 31, 2020, the Corporation had available credit in the amount of $ 14,654,000 on this line with no outstanding advances. At December 31, 2019, the Corporation had available credit in the amount of $ 14,244,000 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 $ 15,126,000 at December 31, 2020 and $ 14,728,000 at December 31, 2019.
The FHLB-Pittsburgh loan facility is collateralized by qualifying loans secured by real estate with a book value totaling $ 1,049,690,000 at December 31, 2020 and $ 778,877,000 at December 31, 2019. 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) were $ 9,720,000 at December 31, 2020 and $ 10,131,000 at December 31, 2019. The Corporation’s total credit facility with FHLB-Pittsburgh was $ 771,199,000 at December 31, 2020, including an unused (available) amount of $ 698,977,000 . At December 31, 2019, the Corporation’s total credit facility with FHLB-Pittsburgh was $ 552,546,000 , including an unused (available) amount of $ 416,127,000 .
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 December 31, 2020 and December 31, 2019. The carrying value of the underlying securities was $ 1,980,000 at December 31, 2020 and $ 1,951,000 at December 31, 2019.
LONG-TERM BORROWINGS
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands)
December 31,
December 31,
2020
2019
Loans matured in 2020 with a weighted-average rate of 2.71 %
$
0
$
5,069
Loans maturing in 2021 with a weighted-average rate of 1.36 %
26,098
6,000
Loans maturing in 2022 with a weighted-average rate of 0.60 %
15,682
20,000
Loans maturing in 2023 with a weighted-average rate of 0.73 %
7,224
20,500
Loans maturing in 2024 with a weighted-average rate of 0.75 %
5,137
0
Loan maturing in 2025 with a rate of 4.91 %
467
558
Total long-term FHLB-Pittsburgh borrowings
$
54,608
$
52,127
Note: Weighted-average rates are presented as of December 31, 2020.
SUBORDINATED DEBT
At December 31, 2020 and 2019, outstanding subordinated debt agreements are as follows:
(In Thousands)
December 31,
December 31,
2020
2019
Agreements with an aggregate par value of $ 8,000,000 ; bearing interest at 6.25 %; maturing in June 2026 and redeemable at par in June 2021
$
8,027
$
0
Agreements with an aggregate par value of $ 6,500,000 ; bearing interest at 6.50 %; maturing in April 2027 and redeemable at par in April 2022
6,500
6,500
Agreement with a par value of $ 2,000,000 ; bearing interest at 6.50 %; maturing in July 2027 and redeemable at par in July 2022
2,026
0
Total carrying value
$
16,553
$
6,500
73
Table of Contents
13. EMPLOYEE AND POSTRETIREMENT BENEFIT PLANS
DEFINED BENEFIT PLANS
The Corporation sponsors a defined benefit health care plan that provides postretirement medical benefits and life insurance to employees who meet certain age and length of service requirements. Full-time employees no longer accrue service time toward the Corporation-subsidized portion of the medical benefits. The plan contains a cost-sharing feature which causes participants to pay for all future increases in costs related to benefit coverage. Accordingly, actuarial assumptions related to health care cost trend rates do not significantly affect the liability balance at December 31, 2020 and December 31, 2019 and are not expected to significantly affect the Corporation’s future expenses. The Corporation uses a December 31 measurement date for the postretirement plan.
In an acquisition in 2007, the Corporation assumed the Citizens Trust Company Retirement Plan, a defined benefit pension plan. This plan covers certain employees who were employed by Citizens Trust Company on December 31, 2002, when the plan was amended to discontinue admittance of any future participant and to freeze benefit accruals. Information related to the Citizens Trust Company Retirement Plan has been included in the tables that follow. The Corporation uses a December 31 measurement date for this plan.
The following table shows the funded status of the defined benefit plans:
Pension
Postretirement
(In Thousands)
2020
2019
2020
2019
CHANGE IN BENEFIT OBLIGATION:
Benefit obligation at beginning of year
$
976
$
870
$
1,326
$
1,349
Service cost
0
0
46
33
Interest cost
23
28
39
50
Plan participants' contributions
0
0
185
184
Actuarial loss (gain)
108
91
11
( 63 )
Benefits paid
( 6 )
( 13 )
( 260 )
( 227 )
Benefit obligation at end of year
$
1,101
$
976
$
1,347
$
1,326
CHANGE IN PLAN ASSETS:
Fair value of plan assets at beginning of year
$
971
$
847
$
0
$
0
Actual return on plan assets
97
137
0
0
Employer contribution
0
0
75
43
Plan participants' contributions
0
0
185
184
Benefits paid
( 6 )
( 13 )
( 260 )
( 227 )
Fair value of plan assets at end of year
$
1,062
$
971
$
0
$
0
Funded status at end of year
$
( 39 )
$
( 5 )
$
( 1,347 )
$
( 1,326 )
At December 31, 2020 and 2019, the following pension plan and postretirement plan liability amounts were recognized in the consolidated balance sheets:
Pension
Postretirement
(In Thousands)
2020
2019
2020
2019
Accrued interest and other liabilities
$
39
$
5
$
1,347
$
1,326
At December 31, 2020 and 2019, the following items included in accumulated other comprehensive income had not been recognized as components of expense:
Pension
Postretirement
(In Thousands)
2020
2019
2020
2019
Prior service cost
$
0
$
0
$
( 217 )
$
( 248 )
Net actuarial loss (gain)
277
255
( 211 )
( 236 )
Total
$
277
$
255
$
( 428 )
$
( 484 )
74
Table of Contents
For the defined benefit pension plan, amortization of the net actuarial loss is expected to be $ 19,000 in 2021. For the postretirement plan, the estimated amount of prior service cost that will be amortized from accumulated other comprehensive income into net periodic benefit cost in 2021 is a reduction in expense of $ 31,000 , and net actuarial gain of $ 5,000 is expected to be amortized in 2021.
The accumulated benefit obligation for the defined benefit pension plan was $ 1,101,000 at December 31, 2020 and $ 976,000 at December 31, 2019.
