Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Data) (Unaudited)
September 30,
December 31,
2022
2021
ASSETS
Cash and due from banks:
Noninterest-bearing
$
30,959
$
16,729
Interest-bearing
33,085
88,219
Total cash and due from banks
64,044
104,948
Available-for-sale debt securities, at fair value
487,980
517,679
Loans receivable
1,690,246
1,564,849
Allowance for loan losses
( 16,170 )
( 13,537 )
Loans, net
1,674,076
1,551,312
Bank-owned life insurance
31,074
30,669
Accrued interest receivable
8,425
7,235
Bank premises and equipment, net
21,881
20,683
Foreclosed assets held for sale
454
684
Deferred tax asset, net
22,327
5,887
Goodwill
52,505
52,505
Core deposit intangibles, net
2,987
3,316
Other assets
34,427
32,730
TOTAL ASSETS
$
2,400,180
$
2,327,648
LIABILITIES
Deposits:
Noninterest-bearing
$
557,769
$
521,206
Interest-bearing
1,481,826
1,403,854
Total deposits
2,039,595
1,925,060
Short-term borrowings
2,457
1,803
Long-term borrowings - FHLB advances
55,463
28,042
Senior notes, net
14,749
14,701
Subordinated debt, net
24,580
33,009
Accrued interest and other liabilities
24,547
23,628
TOTAL LIABILITIES
2,161,391
2,026,243
STOCKHOLDERS' EQUITY
Preferred stock, $ 1,000 par value; authorized 30,000 shares; $ 1,000 liquidation
preference per share; no shares issued
0
0
Common stock, par value $ 1.00 per share; authorized 30,000,000 shares;
issued 16,030,172 and outstanding 15,500,416 at September 30, 2022;
issued 16,030,172 and outstanding 15,759,090 at December 31, 2021
16,030
16,030
Paid-in capital
143,894
144,453
Retained earnings
148,304
142,612
Treasury stock, at cost; 529,756 shares at September 30, 2022 and 271,082
shares at December 31, 2021
( 12,970 )
( 6,716 )
Accumulated other comprehensive (loss) income
( 56,469 )
5,026
TOTAL STOCKHOLDERS' EQUITY
238,789
301,405
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
$
2,400,180
$
2,327,648
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Income
(In Thousands Except Per Share Data) (Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
INTEREST INCOME
Interest and fees on loans:
Taxable
$
20,085
$
18,529
$
56,561
$
56,095
Tax-exempt
505
450
1,426
1,300
Income from available-for-sale debt securities:
Taxable
2,138
1,304
6,143
3,604
Tax-exempt
768
668
2,258
1,973
Other interest and dividend income
214
122
404
283
Total interest and dividend income
23,710
21,073
66,792
63,255
INTEREST EXPENSE
Interest on deposits
1,972
1,063
4,012
3,558
Interest on short-term borrowings
179
0
302
22
Interest on long-term borrowings - FHLB advances
332
87
436
330
Interest on senior notes, net
119
118
357
175
Interest on subordinated debt, net
229
346
849
947
Total interest expense
2,831
1,614
5,956
5,032
Net interest income
20,879
19,459
60,836
58,223
Provision for loan losses
3,794
1,530
4,993
2,533
Net interest income after provision for loan losses
17,085
17,929
55,843
55,690
NONINTEREST INCOME
Trust revenue
1,744
1,821
5,245
5,254
Brokerage and insurance revenue
696
560
1,784
1,392
Service charges on deposit accounts
1,105
1,249
3,662
3,337
Interchange revenue from debit card transactions
1,031
975
3,050
2,854
Net gains from sale of loans
131
797
733
2,786
Loan servicing fees, net
189
153
757
547
Increase in cash surrender value of life insurance
133
139
405
434
Other noninterest income
622
665
2,666
2,837
Realized gains on available-for-sale debt securities, net
20
23
21
25
Total noninterest income
5,671
6,382
18,323
19,466
NONINTEREST EXPENSE
Salaries and employee benefits
10,826
9,427
31,698
27,821
Net occupancy and equipment expense
1,498
1,217
4,217
3,740
Data processing and telecommunications expense
1,719
1,475
5,062
4,342
Automated teller machine and interchange expense
397
357
1,128
1,049
Pennsylvania shares tax
487
482
1,463
1,463
Professional fees
521
538
1,490
1,683
Other noninterest expense
1,995
1,850
6,310
6,356
Total noninterest expense
17,443
15,346
51,368
46,454
Income before income tax provision
5,313
8,965
22,798
28,702
Income tax provision
858
1,566
3,959
5,456
NET INCOME
$
4,455
$
7,399
$
18,839
$
23,246
EARNINGS PER COMMON SHARE - BASIC
$
0.29
$
0.47
$
1.21
$
1.46
EARNINGS PER COMMON SHARE - DILUTED
$
0.29
$
0.47
$
1.21
$
1.46
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Comprehensive (Loss) Income
(In Thousands) (Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
Net income
$
4,455
$
7,399
$
18,839
$
23,246
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
( 25,880 )
( 3,608 )
( 77,923 )
( 6,781 )
Reclassification adjustment for gains realized in income
( 20 )
( 23 )
( 21 )
( 25 )
Other comprehensive loss on available-for-sale debt securities
( 25,900 )
( 3,631 )
( 77,944 )
( 6,806 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
0
0
133
( 5 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 9 )
( 5 )
( 31 )
( 13 )
Other comprehensive (loss) income on pension and postretirement obligations
( 9 )
( 5 )
102
( 18 )
Other comprehensive loss before income tax
( 25,909 )
( 3,636 )
( 77,842 )
( 6,824 )
Income tax related to other comprehensive loss
5,442
765
16,347
1,434
Net other comprehensive loss
( 20,467 )
( 2,871 )
( 61,495 )
( 5,390 )
Comprehensive (loss) income
$
( 16,012 )
$
4,528
$
( 42,656 )
$
17,856
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands) (Unaudited)
Nine Months Ended
September 30,
September 30,
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
18,839
$
23,246
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
4,993
2,533
Realized gains on available-for-sale debt securities, net
( 21 )
( 25 )
Net amortization of securities
2,174
1,554
Increase in cash surrender value of life insurance
( 405 )
( 434 )
Depreciation and amortization of bank premises and equipment
1,780
1,602
Net accretion of purchase accounting adjustments
( 1,017 )
( 1,827 )
Stock-based compensation
1,169
970
Deferred income taxes
( 93 )
( 989 )
(Increase) decrease in fair value of servicing rights
( 128 )
9
Gains on sales of loans, net
( 733 )
( 2,786 )
Origination of loans held for sale
( 25,003 )
( 86,428 )
Proceeds from sales of loans held for sale
26,752
87,483
(Increase) decrease in accrued interest receivable and other assets
( 1,562 )
295
Decrease in accrued interest payable and other liabilities
( 352 )
( 50 )
Other
148
( 18 )
Net Cash Provided by Operating Activities
26,541
25,135
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of certificates of deposit
( 250 )
( 3,000 )
Proceeds from maturities of certificates of deposit