The components of net periodic benefit costs from defined benefit plans are as follows:
Pension
Postretirement
(In Thousands)
2020
2019
2020
2019
Service cost
$
0
$
0
$
46
$
33
Interest cost
23
28
39
50
Expected return on plan assets
( 27 )
( 22 )
0
0
Amortization of prior service cost
0
0
( 31 )
( 31 )
Recognized net actuarial loss (gain)
16
20
( 14 )
( 21 )
Total net periodic benefit cost
$
12
$
26
$
40
$
31
The weighted-average assumptions used to determine net periodic benefit cost are as follows:
Pension
Postretirement
2020
2019
2020
2019
Citizens Trust Company Retirement Plan and postretirement plan:
Discount rate
3.10
%
4.10
%
3.25
%
4.50
%
Expected return on plan assets
4.99
%
4.68
%
N/A
N/A
Rate of compensation increase
N/A
N/A
N/A
N/A
The weighted-average assumptions used to determine benefit obligations as of December 31, 2020 and 2019 are as follows:
Pension
Postretirement
2020
2019
2020
2019
Discount rate
2.30
%
3.10
%
2.50
%
3.25
%
Rate of compensation increase
N/A
N/A
N/A
N/A
Estimated future benefit payments, including only estimated employer contributions for the postretirement plan, which reflect expected future service, are as follows:
(In Thousands)
Pension
Postretirement
2021
$
499
$
79
2022
8
85
2023
192
77
2024
8
83
2025
8
83
2026-2030
367
407
No estimated minimum contribution to the defined benefit pension plan is required in 2021, though the Corporation may make discretionary contributions.
The expected return on pension plan assets is a significant assumption used in the calculation of net periodic benefit cost. This assumption reflects the average long-term rate of earnings expected on the funds invested or to be invested to provide for the benefits included in the projected benefit obligation.
75
Table of Contents
The fair values of pension plan assets at December 31, 2020 and 2019 are as follows:
2020
2019
Mutual funds invested principally in:
Cash and cash equivalents
2
%
3
%
Debt securities
36
%
38
%
Equity securities
51
%
49
%
Alternative funds
11
%
10
%
Total
100
%
100
%
C&N Bank’s Wealth Management Department manages the investment of the pension plan assets. The Plan’s securities include mutual funds invested principally in debt securities, a diversified mix of large, mid- and small-capitalization U.S. stocks, foreign stocks and alternative asset classes such as real estate, commodities, and inflation-protected securities. The fair values of plan assets are determined based on Level 1 inputs (as described in Note 22). The Plan’s assets do not include any shares of the Corporation’s common stock.
PROFIT SHARING AND DEFERRED COMPENSATION PLANS
The Corporation has a profit sharing plan that incorporates the deferred salary savings provisions of Section 401(k) of the Internal Revenue Code. The Corporation’s matching contributions to the Plan depend upon the tax deferred contributions of employees. The Corporation’s total basic and matching contributions were $ 1,050,000 in 2020 and $ 891,000 in 2019.
The Corporation has an Employee Stock Ownership Plan (ESOP). Contributions to the ESOP are discretionary, and the ESOP uses funds contributed to purchase Corporation stock for the accounts of ESOP participants. These purchases are made in the market (not directly from the Corporation), and employees are not permitted to purchase Corporation stock under the ESOP. The ESOP includes a diversification feature, which allows participants, upon reaching age 55 and 10 years of service (as defined), to sell up to 50 % of their Corporation shares over a period of 6 years . As of December 31, 2020, and 2019, there were no shares allocated for repurchase by the ESOP.
Dividends paid on shares held by the ESOP are charged to retained earnings. All Corporation shares owned through the ESOP are included in the calculation of weighted-average shares outstanding for purposes of calculating earnings per share – basic and diluted. The ESOP held 481,478 shares of Corporation stock at December 31, 2020 and 473,171 shares at December 31, 2019, all of which had been allocated to Plan participants. The Corporation’s contributions to the ESOP totaled $ 912,000 in 2020 and $ 718,000 in 2019.
The Corporation has a nonqualified supplemental deferred compensation arrangement with its key officers. Charges to operating expense for officers’ supplemental deferred compensation were $ 286,000 in 2020 and $ 251,000 in 2019.
In connection with the Covenant acquisition, the Corporation assumed an obligation to provide a supplemental retirement benefit to a former Covenant executive. Under the terms of the agreement, the executive or his heirs will receive monthly payments totaling $ 1 million over a 10-year period starting in October 2025. Effective July 1, 2020, the Corporation recorded a liability of $ 499,000 representing the present value of the obligation prior to the executive fully vesting in the benefit. In 2020, the Corporation recorded expense totaling $ 366,000 related to this obligation, including: (1) $ 360,000 , which is included in merger-related expenses in the consolidated statements of income, representing the impact of the executive fully vesting upon the change in control, and (2) $ 6,000 , which is included in pensions and other employee benefits in the consolidated statements of income, representing the effective interest cost on the obligation from July 1, 2020 through December 31, 2020. The discount rate used to measure the liability at July 1, 2020 and December 31, 2020 was 1.5 %. The balance of the liability at December 31, 2020, which is included in accrued interest and other liabilities in the consolidated balance sheets, is $ 865,000 .
The Corporation also has a nonqualified deferred compensation plan that allows selected officers the option to defer receipt of cash compensation, including base salary and any cash bonuses or other cash incentives. This nonqualified deferred compensation plan does not provide for Corporation contributions.
76
Table of Contents
STOCK-BASED COMPENSATION PLANS
The Corporation has a Stock Incentive Plan for a selected group of senior officers. A total of 850,000 shares of common stock may be issued under the Stock Incentive Plan. Awards may be made under the Stock Incentive Plan in the form of qualified options (“Incentive Stock Options,” as defined in the Internal Revenue Code), nonqualified options, stock appreciation rights or restricted stock. Historically through December 31, 2020, all awards made under this Plan have consisted of Incentive Stock Options or restricted stock. Incentive Stock Options have an exercise price equal to the market value of the stock at the date of grant, vest after 6 months and expire after 10 years . There are 166,603 shares available for issuance under the Stock Incentive Plan as of December 31, 2020.
Also, the Corporation has an Independent Directors Stock Incentive Plan. This plan permits awards of nonqualified stock options and/or restricted stock to non-employee directors. A total of 235,000 shares of common stock may be issued under the Independent Directors Stock Incentive Plan. The recipients’ rights to exercise stock options under this plan expire 10 years from the date of grant. The exercise prices of all stock options awarded under the Independent Directors Stock Incentive Plan are equal to market value as of the dates of grant. There are 103,143 shares available for issuance under the Independent Directors Stock Incentive Plan as of December 31, 2020.