750
0
Proceeds from sales of available-for-sale debt securities
4,100
2,027
Proceeds from calls and maturities of available-for-sale debt securities
50,263
48,262
Purchase of available-for-sale debt securities
( 104,601 )
( 145,445 )
Redemption of Federal Home Loan Bank of Pittsburgh stock
10,765
1,934
Purchase of Federal Home Loan Bank of Pittsburgh stock
( 12,009 )
( 1,614 )
Net (increase) decrease in loans
( 126,792 )
68,018
Proceeds from bank owned life insurance
0
287
Proceeds from sales of premises and equipment
0
575
Purchase of premises and equipment
( 2,986 )
( 1,173 )
Proceeds from sale of foreclosed assets
351
303
Other
161
176
Net Cash Used in Investing Activities
( 180,248 )
( 29,650 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits
114,667
120,386
Net increase (decrease) in short-term borrowings
654
( 18,082 )
Proceeds from long-term borrowings - FHLB advances
39,041
0
Repayments of long-term borrowings - FHLB advances
( 11,430 )
( 15,571 )
Proceeds from issuance of senior notes, net of issuance costs
0
14,663
Proceeds from issuance of subordinated debt, net of issuance costs
0
24,437
Redemption of subordinated debt
( 8,500 )
( 8,000 )
Sale of treasury stock
141
212
Purchases of treasury stock
( 9,349 )
( 7,412 )
Common dividends paid
( 11,921 )
( 11,980 )
Net Cash Provided by Financing Activities
113,303
98,653
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
( 40,404 )
94,138
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
95,848
96,017
CASH AND CASH EQUIVALENTS, END OF PERIOD
$
55,444
$
190,155
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Increase in accrued purchase of available-for-sale debt securities
$
160
$
1,704
Assets acquired through foreclosure of real estate loans
$
51
$
317
Leased assets obtained in exchange for new operating lease liabilities
$
904
$
739
Interest paid
$
5,729
$
6,063
Income taxes paid
$
3,835
$
8,076
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Changes in Stockholders’ Equity
(In Thousands Except Share and Per Share Data) (Unaudited)
Accumulated
Other
Common
Treasury
Common
Paid-in
Retained
Comprehensive
Treasury
Three Months Ended September 30, 2022
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, June 30, 2022
16,030,172
530,958
$
16,030
$
143,417
$
148,187
$
( 36,002 )
$
( 13,013 )
$
258,619
Net income
4,455
4,455
Other comprehensive loss, net
( 20,467 )
( 20,467 )
Cash dividends declared on common stock, $ .28 per share
( 4,338 )
( 4,338 )
Shares issued for dividend reinvestment plan
( 16,019 )
8
392
400
Forfeiture of restricted stock
3,638
81
( 81 )
0
Stock-based compensation expense
388
388
Purchase of restricted stock for tax withholding
910
( 22 )
( 22 )
Treasury stock purchases
10,269
( 246 )
( 246 )
Balance, September 30, 2022
16,030,172
529,756
$
16,030
$
143,894
$
148,304
$
( 56,469 )
$
( 12,970 )
$
238,789
Three Months Ended September 30, 2021
Balance, June 30, 2021
16,030,172
72,660
$
16,030
$
143,817
$
136,756
$
9,276
$
( 1,746 )
$
304,133
Net income
7,399
7,399
Other comprehensive loss, net
( 2,871 )
( 2,871 )
Cash dividends declared on common stock, $ .28 per share
( 4,440 )
( 4,440 )
Shares issued for dividend reinvestment plan
( 16,833 )
10
415
425
Shares issued from treasury related to exercise of stock options
( 7,000 )
135
135
Stock-based compensation expense
345
345
Purchase of restricted stock for tax withholding
691
( 17 )
( 17 )
Treasury stock purchases
230,404
( 5,707 )
( 5,707 )
Balance, September 30, 2021
16,030,172
279,922
$
16,030
$
144,172
$
139,715
$
6,405
$
( 6,920 )
$
299,402
7
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Changes in Stockholders’ Equity
(In Thousands Except Share and Per Share Data) (Unaudited)
(Continued)
Accumulated
Other
Common
Treasury
Common
Paid-in
Retained
Comprehensive
Treasury
Nine Months Ended September 30, 2022
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, December 31, 2021
16,030,172
271,082
$
16,030
$
144,453
$
142,612
$
5,026
$
( 6,716 )
$
301,405
Net income
18,839
18,839
Other comprehensive loss, net
( 61,495 )
( 61,495 )
Cash dividends declared on common stock, $ .84 per share
( 13,147 )
( 13,147 )
Shares issued for dividend reinvestment plan
( 49,221 )
10
1,216
1,226
Shares issued from treasury related to exercise of stock options
( 7,024 )
( 34 )
175
141
Restricted stock granted
( 78,243 )
( 1,932 )
1,932
0
Forfeiture of restricted stock
10,782
228
( 228 )
0
Stock-based compensation expense
1,169
1,169
Purchase of restricted stock for tax withholding
6,964
( 175 )
( 175 )
Treasury stock purchases
375,416
( 9,174 )
( 9,174 )
Balance, September 30, 2022
16,030,172
529,756
$
16,030
$
143,894
$
148,304
$
( 56,469 )
$
( 12,970 )
$
238,789
Nine Months Ended September 30, 2021
Balance, December 31, 2020
15,982,815
70,831
$
15,983
$
143,644
$
129,703
$
11,795
$
( 1,369 )
$
299,756
Net income
23,246
23,246
Other comprehensive loss, net
( 5,390 )
( 5,390 )
Cash dividends declared on common stock, $ .83 per share
( 13,234 )
( 13,234 )
Shares issued for dividend reinvestment plan
36,368
( 16,833 )
36
803
415
1,254
Shares issued from treasury related to exercise of stock options
( 12,414 )
( 28 )
240
212
Restricted stock granted
10,989
( 67,402 )
11
( 1,319 )
1,308
0
Forfeiture of restricted stock
5,290
102
( 102 )
0
Stock-based compensation expense
970
970
Purchase of restricted stock for tax withholding
8,350
( 174 )
( 174 )
Treasury stock purchases
292,100
( 7,238 )
( 7,238 )
Balance, September 30, 2021
16,030,172
279,922
$
16,030
$
144,172
$
139,715
$
6,405
$
( 6,920 )
$
299,402
The accompanying notes are an integral part of these unaudited consolidated financial statements.
8
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Notes to Unaudited Consolidated Financial Statements
1. BASIS OF INTERIM PRESENTATION AND STATUS OF RECENT ACCOUNTING PRONOUNCEMENTS
The consolidated financial statements include the accounts of Citizens & Northern Corporation and its subsidiaries, Citizens & Northern Bank (“C&N Bank”), Bucktail Life Insurance Company and Citizens & Northern Investment Corporation (collectively, “Corporation”). The consolidated financial statements also include C&N Bank’s wholly-owned subsidiaries, C&N Financial Services, LLC and Northern Tier Holding LLC. C&N Bank is the sole member of C&N Financial Services, LLC and Northern Tier Holding LLC. All material intercompany balances and transactions have been eliminated in consolidation.