Total stock-based compensation expense is as follows:
(In Thousands)
2020
2019
Restricted stock
$
1,050
$
798
Stock options
0
0
Total
$
1,050
$
798
The following summarizes non-vested restricted stock activity for the year ended December 31, 2020:
Weighted
Average
Number
Grant Date
of Shares
Fair Value
Outstanding, December 31, 2019
68,200
$
24.53
Granted
70,940
$
23.18
Vested
( 31,908 )
$
24.97
Forfeited
( 5,290 )
$
25.09
Outstanding, December 31, 2020
101,942
$
23.42
Compensation cost related to restricted stock is recognized based on the market price of the stock at the grant date over the vesting period, adjusted for estimated and actual forfeitures. As of December 31, 2020, there was $ 1,340,000 total unrecognized compensation cost related to restricted stock, which is expected to be recognized over a weighted average period of 1.5 years.
In 2020 and 2019, the Corporation awarded shares of restricted stock under the Stock Incentive Plan, as follows:
2020
2019
Time-based awards to independent directors
7,580
7,620
Time-based awards to employees
45,457
26,827
Performance-based awards to employees
17,903
13,690
Total
70,940
48,137
Time-based restricted stock awards granted under the Independent Directors Stock Incentive Plan in 2020 and 2019 vest over one-year terms. Time-based restricted stock awards granted to employees in 2020 and 2019 vest ratably over three-year terms, subject to continued employment and satisfactory job performance. Performance-based restricted stock awards granted in 2020 and 2019 vest ratably over three-year terms, with vesting contingent upon meeting conditions based on the Corporation’s earnings as specified in the agreements.
77
Table of Contents
There were no stock options granted in 2020 or 2019. A summary of stock option activity is presented below:
2020
2019
Weighted
Weighted
Average
Average
Exercise
Exercise
Shares
Price
Shares
Price
Outstanding, beginning of year
75,897
$
18.69
115,714
$
18.49
Granted
0
0
Exercised
( 17,222 )
$
18.25
( 31,304 )
$
17.65
Forfeited
( 1,564 )
$
15.06
0
Expired
0
( 8,513 )
$
19.88
Outstanding, end of year
57,111
$
18.92
75,897
$
18.69
Options exercisable at year-end
57,111
$
18.92
75,897
$
18.69
Weighted-average fair value of options forfeited
$
4.26
N/A
The weighted-average remaining contractual term of outstanding stock options at December 31, 2020 was 1.9 years. The aggregate intrinsic value of stock options outstanding was $ 63,000 at December 31, 2020. The total intrinsic value of options exercised was $ 128,000 in 2020 and $ 276,000 in 2019.
The Corporation has issued shares from treasury stock for almost all stock option exercises through December 31, 2020. Management does not anticipate that stock repurchases will be necessary to accommodate stock option exercises in 2021.
In January 2021, the Corporation awarded 63,402 shares of restricted stock under the Stock Incentive Plan and 10,989 shares of restricted stock under the Independent Directors Stock Incentive Plans. The January 2021 restricted stock awards under the Stock Incentive Plan vest ratably over three years . The 2021 restricted stock issued under the Independent Directors Stock Incentive Plan vests over one year . Total estimated stock-based compensation for 2021 is $ 1,400,000 . The restricted stock awards made in January 2021 are not included in the tables above.
14. INCOME TAXES
The net deferred tax asset at December 31, 2020 and 2019 represents the following temporary difference components:
December 31,
December 31,
(In Thousands)
2020
2019
Deferred tax assets:
Allowance for loan losses
$
2,154
$
2,080
Purchase accounting adjustments on loans
1,930
640
Net operating loss carryforward
896
0
Operating leases liability
724
344
Other deferred tax assets
3,089
2,173
Total deferred tax assets
8,793
5,237
Deferred tax liabilities:
Unrealized holding gains on securities
3,104
934
Defined benefit plans - ASC 835
32
49
Bank premises and equipment
1,216
763
Core deposit intangibles
840
272
Right-of-use assets from operating leases
724
344
Other deferred tax liabilities
172
257
Total deferred tax liabilities
6,088
2,619
Deferred tax asset, net
$
2,705
$
2,618
78
Table of Contents
The provision for income taxes includes the following:
(In Thousands)
2020
2019
Currently payable
$
4,230
$
3,618
Tax expense resulting from allocations of certain tax benefits to equity or as a reduction in other assets
121
115
Deferred
( 361 )
172
Total provision
$
3,990
$
3,905
A reconciliation of income tax at the statutory rate to the Corporation’s effective rate is as follows:
2020
2019
(Dollars In Thousands)
Amount
%
Amount
%
Expected provision
$
4,875
21.0
$
4,916
21.0
Tax-exempt interest income
( 808 )
( 3.5 )
( 853 )
( 3.6 )
Increase in cash surrender value and other income from life insurance, net
( 170 )
( 0.7 )
( 91 )
( 0.4 )
ESOP Dividends
( 110 )
( 0.5 )
( 113 )
( 0.5 )
State income tax, net of Federal benefit
172
0.7
122
0.5
Other, net
31
0.1
( 76 )
( 0.3 )
Effective income tax provision
$
3,990
17.2
$
3,905
16.7
In connection with the Covenant merger, the Corporation received a net operating loss (“NOL”) available to be carried forward against future federal taxable income of $ 4.6 million. Availability of the NOL does not expire; however, the amount that may be offset against taxable income is limited to approximately $ 563,000 per year and further limited annually to no more than 80 % of taxable income without regard to the NOL. At December 31, 2020, the unused amount of the NOL is $ 4.3 million.
The Corporation has no unrecognized tax benefits, nor pending examination issues related to tax positions taken in preparation of its income tax returns. With limited exceptions, the Corporation is no longer subject to examination by the Internal Revenue Service for years prior to 2017.