The consolidated financial information included herein, except the consolidated balance sheet dated December 31, 2021, is unaudited. Such information reflects all adjustments (consisting solely of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations, comprehensive income, cash flows and changes in stockholders’ equity for the interim periods; however, the information does not include all disclosures required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for a complete set of financial statements.
Operating results reported for the nine-month period ended September 30, 2022 might not be indicative of the results for the year ending December 31, 2022. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.
RECENT ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board (FASB) issues Accounting Standards Updates (ASUs) to the FASB Accounting Standards Codification (ASC). This section provides a summary description of recent ASUs that have significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the near future.
Recent Accounting Pronouncements - Adopted
ASU 2020-04, Reference Rate Reform (Topic 848) provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The amendments in ASU 2020-04 are elective and apply to all entities that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued. The guidance includes a general principle that permits an entity to consider contract modifications due to reference rate reform to be an event that does not require contract remeasurement at the modification date or reassessment of a previous accounting determination. Some specific optional expedients are as follows:
● Simplifies accounting for contract modifications, including modifications to loans receivable and debt, by prospectively adjusting the effective interest rate.
● Simplifies the assessment of hedge effectiveness and allows hedging relationships affected by reference rate reform to continue.
The Corporation has elected to apply the optional expedients prospectively for applicable loan and other contracts, and implementation of this election did not have a material effect on the Corporation’s financial position or results of operations.
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. 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. 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. The allowance for credit losses will be based on the
9
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Corporation’s historical loss experience, borrower characteristics, forecasts of future economic conditions and other relevant factors. The Corporation will also apply qualitative factors to account for information that may not be reflected in quantitatively derived results or other relevant factors to ensure the allowance reflects management’s best estimate of current expected credit losses. Preliminary expected loss estimates have been determined and continue to be validated and reviewed. In the fourth quarter 2022, the Corporation will continue to refine its expected credit loss estimates and will finalize the operational and control structure supporting the process.
ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This update reduces the complexity of accounting for TDRs by eliminating certain accounting guidance, enhancing disclosures and improving the consistency of vintage disclosures. The Corporation will adopt ASU 2022-02 on January 1, 2023. The Corporation does not expect the adoption of ASU 2022-02 to have a material impact on its consolidated financial statements.
2. PER SHARE DATA
Basic earnings per common share are calculated using the two-class method to determine income attributable to common shareholders. Unvested restricted stock awards that contain nonforfeitable rights to dividends are considered participating securities under the two-class method. Distributed dividends and an allocation of undistributed net income to participating securities reduce the amount of income attributable to common shareholders. Income attributable to common shareholders is then divided by weighted-average common shares outstanding for the period to determine basic earnings per common share.
Diluted earnings per common share are calculated under the more dilutive of either the treasury method or the two-class method. Diluted earnings per common share is computed using weighted-average common shares outstanding, plus weighted-average common shares available from the exercise of all dilutive stock options, less the number of shares that could be repurchased with the proceeds of stock option exercises based on the average share price of the Corporation’s common stock during the period.
(In Thousands, Except Share and Per Share Data)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
Basic
Net income
$
4,455
$
7,399
$
18,839
$
23,246
Less: Dividends and undistributed earnings allocated to participating securities
( 39 )
( 63 )
( 169 )
( 189 )
Net income attributable to common shares
$
4,416
$
7,336
$
18,670
$
23,057
Basic weighted-average common shares outstanding
15,364,075
15,703,932
15,482,672
15,806,897
Basic earnings per common share (a)
$
0.29
$
0.47
$
1.21
$
1.46
Diluted
Net income attributable to common shares
$
4,416
$
7,336
$
18,670
$
23,057
Basic weighted-average common shares outstanding
15,364,075
15,703,932
15,482,672
15,806,897
Dilutive effect of potential common stock arising from stock options
3,114
6,413
3,276
6,232
Diluted weighted-average common shares outstanding
15,367,189
15,710,345
15,485,948
15,813,129
Diluted earnings per common share (a)
$
0.29
$
0.47
$
1.21
$
1.46
Weighted-average nonvested restricted shares outstanding
136,040
133,053
139,761
129,456
(a) Basic and diluted earnings per share under the two-class method are determined on net income reported on the consolidated statements of income, less earnings allocated to non-vested restricted shares with nonforfeitable dividends (participating securities).
Anti-dilutive stock options are excluded from earnings per share calculations. There were no anti-dilutive instruments in the three-month and nine-month periods ended September 30, 2022 and 2021.
10
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
3. COMPREHENSIVE (LOSS) INCOME
Comprehensive (loss) income is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as other comprehensive (loss) income. The components of other comprehensive (loss) income, and the related tax effects, are as follows:
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended September 30, 2022
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 25,880 )
$
5,437
$
( 20,443 )
Reclassification adjustment for (gains) realized in income
( 20 )
4
( 16 )
Other comprehensive loss from available-for-sale debt securities
( 25,900 )
5,441
( 20,459 )
Unfunded pension and postretirement obligations,
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 9 )
1
( 8 )
Total other comprehensive loss
$
( 25,909 )
$
5,442
$
( 20,467 )
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended September 30, 2021
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 3,608 )
$
759
$
( 2,849 )
Reclassification adjustment for (gains) realized in income
( 23 )
5
( 18 )
Other comprehensive loss from available-for-sale debt securities
$
( 3,631 )
$
764
$
( 2,867 )
Unfunded pension and postretirement obligations,
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 5 )
1
( 4 )
Total other comprehensive loss
$
( 3,636 )
$
765
$
( 2,871 )
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Nine Months Ended September 30, 2022
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 77,923 )
$
16,365
$
( 61,558 )
Reclassification adjustment for (gains) realized in income
( 21 )
4
( 17 )
Other comprehensive loss from available-for-sale debt securities
( 77,944 )
16,369
( 61,575 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
133
( 27 )
106
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 31 )
5
( 26 )
Other comprehensive income on unfunded retirement obligations
102
( 22 )
80
Total other comprehensive loss
$
( 77,842 )
$
16,347
$
( 61,495 )
11
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Nine Months Ended September 30, 2021
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 6,781 )
$
1,425
$
( 5,356 )
Reclassification adjustment for (gains) realized in income
( 25 )
5
( 20 )
Other comprehensive loss from available-for-sale debt securities
( 6,806 )
1,430
( 5,376 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
( 5 )
1
( 4 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 13 )
3
( 10 )
Other comprehensive loss on unfunded retirement obligations
( 18 )
4
( 14 )
Total other comprehensive loss
$
( 6,824 )
$
1,434
$
( 5,390 )
The amounts shown in the table immediately above are included in the following line items in the consolidated statements of income:
Affected Line Item in the
Description
Consolidated Statements of Income
Reclassification adjustment for (gains) realized in income (before-tax)
Realized gains on available-for-sale debt securities, net
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost (before-tax)
Other noninterest expense
Income tax effect
Income tax provision
Changes in the components of accumulated other comprehensive (loss) income are as follows and are presented net of tax:
(In Thousands)
Unrealized
Accumulated
(Losses)
Unfunded
Other
Gains
Retirement
Comprehensive
on Securities
Obligations
(Loss) Income
Three Months Ended September 30, 2022
Balance, beginning of period
$
( 36,307 )
$
305
$
( 36,002 )
Other comprehensive loss during three months ended September 30, 2022
( 20,459 )
( 8 )
( 20,467 )
Balance, end of period
$
( 56,766 )
$
297
$
( 56,469 )
Three Months Ended September 30, 2021
Balance, beginning of period
$
9,167
$
109
$
9,276
Other comprehensive loss during three months ended September 30, 2021
( 2,867 )
( 4 )
( 2,871 )
Balance, end of period
$
6,300
$
105
$
6,405
(In Thousands)
Unrealized
Accumulated
(Losses)
Unfunded
Other
Gains
Retirement
Comprehensive
on Securities
Obligations
(Loss) Income
Nine Months Ended September 30, 2022
Balance, beginning of period
$
4,809
$
217
$
5,026
Other comprehensive loss during nine months ended September 30, 2022
( 61,575 )
80
( 61,495 )
Balance, end of period
$
( 56,766 )
$
297
$
( 56,469 )
Nine Months Ended September 30, 2021
Balance, beginning of period
$
11,676
$
119
$
11,795
Other comprehensive loss during nine months ended September 30, 2021
( 5,376 )
( 14 )
( 5,390 )
Balance, end of period
$
6,300
$
105
$
6,405
12
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
4. CASH AND DUE FROM BANKS
Cash and due from banks at September 30, 2022 and December 31, 2021 include the following:
(In Thousands)
September 30,
December 31,
2022
2021
Cash and cash equivalents
$
55,444
$
95,848
Certificates of deposit
8,600
9,100
Total cash and due from banks
$
64,044
$
104,948
Certificates of deposit are issues by U.S. banks with original maturities greater than three months. Each certificate of deposit is fully FDIC-insured. The Corporation maintains cash and cash equivalents with certain financial institutions in excess of the FDIC insurance limit.
Historically, C&N Bank has been required to maintain reserves against deposit liabilities in the form of cash and balances with the Federal Reserve Bank of Philadelphia. The reserves are based on deposit levels, account activity, and other services provided by the Federal Reserve Bank. In March 2020, the Federal Reserve Board reduced reserve requirements for U.S. banks to 0%. Accordingly, C&N Bank had no required reserves at September 30, 2022 or December 31, 2021.
5. SECURITIES
Amortized cost and fair value of available-for-sale debt securities at September 30, 2022 and December 31, 2021 are summarized as follows:
(In Thousands)
September 30, 2022
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
35,155
$
0
$
( 3,556 )
$
31,599
Obligations of U.S. Government agencies
23,939
0
( 2,550 )
21,389
Bank holding company debt securities
28,944
0
( 3,512 )
25,432
Obligations of states and political subdivisions:
Tax-exempt
146,847
153
( 20,290 )
126,710
Taxable
69,902
0
( 11,585 )
58,317
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
116,833
0
( 14,094 )
102,739
Residential collateralized mortgage obligations
44,075
0
( 4,443 )
39,632
Commercial mortgage-backed securities
89,349
0
( 11,966 )
77,383
Private label commercial mortgage-backed securities
4,793
0
( 14 )
4,779
Total available-for-sale debt securities
$
559,837
$
153
$
( 72,010 )
$
487,980
13
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands)
December 31, 2021
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
25,058
$
52
$
( 198 )
$
24,912
Obligations of U.S. Government agencies
23,936
563
( 408 )
24,091
Bank holding company debt securities
18,000
18
( 31 )
17,987
Obligations of states and political subdivisions:
Tax-exempt
143,427
4,749
( 148 )
148,028
Taxable
72,182
1,232
( 649 )
72,765
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
98,048
705
( 572 )
98,181
Residential collateralized mortgage obligations
44,015
437
( 205 )
44,247
Commercial mortgage-backed securities
86,926
1,548
( 1,006 )
87,468
Total available-for-sale debt securities
$
511,592
$
9,304
$
( 3,217 )
$
517,679
The following table presents gross unrealized losses and fair value of available-for-sale debt securities with unrealized loss positions that are not deemed to be other-than-temporarily impaired, aggregated by length of time that individual securities have been in a continuous unrealized loss position at September 30, 2022 and December 31, 2021:
September 30, 2022
Less Than 12 Months
12 Months or More
Total
(In Thousands)
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Value
Losses
Value
Losses
Value
Losses
Obligations of the U.S. Treasury
$
20,913
$
( 2,195 )
$
10,686
$
( 1,361 )
$
31,599
$
( 3,556 )
Obligations of U.S. Government agencies
8,486
( 454 )
12,903
( 2,096 )
21,389
( 2,550 )
Bank holding company debt securities
25,432
( 3,512 )
0
0
25,432
( 3,512 )
Obligations of states and political subdivisions:
Tax-exempt
107,565
( 16,818 )
13,122
( 3,472 )
120,687
( 20,290 )
Taxable
37,480
( 6,189 )
20,837
( 5,396 )
58,317
( 11,585 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
66,747
( 7,746 )
35,992
( 6,348 )
102,739
( 14,094 )
Residential collateralized mortgage obligations
31,957
( 2,763 )
7,675
( 1,680 )
39,632
( 4,443 )
Commercial mortgage-backed securities
47,633
( 4,214 )
29,750
( 7,752 )
77,383
( 11,966 )
Private label commercial mortgage-backed securities
4,779
( 14 )
0
0
4,779
( 14 )
Total temporarily impaired available-for-sale debt securities
$
350,992
$
( 43,905 )
$
130,965
$
( 28,105 )
$
481,957
$
( 72,010 )
14
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021
Less Than 12 Months
12 Months or More
Total
(In Thousands)
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Value
Losses
Value
Losses
Value
Losses
Obligations of the U.S. Treasury
$
18,886
$
( 198 )
$
0
$
0
$
18,886
$
( 198 )
Obligations of U.S. Government agencies
9,735
( 264 )
4,856
( 144 )
14,591
( 408 )
Bank holding company debt securities
12,969
( 31 )
0
0
12,969
( 31 )
Obligations of states and political subdivisions:
Tax-exempt
17,852
( 141 )
549
( 7 )
18,401
( 148 )
Taxable
31,261
( 517 )
3,277
( 132 )
34,538
( 649 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
71,451
( 572 )
0
0
71,451
( 572 )
Residential collateralized mortgage obligations
15,117
( 205 )
0
0
15,117
( 205 )
Commercial mortgage-backed securities
52,867
( 1,006 )
0
0
52,867
( 1,006 )
Total temporarily impaired available-for-sale debt securities
$
230,138
$
( 2,934 )
$
8,682
$
( 283 )
$
238,820
$
( 3,217 )
Gross realized gains and losses from available-for-sale debt securities were as follows:
(In Thousands)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
Gross realized gains from sales
$
44
$
23
$
48
$
27
Gross realized losses from sales
( 24 )
0
( 27 )
( 2 )
Net realized gains
$
20
$
23
$
21
$
25
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of September 30, 2022. Actual maturities may differ from contractual maturities because counterparties may have the right to call or prepay obligations with or without call or prepayment penalties.