15. RELATED PARTY TRANSACTIONS
Loans to executive officers, directors of the Corporation and its subsidiaries and any associates of the foregoing persons are as follows:
Beginning
New
Other
Ending
(In Thousands)
Balance
Loans
Repayments
Changes
Balance
13 directors, 9 executive officers 2020
$
14,455
$
242
$
( 2,150 )
$
5,898
$
18,445
11 directors, 8 executive officers 2019
$
15,144
$
1,027
$
( 1,850 )
$
134
$
14,455
In the table above, other changes represent net changes in the balance of existing lines of credit and transfers in and out of the related party category.
Deposits from related parties held by the Corporation amounted to $ 13,182,000 at December 31, 2020 and $ 8,828,000 at December 31, 2019.
16. OFF-BALANCE SHEET RISK
The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit, interest rate or liquidity risk in excess of the amount recognized in the consolidated balance sheets. The contract amounts of these instruments express the extent of involvement the Corporation has in particular classes of financial instruments.
79
Table of Contents
The Corporation’s exposure to credit loss from nonperformance by the other party to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Corporation uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
Financial instruments whose contract amounts represent credit risk at December 31, 2020 and 2019 are as follows:
(In Thousands)
2020
2019
Commitments to extend credit
$
317,470
$
256,896
Standby letters of credit
9,107
8,446
Commitments to extend credit are legally binding agreements to lend to customers. Commitments generally have fixed expiration dates or other termination clauses and may require payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. The Corporation evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Corporation, for extensions of credit is based on management’s credit assessment of the counterparty.
Standby letters of credit are conditional commitments issued by the Corporation guaranteeing performance by a customer to a third party. Those guarantees are issued primarily to support public and private borrowing arrangements, including commercial paper, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Some of the standby letters of credit are collateralized by real estate or other assets, and others are unsecured. The extent to which proceeds from liquidation of collateral would be expected to cover the maximum potential amount of future payments related to standby letters of credit is not estimable. The Corporation has recorded no liability associated with standby letters of credit as of December 31, 2020 and 2019.
Standby letters of credit as of December 31, 2020 expire as follows:
Year of Expiration
(In Thousands)
2021
$
8,701
2022
406
Total
$
9,107
17. OPERATING LEASE COMMITMENTS AND CONTINGENCIES
Operating Lease Commitments
The Corporation leases certain branch locations, office space and equipment. All leases are classified as operating leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet and the related lease expense is recognized on a straight-line basis over the lease term.
Certain leases include options to renew, with renewal terms that can extend the lease term from one to eight years that are reasonably certain of being exercised. The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term as of January 1, 2019 for leases that existed at adoption and as of the lease commencement date for leases subsequently entered into after January 1, 2019. At December 31, 2020, discount rates ranged from 0.84 % to 3.50 % with a weighted-average discount rate of 2.07 %.
As shown in the table below, at December 31, 2020, right-of-use assets of $ 3,446,000 were included in other assets , and the related liabilities totaling the same amount were included in accrued interest and other liabilities, in the consolidated balance sheets. At December 31, 2019, right of use assets totaled $ 1,637,000 . In 2020, the Corporation recorded right-of-use asset and lease liabilities from the Covenant acquisition of $ 1,956,000 and additional right-of-use assets obtained in exchange for lease liabilities of $ 167,000 .
80
Table of Contents
December 31,
December 31,
(In Thousands)
2020
2019
Other assets
$
3,446
$
1,637
Other liabilities
$
3,446
$
1,637
In 2020 and 2019, operating lease expenses are included in the line items of the consolidated statements of income:
(In Thousands)
2020
2019
Occupancy expense, net
$
342
$
214
Furniture and equipment expense
29
37
Total
$
371
$
251
A maturity analysis of the Corporation’s lease liabilities at December 31, 2020 is as follows:
(In Thousands)
Lease Payments Due
2021
$
484
2022
465
2023
453
2024
446
2025
426
Thereafter
1,494
Total lease payments
3,768
Discount on cash flows
( 322 )
Total lease liabilities
$
3,446
Litigation Matters
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.
Trust Department Tax Reporting Contingency
Estimated losses related to trust department tax compliance matters totaled $ 571,000 in 2020, up from $ 12,000 in 2019. These losses are included in other noninterest expense in the consolidated statements of income. The operational losses in 2020 arose mainly from compliance oversight and failure of the trust department to provide timely responses to tax notices which occurred between 2007 and 2019 but were identified in 2020. In 2020, the Corporation made changes in internal controls and personnel responsible for trust department tax administration activities. Management implemented the changes in internal controls and personnel in an effort to mitigate and prevent the likelihood of new instances of non-compliance from trust department tax administration activities. At December 31, 2020, the balance of accrued interest and other liabilities in the consolidated balance sheets includes $ 322,000 related to specific tax compliance matters that have been identified; however, no estimate can be made of the amount of additional expenses that may be incurred related to these matters.
18. REGULATORY MATTERS
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
81
Table of Contents
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 December 31, 2020; however, C&N Bank remains subject to regulatory capital requirements administered by the federal banking agencies.
Details concerning capital ratios at December 31, 2020 and December 31, 2019 are presented below. Management believes, as of December 31, 2020, 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 December 31, 2020 and December 31, 2019 exceed the Corporation’s Board policy threshold levels.
Minimum To Be Well
Minimum
Minimum To Maintain
Capitalized Under
Minimum To Meet
Capital
Capital Conservation
Prompt Corrective
the Corporation's
Actual
Requirement
Buffer at Reporting Date
Action Provisions
Policy Thresholds
(Dollars In Thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
December 31, 2020:
Total capital to risk-weighted assets:
Consolidated
$
260,015
17.49
%
N/A
N/A
N/A
N/A
N/A
N/A
$
156,113
≥ 1 0 . 5
%
C&N Bank
236,943
15.98
%
118,602
≥ 8
%
155,665
≥ 1 0 . 5
%
148,252
≥ 1 0
%
155,665
≥ 1 0 . 5
%
Tier 1 capital to risk-weighted assets:
Consolidated
231,577
15.58
%
N/A
N/A
N/A
N/A
N/A
N/A
126,377
≥ 8 . 5
%
C&N Bank
225,058
15.18
%
88,951
≥ 6
%
126,015
≥ 8 . 5
%
118,602
≥ 8
%
126,015
≥ 8 . 5
%
Common equity tier 1 capital to risk-weighted assets:
Consolidated
231,577
15.58
%
N/A
N/A
N/A
N/A
N/A
N/A
104,075
≥ 7
%
C&N Bank
225,058
15.18
%
66,714
≥ 4 . 5
%
103,777
≥ 7 . 0
%
96,364
≥ 6 . 5
%
103,777
≥ 7
%
Tier 1 capital to average assets:
Consolidated
231,577
10.34
%
N/A
N/A
N/A
N/A
N/A
N/A
179,206
≥ 8
%
C&N Bank
225,058
10.12
%
88,959
≥ 4
%
N/A
N/A
111,199
≥ 5
%
177,919
≥ 8
%
December 31, 2019:
Total capital to risk-weighted assets:
Consolidated
$
228,057
20.70
%
N/A
N/A
N/A
N/A
N/A
N/A
$
115,689
≥ 1 0 . 5
%
C&N Bank
205,863
18.75
%
87,817
≥ 8
%
115,260
≥ 1 0 . 5
%
109,771
≥ 1 0
%
115,260
≥ 1 0 . 5
%
Tier 1 capital to risk-weighted assets:
Consolidated
211,388
19.19
%
N/A
N/A
N/A
N/A
N/A
N/A
93,653
≥ 8 . 5
%
C&N Bank
195,694
17.83
%
65,863
≥ 6
%
93,306
≥ 8 . 5
%
87,817
≥ 8
%
93,306
≥ 8 . 5
%
Common equity tier 1 capital to risk-weighted assets:
Consolidated
211,388
19.19
%
N/A
N/A
N/A
N/A
N/A
N/A
77,126
≥ 7
%
C&N Bank
195,694
17.83
%
49,397
≥ 4 . 5
%
76,840
≥ 7 . 0
%
71,351
≥ 6 . 5
%
76,840
≥ 7
%
Tier 1 capital to average assets:
Consolidated
211,388
13.10
%
N/A
N/A
N/A
N/A
N/A
N/A
129,126
≥ 8
%
C&N Bank
195,694
12.24
%
63,940
≥ 4
%
N/A
N/A
79,925
≥ 5
%
127,879
≥ 8
%
Federal regulatory authorities impose a capital rule providing that, to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, a banking organization subject to the rule must hold a capital conservation buffer composed of common equity tier 1 capital above its minimum risk-based capital requirements. The buffer is measured relative to risk-weighted assets. At December 31, 2020, 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
%
82
Table of Contents
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 December 31, 2020, C&N Bank’s Capital Conservation Buffer, determined based on the minimum total capital ratio, was 7.98 %.
Banking regulators limit the amount of dividends that may be paid by C&N Bank to the Corporation. Retained earnings against which dividends may be paid without prior approval of the banking regulators amounted to approximately $ 76,527,000 at December 31, 2020, subject to the minimum capital ratio requirements noted above.
Restrictions imposed by federal law prohibit the Corporation from borrowing from C&N Bank unless the loans are secured in specific amounts. Such secured loans to the Corporation are generally limited to 10 % of C&N Bank’s tangible stockholder’s equity (excluding accumulated other comprehensive income) or $ 22,509,000 at December 31, 2020.
19. PARENT COMPANY ONLY
The following is condensed financial information for Citizens & Northern Corporation:
CONDENSED BALANCE SHEET
Dec. 31,
Dec. 31,
(In Thousands)
2020
2019
ASSETS
Cash
$
7,246
$
6,485
Investment in subsidiaries:
Citizens & Northern Bank
292,455
228,413
Citizens & Northern Investment Corporation
12,959
12,353
Bucktail Life Insurance Company
3,804
3,669
Other assets
4
109
TOTAL ASSETS
$
316,468
$
251,029
LIABILITIES AND STOCKHOLDERS' EQUITY
Subordinated debt
$
16,553
$
6,500
Other liabilities
159
77
Stockholders' equity
299,756
244,452
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
316,468
$
251,029
83
Table of Contents
CONDENSED INCOME STATEMENT
(In Thousands)
2020
2019
Dividends from Citizens & Northern Bank
$
38,507
$
24,600
Expenses
( 1,488 )
( 1,086 )
Income before distributions in excess of income from subsidiaries
37,019
23,514
Distributions in excess of income from subsidiaries
( 17,797 )
( 4,010 )
NET INCOME
$
19,222
$
19,504
CONDENSED STATEMENT OF CASH FLOWS
(In Thousands)
2020
2019
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
19,222
$
19,504
Adjustments to reconcile net income to net cash provided by operating activities:
Accretion of purchase accounting adjustment
( 38 )
0
Loss on repayment of subordinated debt
0
10
Distributions in excess of income from subsidiaries
17,797
4,010
Decrease (increase) in other assets
105
( 107 )
Increase (decrease) in other liabilities
13
( 81 )
Net Cash Provided by Operating Activities
37,099
23,336
CASH FLOWS FROM INVESTING ACTIVITIES,
Net cash used in business combination
( 21,837 )
( 9,698 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of subordinated debt
0
( 510 )
Proceeds from sale of treasury stock
131
198
Purchase of treasury stock
( 163 )
( 189 )
Dividends paid
( 14,469 )
( 14,041 )
Net Cash Used in Financing Activities
( 14,501 )
( 14,542 )
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
761
( 904 )
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
6,485
7,389
CASH AND CASH EQUIVALENTS, END OF YEAR
$
7,246
$
6,485
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Investment of net assets acquired in business combination in Citizens & Northern Bank
$
73,426
$
49,765
Common equity issued in business combination
$
41,429
$
32,953
Subordinated debt assumed in business combination
$
10,091
$
7,000
Other liabilities assumed in business combination
$
69
$
114
Interest paid
$
655
$
461
84
Table of Contents
20. SUMMARY OF QUARTERLY CONSOLIDATED FINANCIAL DATA (Unaudited)
The following table presents summarized quarterly financial data for 2020 and 2019:
2020 Quarter Ended
March 31,
June 30,
Sept. 30,
Dec. 31,
(In Thousands Except Per Share Data) (Unaudited)
2020
2020
2020
2020
Interest income
$
17,037
$
16,513
$
21,751
$
21,859
Interest expense
2,755
2,267
2,469
2,104
Net interest income
14,282
14,246
19,282
19,755
Provision (credit) for loan losses
1,528
( 176 )
1,941
620
Net interest income after provision (credit) for loan losses
12,754
14,422
17,341
19,135
Other income
5,281
5,528
6,970
6,565
Net gains on available-for-sale debt securities
0
0
25
144
Loss on prepayment of borrowings
0
0
0
1,636
Merger-related expenses
141
983
6,402
182
Other expenses
12,912
12,274
14,648
15,775
Income before income tax provision
4,982
6,693
3,286
8,251
Income tax provision
816
1,255
438
1,481
Net income
$
4,166
$
5,438
$
2,848
$
6,770
Net income attributable to common shares
$
4,146
$
5,405
$
2,830
$
6,727
Net income per share – basic
$
0.30
$
0.39
$
0.18
$
0.43
Net income per share – diluted
$
0.30
$
0.39
$
0.18
$
0.43
2019 Quarter Ended
March 31,
June 30,
Sept. 30,
Dec. 31,
2019
2019
2019
2019
Interest income
$
13,065
$
17,139
$
17,277
$
17,290
Interest expense
1,350
2,934
3,000
2,999
Net interest income
11,715
14,205
14,277
14,291
(Credit) provision for loan losses
( 957 )
( 4 )
1,158
652
Net interest income after (credit) provision for loan losses
12,672
14,209
13,119
13,639
Other income
4,406
4,849
4,963
5,066
Net gains on available-for-sale debt securities
0
7