(In Thousands)
September 30, 2022
Amortized
Fair
Cost
Value
Due in one year or less
$
12,648
$
12,490
Due from one year through five years
71,702
66,612
Due from five years through ten years
92,119
81,106
Due after ten years
128,318
103,239
Sub-total
304,787
263,447
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
116,833
102,739
Residential collateralized mortgage obligations
44,075
39,632
Commercial mortgage-backed securities
89,349
77,383
Private label commercial mortgage-backed securities
4,793
4,779
Total
$
559,837
$
487,980
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 $ 281,096,000 at September 30, 2022 and $ 241,428,000 at December 31, 2021 were pledged as collateral for public deposits, trusts and certain other deposits as provided by law. See Note 8 for information concerning securities pledged to secure borrowing arrangements and Note 11 for information related to securities pledged against interest rate swap obligations.
15
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) whether the Corporation intends to sell the security or more likely than not will be required to sell the security before its anticipated recovery.
A summary of information management considered in evaluating debt and equity securities for OTTI at September 30, 2022 is provided below.
Debt Securities
At September 30, 2022 and December 31, 2021, management performed an assessment for possible OTTI of the Corporation’s debt securities on an issue-by-issue basis, relying on information obtained from various sources, including publicly available financial data, ratings by external agencies, brokers and other sources. The extent of individual analysis applied to each security depended on the size of the Corporation’s investment, as well as management’s perception of the credit risk associated with each security. As reflected in the table above, the fair value of available-for-sale debt securities as of September 30, 2022 was lower than the amortized cost basis by $ 71,857,000 , or 12.8 %. In comparison, the aggregate unrealized gain position was $ 6,087,000 ( 1.2 %) at December 31, 2021. The unrealized decrease in fair value of the portfolio in the first nine months of 2022 was consistent with the significant increase in market interest rates that occurred during the period. Based on the results of the assessment, management believes there were no credit-related declines in fair value and that impairment of debt securities at September 30, 2022 and December 31, 2021 is temporary.
Equity Securities
C&N Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB-Pittsburgh), which is one of 11 regional Federal Home Loan Banks. As a member, C&N Bank is required to purchase and maintain stock in FHLB-Pittsburgh. There is no active market for FHLB-Pittsburgh stock, and it must ordinarily be redeemed by FHLB-Pittsburgh in order to be liquidated. C&N Bank’s investment in FHLB-Pittsburgh stock, included in other assets in the consolidated balance sheets, was $ 10,557,000 at September 30, 2022 and $ 9,313,000 at December 31, 2021. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at September 30, 2022 and December 31, 2021. In making this determination, management concluded that recovery of total outstanding par value, which equals the carrying value, is expected. The decision was based on review of financial information that FHLB-Pittsburgh has made publicly available.
The Corporation has a marketable equity security included in other assets in the consolidated balance sheets with a carrying value of $ 857,000 at September 30, 2022 and $ 971,000 at December 31, 2021, consisting exclusively of one mutual fund. There was an unrealized loss on the mutual fund of $ 143,000 at September 30, 2022 and $ 29,000 at December 31, 2021. Changes in the unrealized gains or losses on this security are included in other noninterest income in the consolidated statements of income.
16
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
6. LOANS
The loans receivable portfolio is segmented into commercial, residential mortgage and consumer loans. Loans outstanding at September 30, 2022 and December 31, 2021 are summarized by segment, and by classes within each segment, as follows:
Summary of Loans by Type
(In Thousands)
September 30,
December 31,
2022
2021
Commercial:
Commercial loans secured by real estate
$
658,861
$
569,840
Commercial and industrial
172,258
159,073
Paycheck Protection Program - 1st Draw
24
1,356
Paycheck Protection Program - 2nd Draw
2,011
25,508
Political subdivisions
83,725
81,301
Commercial construction and land
76,194
60,579
Loans secured by farmland
12,839
11,121
Multi-family (5 or more) residential
59,315
50,089
Agricultural loans
2,492
2,351
Other commercial loans
14,636
17,153
Total commercial
1,082,355
978,371
Residential mortgage:
Residential mortgage loans - first liens
492,854
483,629
Residential mortgage loans - junior liens
24,208
23,314
Home equity lines of credit
42,972
39,252
1-4 Family residential construction
29,950
23,151
Total residential mortgage
589,984
569,346
Consumer
17,907
17,132
Total
1,690,246
1,564,849
Less: allowance for loan losses
( 16,170 )
( 13,537 )
Loans, net
$
1,674,076
$
1,551,312
In the table above, outstanding loan balances are presented net of deferred loan origination fees, net, of $ 4,221,000 at September 30, 2022 and $ 4,247,000 at December 31, 2021.
The Corporation grants loans to individuals as well as commercial and tax-exempt entities. Commercial, residential and personal loans are made to customers geographically concentrated in Northcentral Pennsylvania, the Southern tier of New York State, Southeastern Pennsylvania and Southcentral Pennsylvania. Although the Corporation has a diversified loan portfolio, a significant portion of its debtors’ ability to honor their contracts is dependent on the local economic conditions within the region.
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was signed into law. A provision in the CARES Act includes creation of the Paycheck Protection Program (“PPP”) through the Small Business Administration (“SBA”) and Treasury Department. Under the PPP, the Corporation, as an SBA-certified lender, provided SBA-guaranteed loans to small businesses to pay their employees, rent, mortgage interest, and utilities. PPP loans are forgiven subject to clients’ providing documentation evidencing their compliant use of funds and otherwise complying with the terms of the program. Information related to PPP loans advanced pursuant to the CARES Act are labeled “1st Draw” within the tables.
On December 27, 2020, the President of the United States signed into law the Consolidated Appropriations Act, 2021 (the “CAA”), which includes provisions that broadly address additional COVID-19 responses and relief. Among the additional relief measures included are certain extensions to elements of the CARES Act, including extension of relief from troubled debt restructurings reporting established under Section 4013 of the CARES Act to 60 days after the date on which the national COVID-19 emergency terminates.
17
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The CAA also includes additional funding for the PPP with additional eligibility requirements for borrowers with generally the same loan terms as provided under the CARES Act. Information related to PPP loans advanced pursuant to the CAA are labeled “2nd Draw” within the tables.
The maximum term of PPP loans is five years. Most of the Corporation’s 1st Draw PPP loans have two-year terms, while 2nd Draw PPP loans have five-year terms and the Corporation will be repaid sooner to the extent the loans are forgiven. The interest rate on PPP loans is 1%, and the Corporation has received fees from the SBA ranging between 1% and 5% per loan, depending on the size of the loan. Fees on PPP loans, net of origination costs and a market rate adjustment on acquired PPP loans, are recognized in interest income as a yield adjustment over the term of the loans.