13
3
Merger-related expenses
311
3,301
206
281
Other expenses
10,696
11,422
11,486
11,834
Income before income tax provision
6,071
4,342
6,403
6,593
Income tax provision
981
693
1,096
1,135
Net income
$
5,090
$
3,649
$
5,307
$
5,458
Net income attributable to common shares
$
5,063
$
3,630
$
5,281
$
5,431
Net income per share – basic
$
0.41
$
0.27
$
0.39
$
0.40
Net income per share – diluted
$
0.41
$
0.27
$
0.39
$
0.40
85
Table of Contents
21. DERIVATIVE FINANCIAL INSTRUMENTS
In connection with the acquisition of Covenant, the Corporation became 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. At July 1, 2020, the aggregate notional amount of commercial loans subject to interest rate swaps was $ 137,176,000 , and the Corporation recorded the fair value of the derivative asset of $ 7,932,000 and the fair value of the derivative liability of $ 7,932,000 .
Interest rate swaps with commercial 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 from Covenant (acquired by the Corporation) into fixed interest rate exposures. Those interest rate swaps have been simultaneously economically hedged by offsetting interest rate swaps that Covenant had in place with a third party (assumed by the Corporation), 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.
At December 31, 2020, the aggregate notional amount of interest rate swaps was $ 135,740,000 . Subsequent to the merger there were no interest rate swaps originated in 2020. There were no gross amounts of interest rate swap-related assets and liabilities not offset in the consolidated balance sheets at December 31, 2020. For the year ended December 31, 2020, the net impact on the consolidated statements of income from interest rate swaps was a reduction in interest income on loans of $ 698,000 .
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 December 31, 2020:
(In Thousands)
At December 31, 2020
Asset Derivatives
Liability Derivatives
Notional
Fair
Notional
Fair
Amount
Value (1)
Amount
Value (2)
Interest rate swap agreements
$
67,870
$
6,566
$
67,870
$
6,566
(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 $ 12,182,000 were pledged as collateral against the Corporation’s liability related to the interest rate swaps at December 31, 2020.
22. FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS
The Corporation measures certain assets at fair value. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. FASB ASC topic 820, “Fair Value Measurements and Disclosures” establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs used in determining valuations into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:
Level 1 – Fair value is based on unadjusted quoted prices in active markets that are accessible to the Corporation for identical assets. These generally provide the most reliable evidence and are used to measure fair value whenever available.
86
Table of Contents
Level 2 – Fair value is based on significant inputs, other than Level 1 inputs, that are observable either directly or indirectly for substantially the full term of the asset through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets, quoted market prices in markets that are not active for identical or similar assets and other observable inputs.
Level 3 – Fair value is based on significant unobservable inputs. Examples of valuation methodologies that would result in Level 3 classification include option pricing models, discounted cash flows and other similar techniques.
The Corporation monitors and evaluates available data relating to fair value measurements on an ongoing basis and recognizes transfers among the levels of the fair value hierarchy as of the date of an event or change in circumstances that affects the valuation method chosen. Examples of such changes may include the market for a particular asset becoming active or inactive, changes in the availability of quoted prices, or changes in the availability of other market data.
At December 31, 2020 and 2019, assets measured at fair value and the valuation methods used are as follows:
December 31, 2020
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
$
0
$
12,182
$
0
$
12,182
Obligations of U.S. Government agencies
0
26,344
0
26,344
Obligations of states and political subdivisions:
Tax-exempt
0
122,401
0
122,401
Taxable
0
47,452
0
47,452
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
38,176
0
38,176
Residential collateralized mortgage obligations
0
57,467
0
57,467
Commercial mortgage-backed securities
0
45,310
0
45,310
Total available-for-sale debt securities
0
349,332
0
349,332
Marketable equity security
1,000
0
0
1,000
Servicing rights
0
0
1,689
1,689
Interest rate swap agreements, assets
0
6,566
0
6,566
Total recurring fair value measurements, assets
$
1,000
$
355,898
$
1,689
$
358,587
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
6,566
$
0
$
6,566
Nonrecurring fair value measurements, assets:
Impaired loans with a valuation allowance
$
0
$
0
$
8,082
$
8,082
Valuation allowance
0
0
( 925 )
( 925 )
Impaired loans, net
0
0
7,157
7,157
Foreclosed assets held for sale
0
0
1,338
1,338
Total nonrecurring fair value measurements, assets
$
0
$
0
$
8,495
$
8,495
87
Table of Contents
December 31, 2019
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 U.S. Government agencies
$
0
$
17,000
$
0
$
17,000
Obligations of states and political subdivisions:
Tax-exempt
0
70,760
0
70,760
Taxable
0
36,303
0
36,303
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
59,210
0
59,210
Residential collateralized mortgage obligations
0
114,723
0
114,723
Commercial mortgage-backed securities
0
48,727
0
48,727
Total available-for-sale debt securities
0
346,723
0
346,723
Marketable equity security
979
0
0
979
Servicing rights
0
0
1,277
1,277
Total recurring fair value measurements
$
979
$
346,723
$
1,277
$
348,979
Nonrecurring fair value measurements, assets
Impaired loans with a valuation allowance
$
0
$
0
$
3,375
$
3,375
Valuation allowance
0
0
( 1,051 )
( 1,051 )
Impaired loans, net
0
0
2,324
2,324
Foreclosed assets held for sale
0
0
2,886
2,886
Total nonrecurring fair value measurements, assets
$
0
$
0
$
5,210
$
5,210
88
Table of Contents
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. The following table shows quantitative information regarding significant techniques and inputs used at December 31, 2020 and 2019 for servicing rights assets measured using unobservable inputs (Level 3 methodologies) on a recurring basis:
Fair Value at
12/31/2020
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
12/31/2020
Servicing rights
$
1,689
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
277.00
%
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
12/31/2019
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
12/31/2019
Servicing rights
$
1,277
Discounted cash flow
Discount rate
12.50
%
Rate used through modeling period
Loan prepayment speeds
183.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
The fair value of servicing rights is affected by expected future interest rates. Increases (decreases) in future expected interest rates tend to increase (decrease) the fair value of the Corporation’s servicing rights because of changes in expected prepayment behavior by the borrowers on the underlying loans.