As of September 30, 2022, the recorded investment in 1st Draw PPP loans was $ 24,000 , including contractual principal balances of $ 26,000 , reduced by net deferred origination fees of $ 2,000 . The recorded investment in 2nd Draw PPP loans was $ 2,011,000 , including contractual principal balances of $ 2,093,000 reduced by net deferred origination fees of $ 82,000 . Interest and fees on PPP loans which are included in taxable interest and fees on loans in the unaudited consolidated statements of income totaled $ 118,000 in the third quarter 2022 and $ 1,639,000 in the third quarter 2021, and $ 899,000 in the nine-month period ended September 30, 2022 and $ 4,886,000 in the nine-month period ended September 30, 2021.
Acquired loans were initially recorded at fair value, with adjustments made to gross amortized cost based on movements in interest rates (market rate adjustment) and based on credit fair value adjustments on non-impaired loans and impaired loans. Subsequently, the Corporation has recognized amortization and accretion of a portion of the market rate adjustments and credit adjustments on non-impaired (performing) loans, and a partial recovery of purchased credit impaired (PCI) loans. For the three-month and nine-month periods ended September 30, 2022 and 2021, adjustments to the initial market rate and credit fair value adjustments of performing loans were recognized as follows:
(In Thousands)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
Market Rate Adjustment
Adjustments to gross amortized cost of loans at beginning of period
$
( 866 )
$
( 5 )
$
( 637 )
$
718
Accretion (amortization) recognized in interest income
5
( 368 )
( 224 )
( 1,091 )
Adjustments to gross amortized cost of loans at end of period
$
( 861 )
$
( 373 )
$
( 861 )
$
( 373 )
Credit Adjustment on Non-impaired Loans
Adjustments to gross amortized cost of loans at beginning of period
$
( 2,403 )
$
( 4,502 )
$
( 3,335 )
$
( 5,979 )
Accretion recognized in interest income
308
666
1,240
2,143
Adjustments to gross amortized cost of loans at end of period
$
( 2,095 )
$
( 3,836 )
$
( 2,095 )
$
( 3,836 )
A summary of PCI loans held at September 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Outstanding balance
$
5,564
$
9,802
Carrying amount
3,783
6,558
In the third quarter 2022, the Corporation received repayments on PCI loans in excess of previous carrying amounts, resulting in income of $ 173,000 as compared to $ 17,000 in the third quarter 2021. In the nine-month period ended September 30, 2022, the Corporation received repayments on PCI loans in excess of previous carrying amounts, resulting in income of $ 1,585,000 as compared to $ 35,000 in the nine-month period ended September 30, 2021. These amounts are included in interest and fees on taxable loans in the unaudited consolidated statements of income.
The Corporation maintains an allowance for loan losses that represents management’s estimate of the losses inherent in the loan portfolio as of the balance sheet date and recorded as a reduction of the investment in loans. The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Corporation’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition
18
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available. In the process of evaluating the loan portfolio, management also considers the Corporation’s exposure to losses from unfunded loan commitments. As of September 30, 2022 and December 31, 2021, management determined that no allowance for credit losses related to unfunded loan commitments was required.
Transactions within the allowance for loan losses, summarized by segment and class, for the three-month and nine-month periods ended September 30, 2022 and 2021 were as follows:
Three Months Ended September 30, 2022
June 30, 2022
September 30, 2022
(In Thousands)
Balance
Charge-offs
Recoveries
Provision (Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
4,982
$
( 2,160 )
$
0
$
3,225
$
6,047
Commercial and industrial
2,792
0
0
31
2,823
Commercial construction and land
515
0
0
169
684
Loans secured by farmland
112
0
0
1
113
Multi-family (5 or more) residential
339
0
0
88
427
Agricultural loans
23
0
0
( 1 )
22
Other commercial loans
131
0
0
( 9 )
122
Total commercial
8,894
( 2,160 )
0
3,504
10,238
Residential mortgage:
Residential mortgage loans - first liens
3,689
0
1
229
3,919
Residential mortgage loans - junior liens
180
0
0
14
194
Home equity lines of credit
308
0
0
25
333
1-4 Family residential construction
215
0
0
36
251
Total residential mortgage
4,392
0
1
304
4,697
Consumer
261
( 36 )
24
( 14 )
235
Unallocated
1,000
0
0
0
1,000
Total Allowance for Loan Losses
$
14,547
$
( 2,196 )
$
25
$
3,794
$
16,170
Three Months Ended September 30, 2021
June 30, 2021
September 30, 2021
(In Thousands)
Balance
Charge-offs
Recoveries
Provision (Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
3,452
$
0
$
0
$
368
$
3,820
Commercial and industrial
2,781
( 1,194 )
6
947
2,540
Commercial construction and land
452
0
0
107
559
Loans secured by farmland
113
0
0
( 1 )
112
Multi-family (5 or more) residential
150
0
0
46
196
Agricultural loans
25
0
0
8
33
Other commercial loans
145
0
0
28
173
Total commercial
7,118
( 1,194 )
6
1,503
7,433
Residential mortgage:
Residential mortgage loans - first liens
3,536
0
1
29
3,566
Residential mortgage loans - junior liens
327
0
0
( 6 )
321
Home equity lines of credit
294
0
0
( 11 )
283
1-4 Family residential construction
198
0
0
( 9 )
189
Total residential mortgage
4,355
0
1
3
4,359
Consumer
231
( 26 )
8
24
237
Unallocated
671
0
0
0
671
Total Allowance for Loan Losses
$
12,375
$
( 1,220 )
$
15
$
1,530
$
12,700
19
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
For the three months ended September 30, 2022, the provision for loan losses was $ 3,794,000 , an increase in expense of $ 2,264,000 as compared to $ 1,530,000 for the three months ended September 30, 2021. The third quarter 2022 provision included net charge-offs of $ 2,171,000 and an increase of $ 1,623,000 in the collectively determined portion of the allowance. In the third quarter 2022, the Corporation recorded a partial charge-off of $ 2,160,000 on a commercial real estate secured loan with a principal balance of $ 6,920,000 at the time of charge-off. This is a participation loan to a borrower in the health care industry. The charge-off resulted from the borrower’s default due to deterioration in financial performance accompanied by a significant decrease in the appraised value of property at a recently closed facility that had been one of the primary sources of collateral on the loan. Realization of the recorded investment in the loan of $ 4,760,000 at September 30, 2022 is principally dependent upon the amount of proceeds from sales of the real estate and, if necessary, payments of any shortfall by the guarantors.
The third quarter 2021 provision included a net charge of $ 611,000 related to specific loans (net charge-offs of $ 1,205,000 offset by a net decrease in specific allowances on loans of $ 594,000 ), and an increase of $ 919,000 in the collectively determined portion of the allowance. In the third quarter 2021, the Corporation recorded a partial charge-off of $ 1,194,000 on a commercial loan with an outstanding balance of $ 3,496,000 at the time of the charge-off. At September 30, 2022, the recorded investment in this loan was $ 196,000 . In addition, there is a PPP loan to this borrower with a balance of $ 727,000 at September 30, 2022 that is in the process of collection. At September 30, 2022, there was no specific allowance related to loans to this borrower.
December 31,
September 30,
Nine Months Ended September 30, 2022
2021
Provision
2022
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
4,405
$
( 2,160 )
$
0
$
3,802
$
6,047
Commercial and industrial
2,723
( 150 )
0
250
2,823
Commercial construction and land
637
0
0
47
684
Loans secured by farmland
115
0
0
( 2 )
113
Multi-family (5 or more) residential
215
0
0
212
427
Agricultural loans
25
0
0
( 3 )
22
Other commercial loans
173
0
0
( 51 )
122
Total commercial
8,293
( 2,310 )
0
4,255
10,238
Residential mortgage:
Residential mortgage loans - first liens
3,650
0
3
266
3,919
Residential mortgage loans - junior liens
184
0
0
10
194
Home equity lines of credit
302
0
15
16
333
1-4 Family residential construction
202
0
0
49
251
Total residential mortgage
4,338
0
18
341
4,697
Consumer
235
( 107 )
39
68
235
Unallocated
671
0
0
329
1,000
Total Allowance for Loan Losses
$
13,537
$
( 2,417 )
$
57
$
4,993
$
16,170
20
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31,
September 30,
Nine Months Ended September 30, 2021
2020
Provision
2021
(In Thousands)
Balance
Charge-offs
Recoveries
(Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
3,051
$
0
$
2
$
767
$
3,820
Commercial and industrial
2,245
( 1,194 )
20
1,469
2,540
Commercial construction and land
454
0
0
105
559
Loans secured by farmland
120
0
0
( 8 )
112
Multi-family (5 or more) residential
236
0
0
( 40 )
196
Agricultural loans
34
0
0
( 1 )
33
Other commercial loans
168
0
0
5
173
Total commercial
6,308
( 1,194 )
22
2,297
7,433
Residential mortgage:
Residential mortgage loans - first liens
3,524
( 11 )
3
50
3,566
Residential mortgage loans - junior liens
349
0
0
( 28 )
321
Home equity lines of credit
281
0
2
0
283
1-4 Family residential construction
99
0
0
90
189
Total residential mortgage
4,253
( 11 )
5
112
4,359
Consumer
239
( 73 )
33
38
237
Unallocated
585
0
0
86
671
Total Allowance for Loan Losses
$
11,385
$
( 1,278 )
$
60
$
2,533
$
12,700
For the nine months ended September 30, 2022, the provision for loan losses was $ 4,993,000 , an increase in expense of $ 2,460,000 as compared to $ 2,533,000 recorded for the first nine months ended September 30, 2021. The provision for the first nine months of 2022 includes $ 2,047,000 related to specific loans (net decrease in specific allowances on loans of $ 313,000 and net charge-offs of $ 2,360,000 ), an increase of $ 2,617,000 in the collectively determined portion of the allowance and a $ 329,000 increase in the unallocated portion. In comparison, the provision for loan losses in the first nine months of 2021 includes $ 1,176,000 related to specific loans (net charge-offs of $ 1,218,000 and a decrease in specific allowances on loans of $ 42,000 ), an increase of $ 1,271,000 in the collectively determined portion of the allowance and an $ 86,000 increase in the unallocated portion.
In determining the larger loan relationships for detailed assessment under the specific allowance component, the Corporation uses an internal risk rating system. Under the risk rating system, the Corporation classifies problem or potential problem loans as “Special Mention,” “Substandard,” or “Doubtful” on the basis of currently existing facts, conditions and values. Substandard loans include those characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans that do not currently expose the Corporation to sufficient risk to warrant classification as Substandard or Doubtful, but possess weaknesses that deserve management’s close attention, are deemed to be Special Mention. Risk ratings are updated any time that conditions or the situation warrants. Loans not classified are included in the “Pass” column in the table that follows.
21
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of September 30, 2022 and December 31, 2021:
September 30, 2022
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Commercial:
Commercial loans secured by real estate
$
637,390
$
5,938
$
11,789
$
0
$
3,744
$
658,861
Commercial and Industrial
159,735
9,085
3,399
0
39
172,258
Paycheck Protection Program - 1st Draw
24
0
0
0
0
24
Paycheck Protection Program - 2nd Draw
2,011
0
0
0
0
2,011
Political subdivisions
83,725
0
0
0
0
83,725
Commercial construction and land
75,433
714
47
0
0
76,194
Loans secured by farmland
10,903
618
1,318
0
0
12,839
Multi-family (5 or more) residential
58,458
0
857
0
0
59,315
Agricultural loans
1,875
29
588
0
0
2,492
Other commercial loans
14,636
0
0
0
0
14,636
Total commercial
1,044,190
16,384
17,998
0
3,783
1,082,355
Residential Mortgage:
Residential mortgage loans - first liens
478,768
7,398
6,688
0
0
492,854
Residential mortgage loans - junior liens
23,739
164
305
0
0
24,208
Home equity lines of credit
42,424
59
489
0
0
42,972
1-4 Family residential construction
29,950
0
0
0
0
29,950
Total residential mortgage
574,881
7,621
7,482
0
0
589,984
Consumer
17,844
0
63
0
0
17,907
Totals
$
1,636,915
$
24,005
$
25,543
$
0
$
3,783
$
1,690,246
December 31, 2021
Purchased
(In Thousands)
Special
Credit
Pass
Mention
Substandard
Doubtful
Impaired
Total
Commercial:
Commercial loans secured by real estate
$
538,966
$
10,510
$
16,220
$
0
$
4,144
$
569,840
Commercial and Industrial
142,775
10,841
4,694
0
763
159,073
Paycheck Protection Program - 1st Draw
1,356
0
0
0
0
1,356
Paycheck Protection Program - 2nd Draw
25,508
0
0
0
0
25,508
Political subdivisions
81,301
0
0
0
0
81,301
Commercial construction and land
59,816
715
48
0
0
60,579
Loans secured by farmland
10,011
186
924
0
0
11,121
Multi-family (5 or more) residential
47,638
0
873
0
1,578
50,089
Agricultural loans
1,802
0
549
0
0
2,351
Other commercial loans
17,150
3
0
0
0
17,153
Total commercial
926,323
22,255
23,308
0
6,485
978,371
Residential Mortgage:
Residential mortgage loans - first liens
469,044
7,981
6,534
0
70
483,629
Residential mortgage loans - junior liens
22,914
114
283
0
3
23,314
Home equity lines of credit
38,652
59
541
0
0
39,252
1-4 Family residential construction
23,151
0
0
0
0
23,151
Total residential mortgage
553,761
8,154
7,358
0
73
569,346
Consumer
17,092
0
40
0
0
17,132
Totals
$
1,497,176
$
30,409
$
30,706
$
0
$
6,558
$
1,564,849
22
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following tables present a summary of loan balances and the related allowance for loan losses summarized by portfolio segment and class for each impairment method used as of September 30, 2022 and December 31, 2021.