Following is a reconciliation of activity for Level 3 assets (servicing rights) measured at fair value on a recurring basis:
(In Thousands)
Years Ended December 31,
2020
2019
Servicing rights balance, beginning of period
$
1,277
$
1,404
Originations of servicing rights
988
204
Unrealized losses included in earnings
( 576 )
( 331 )
Servicing rights balance, end of period
$
1,689
$
1,277
Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Foreclosed
89
Table of Contents
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 December 31, 2020 and 2019, quantitative information regarding significant techniques and inputs used for nonrecurring fair value measurements using unobservable inputs (Level 3 methodologies) are as follows:
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
12/31/2020
12/31/2020
12/31/2020
Technique
Inputs
12/31/2020
Impaired loans:
Residential mortgage loans - first and junior liens
$
1,509
$
162
$
1,347
Sales comparison
Discount to appraised value
31
%
Commercial:
Commercial loans secured by real estate
6,501
691
5,810
Sales comparison
Discount to appraised value
28
%
Commercial and industrial
72
72
0
Liquidation of assets
Discount to appraised value
100
%
Total impaired loans
$
8,082
$
925
$
7,157
Foreclosed assets held for sale - real estate:
Residential (1-4 family)
$
80
$
0
$
80
Sales comparison
Discount to appraised value
36
%
Commercial real estate
1,258
0
1,258
Sales comparison
Discount to appraised value
44
%
Total foreclosed assets held for sale
$
1,338
$
0
$
1,338
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
12/31/2019
12/31/2019
12/31/2019
Technique
Inputs
12/31/2019
Impaired loans:
Residential mortgage loans - first and junior liens
$
732
$
176
$
556
Sales comparison
Discount to appraised value
30
%
Commercial:
Commercial and industrial
106
89
17
Sales comparison
Discount to appraised value
69
%
Commercial and industrial
798
60
738
Liquidation of accounts receivable
Discount to borrower's financial statement value
15
%
Commercial construction and land
1,261
678
583
Sales comparison
Discount to appraised value
47
%
Loans secured by farmland
478
48
430
Sales comparison
Discount to appraised value
46
%
Total impaired loans
$
3,375
$
1,051
$
2,324
Foreclosed assets held for sale - real estate:
Residential (1-4 family)
$
292
$
0
$
292
Sales comparison
Discount to appraised value
46
%
Land
70
0
70
Sales comparison
Discount to appraised value
53
%
Commercial real estate
2,524
0
2,524
Sales comparison
Discount to appraised value
39
%
Total foreclosed assets held for sale
$
2,886
$
0
$
2,886
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.
90
Table of Contents
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
December 31, 2020
December 31, 2019
Hierarchy
Carrying
Fair
Carrying
Fair
Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
96,017
$
96,017
$
31,122
$
31,122
Certificates of deposit
Level 2
5,840
6,054
4,080
4,227
Restricted equity securities (included in Other Assets)
Level 2
9,970
9,970
10,321
10,321
Loans, net
Level 3
1,632,824
1,646,207
1,172,386
1,181,000
Accrued interest receivable
Level 2
8,293
8,293
5,001
5,001
Interest rate swap agreements
Level 2
6,566
6,566
0
0
Financial liabilities:
Deposits with no stated maturity
Level 2
1,430,062
1,430,062
877,965
877,965
Time deposits
Level 2
390,407
393,566
374,695
376,738
Short-term borrowings
Level 2
20,022
19,974
86,220
86,166
Long-term borrowings
Level 2
54,608
55,723
52,127
52,040
Subordinated debt
Level 2
16,553
16,680
6,500
6,499
Accrued interest payable
Level 2
390
390
311
311
Interest rate swap agreements
Level 2
6,566
6,566
0
0
91
Table of Contents
Report of Independent Registered Public Accounting Firm
Stockholders and Board of Directors of
Citizens & Northern Corporation
Opinions on the Financial Statements and Internal Control Over Financial Reporting
We have audited the accompanying consolidated balance sheets of Citizens & Northern Corporation and subsidiaries (collectively, the Corporation) as of December 31, 2020 and 2019, and the related consolidated statements of income, comprehensive income, changes in stockholders' equity and cash flows, for the years then ended, and the related notes (collectively referred to as the consolidated financial statements). We also have audited the Corporation's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control - Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Corporation as of December 31, 2020 and 2019, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control - Integrated Framework: (2013) issued by COSO.
Basis for Opinions
The Corporation's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Corporation's consolidated financial statements and an opinion on the Corporation's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
As described in Management's Report on Internal Control over Financial Reporting, management has excluded from its assessment the internal control over financial reporting of Covenant Financial, Inc., which was acquired on July 1, 2020, and whose financial statements constitute assets of approximately 22.7 percent of the Corporation's consolidated total assets, and interest income and noninterest income of approximately 10.7 percent of the Corporation's consolidated total interest income and noninterest income, as of and for the year ended December 31, 2020. Accordingly, our audit did not include the internal control over financial reporting of Covenant Financial, Inc.
92
Table of Contents
Definition and Limitations of Internal Control Over Financial Reporting
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Loan Losses, General Reserve - Qualitative Factors - Refer to Notes 1 and 8 to the Consolidated Financial Statements
Critical Audit Matter Description
As disclosed in Note 8 to the Corporation's consolidated financial statements, the Corporation's loan portfolio totaled $1,644,209,000 as of December 31, 2020, and the related allowance for loan losses was $11,385,000. As described in Note 1 and Note 8, the allowance for loan losses consists of two major components: (1) a specific component consisting of the valuation allowance for loans individually evaluated for impairment (specific component), representing $925,000 and (2) a general component consisting of the valuation allowance for pool of loans with similar risk characteristics collectively evaluated for impairment (general reserves), representing $10,460,000. The general reserves are further broken down as reserves assigned to each pool of loans based on both historical net charge-off experience ($1,146,000), and reserves related to qualitative factors ($9,314,000).
The determination of the allowance for loan losses requires significant estimates and subjective assumptions which require a high degree of judgment relating to how those assumptions impact probable incurred credit losses within the loan portfolio. Changes in these assumptions could have a material effect on the Corporation's financial results. Qualitative risk factors are evaluated for the impact on each of the three distinct loan segments (residential mortgage, commercial and consumer) within the loan portfolio. Each qualitative factor is assigned a value to reflect improving, stable or declining conditions based on management's judgment using relevant information available at the time of the evaluation. Management has designed qualitative factors that include such factors as 1) economic conditions within its market area, 2) the Corporation's lending policies, 3) changes or trends in the portfolio, 4) risk profile, 5) competition and 6) regulatory requirements. To formulate the additional allocations to the allowance for loan losses for general reserve qualitative factors, management multiplies the outstanding principal balance of the various commercial loan classes by the applicable qualitative factor. Management's identification and analysis of these issues requires significant judgment. We identified the estimate of the general reserves qualitative factors of the allowance for loan losses with respect to the commercial loan segments as a critical audit matter as it involved especially subjective auditor judgment.
93
Table of Contents
How the Critical Audit Matter was Addressed in the Audit
The primary procedures we performed to address this critical audit matter included:
● Testing the design and operating effectiveness of internal controls relating to the evaluation of the management's assumptions and inputs used to develop the qualitative factor adjustments, including controls addressing:
o Management's review of the accuracy of inputs related to qualitative factor adjustments included within the allowance for loan losses calculation.
o Management's review of the qualitative and quantitative conclusions reached related to the qualitative factor adjustments and the resulting allocation to the allowance for loan losses.
o Management's process for determining classification and valuation of loans that have been separately evaluated from the general reserves of the allowance for loan losses due to their status as impaired or acquired loans.
o Management's review of risk rating changes of commercial loans which could have an impact on determination of qualitative factor adjustments.
● Substantively testing the appropriateness of the judgments and assumptions used in management's estimation process for developing the qualitative factor adjustments, including:
o Analyzing loans separately evaluated from the general reserve qualitative factors calculation for propriety of classification as acquired or impaired loans.
o Evaluating the relevance and reliability of underlying internal and external data inputs used as a basis for the qualitative factor adjustments and corroborating these inputs by comparing to the Corporation's lending practices, historical loan portfolio performance and third-party macroeconomic data, as well as giving appropriate consideration to current economic factors.
o Evaluating the completeness and accuracy of risk ratings for a selection of commercial loans and timeliness of commercial loan risk rating changes.
o Analytically evaluating the qualitative factors allocation year over year and testing allocations for reasonableness.
Business Combination, Fair Value of Acquired Loans Receivable - Refer to Note 3 to the Consolidated Financial Statements
Critical Audit Matter Description
As disclosed in Note 3 to the Corporation's consolidated financial statements, the Corporation completed the acquisition of Covenant Financial, Inc. on July 1, 2020. The Corporation accounted for the acquisition under the acquisition method of accounting for business combinations. Accordingly, the purchase price was allocated to the assets acquired and liabilities assumed based on their respective fair values, including loans receivable of $464.2 million. Management estimated the fair value of loans receivable using a discounted cash flow method, which required management to make significant estimates and assumptions related to the prepayment speeds and recoveries, loss severities, as well as, determine discount rates to present value the cash flows. Changes in assumptions could impact the amount allocated to loans and ultimately the amount recorded as goodwill.
94
Table of Contents
We identified the assessment of the fair value measurement of loans acquired in the Covenant acquisition as a critical audit matter. The assessment encompassed the evaluation of the fair value methodology for acquired loans, including the valuation assumptions and the inputs used to determine those assumptions. The valuation assumptions related to prepayment speeds, default rates, loss severities and discount rates, involved significant measurement uncertainty and required specialized skills and knowledge to evaluate. Additionally, there was a high degree of auditor judgment involved in designing and performing audit procedures in order to evaluate and test these key assumptions and inputs, including the involvement of fair value specialists.
How the Critical Audit Matter was Addressed in the Audit
The primary procedures we performed to address this critical audit matter included:
● Testing the design and operating effectiveness of internal controls relating to the evaluation of management's judgments and assumptions in estimating the fair value of acquired loans, including controls addressing:
o Development of the fair value methodology for the acquired loans.
o Determining completeness and accuracy of the data inputs used for key valuation assumptions.
o Evaluating the reasonableness of the judgments used for key assumptions.
● Substantively testing management's process, including evaluating their judgments and assumptions, for estimating the fair value of acquired loans receivable which included:
o Evaluating management's fair value measurement methodology for compliance with U.S. generally accepted accounting principles.
o Involving valuation professionals with specialized skills and knowledge to assess the appropriateness of the judgments, assumptions and data used and overall reasonableness of the fair values.
o Testing the completeness and accuracy of the acquired loan data used and evaluating the relevance of the loan data on the date of acquisition.
o Developing an independent estimate of the fair value of the loans using the Corporation's assumptions and independently developing key assumptions including prepayment speeds, default rates, loss severities and discount rates used by other market participants, and comparing the result to the Corporation's fair value estimate.
/s/ Baker Tilly US, LLP
We have served as the Corporation’s auditor since 1979.
Baker Tilly US, LLP (formerly known as Baker Tilly Virchow Krause, LLP)
Williamsport, Pennsylvania
March 5, 2021
95
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None