September 30, 2022
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Commercial:
Commercial loans secured by real estate
$
12,080
$
646,781
$
658,861
$
427
$
5,620
$
6,047
Commercial and industrial
369
171,889
172,258
0
2,823
2,823
Paycheck Protection Program - 1st Draw
0
24
24
0
0
0
Paycheck Protection Program - 2nd Draw
0
2,011
2,011
0
0
0
Political subdivisions
0
83,725
83,725
0
0
0
Commercial construction and land
47
76,147
76,194
0
684
684
Loans secured by farmland
78
12,761
12,839
0
113
113
Multi-family (5 or more) residential
0
59,315
59,315
0
427
427
Agricultural loans
60
2,432
2,492
0
22
22
Other commercial loans
0
14,636
14,636
0
122
122
Total commercial
12,634
1,069,721
1,082,355
427
9,811
10,238
Residential mortgage:
Residential mortgage loans - first liens
576
492,278
492,854
0
3,919
3,919
Residential mortgage loans - junior liens
31
24,177
24,208
0
194
194
Home equity lines of credit
68
42,904
42,972
0
333
333
1-4 Family residential construction
0
29,950
29,950
0
251
251
Total residential mortgage
675
589,309
589,984
0
4,697
4,697
Consumer
0
17,907
17,907
0
235
235
Unallocated
1,000
Total
$
13,309
$
1,676,937
$
1,690,246
$
427
$
14,743
$
16,170
23
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Commercial:
Commercial loans secured by real estate
$
10,926
$
558,914
$
569,840
$
669
$
3,736
$
4,405
Commercial and industrial
2,503
156,570
159,073
71
2,652
2,723
Paycheck Protection Program - 1st Draw
0
1,356
1,356
0
0
0
Paycheck Protection Program - 2nd Draw
0
25,508
25,508
0
0
0
Political subdivisions
0
81,301
81,301
0
0
0
Commercial construction and land
0
60,579
60,579
0
637
637
Loans secured by farmland
83
11,038
11,121
0
115
115
Multi-family (5 or more) residential
1,578
48,511
50,089
0
215
215
Agricultural loans
0
2,351
2,351
0
25
25
Other commercial loans
0
17,153
17,153
0
173
173
Total commercial
15,090
963,281
978,371
740
7,553
8,293
Residential mortgage:
Residential mortgage loans - first liens
630
482,999
483,629
0
3,650
3,650
Residential mortgage loans - junior liens
14
23,300
23,314
0
184
184
Home equity lines of credit
0
39,252
39,252
0
302
302
1-4 Family residential construction
0
23,151
23,151
0
202
202
Total residential mortgage
644
568,702
569,346
0
4,338
4,338
Consumer
0
17,132
17,132
0
235
235
Unallocated
671
Total
$
15,734
$
1,549,115
$
1,564,849
$
740
$
12,126
$
13,537
Summary information related to impaired loans at September 30, 2022 and December 31, 2021 is provided in the table immediately below.
(In Thousands)
September 30, 2022
December 31, 2021
Unpaid
Unpaid
Principal
Recorded
Related
Principal
Recorded
Related
Balance
Investment
Allowance
Balance
Investment
Allowance
With no related allowance recorded:
Commercial loans secured by real estate
$
12,680
$
8,684
$
0
$
6,600
$
4,458
$
0
Commercial and industrial
2,135
369
0
5,213
2,431
0
Residential mortgage loans - first liens
601
576
0
656
630
0
Residential mortgage loans - junior liens
71
31
0
124
14
0
Home equity lines of credit
68
68
0
0
0
0
Loans secured by farmland
78
78
0
83
83
0
Agricultural loans
60
60
0
0
0
0
Construction and other land loans
47
47
0
0
0
0
Multi-family (5 or more) residential
0
0
0
2,734
1,578
0
Total with no related allowance recorded
15,740
9,913
0
15,410
9,194
0
With a related allowance recorded:
Commercial loans secured by real estate
3,396
3,396
427
6,468
6,468
668
Commercial and industrial
0
0
0
72
72
72
Total with a related allowance recorded
3,396
3,396
427
6,540
6,540
740
Total
$
19,136
$
13,309
$
427
$
21,950
$
15,734
$
740
24
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The average balance of impaired loans and interest income recognized on these impaired loans is as follows:
(In Thousands)
Interest Income Recognized on
Average Investment in Impaired Loans
Impaired Loans on a Cash Basis
Three Months Ended
Nine Months Ended
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
2022
2021
2022
2021
Commercial:
Commercial loans secured by real estate
$
9,710
$
11,252
$
9,804
$
11,811
$
143
$
172
$
483
$
401
Commercial and industrial
371
3,844
839
2,566
4
4
207
25
Commercial construction and land
47
48
47
48
0
2
1
2
Loans secured by farmland
79
84
81
84
0
0
0
1
Multi-family (5 or more) residential
0
1,578
263
1,584
0
31
1,156
122
Agricultural loans
59
66
61
67
0
0
2
3
Total commercial
10,266
16,872
11,095
16,160
147
209
1,849
554
Residential mortgage:
Residential mortgage loans - first lien
612
1,322
587
1,830
5
11
17
68
Residential mortgage loans - junior lien
31
386
33
417
0
1
6
10
Home equity lines of credit
68
0
34
0
1
0
3
0
Total residential mortgage
711
1,708
654
2,247
6
12
26
78
Total
$
10,977
$
18,580
$
11,749
$
18,407
$
153
$
221
$
1,875
$
632
The increase in interest income recognized on a cash basis on impaired loans in 2022 resulted mainly from repayments received on loans that had been classified as purchased credit impaired at December 31, 2021.
The breakdown by portfolio segment and class of nonaccrual loans and loans past due ninety days or more and still accruing is as follows:
(In Thousands)
September 30, 2022
December 31, 2021
Past Due
Past Due
90+ Days and
90+ Days and
Accruing
Nonaccrual
Accruing
Nonaccrual
Commercial:
Commercial loans secured by real estate
$
1,898
$
12,079
$
738
$
10,885
Commercial and industrial
248
304
30
2,299
Commercial construction and land
25
47
0
48
Loans secured by farmland
0
78
28
83
Multi-family (5 or more) residential
0
0
0
1,578
Agricultural loans
59
0
65
0
Total commercial
2,230
12,508
861
14,893
Residential mortgage:
Residential mortgage loans - first liens
985
4,271
1,144
4,005
Residential mortgage loans - junior liens
55
0
69
3
Home equity lines of credit
186
132
102
82
Total residential mortgage
1,226
4,403
1,315
4,090
Consumer
43
48
43
16
Totals
$
3,499
$
16,959
$
2,219
$
18,999
The amounts shown in the table immediately above include loans classified as troubled debt restructurings (described in more detail below), if such loans are past due ninety days or more or nonaccrual. PCI loans with a total recorded investment of $ 3,783,000 at September 30, 2022 and $ 6,558,000 at December 31, 2021 are classified as nonaccrual.
25
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The table below presents a summary of the contractual aging of loans as of September 30, 2022 and December 31, 2021.
(In Thousands)
As of September 30, 2022
As of December 31, 2021
Current &
Current &
Past Due
Past Due
Past Due
Past Due
Past Due
Past Due
Less than
30-89
90+
Less than
30-89
90+
30 Days
Days
Days
Total
30 Days
Days
Days
Total
Commercial:
Commercial loans secured by real estate
$
655,851
$
0
$
3,010
$
658,861
$
563,658
$
762
$
5,420
$
569,840
Commercial and industrial
171,819
129
310
172,258
158,188
72
813
159,073
Paycheck Protection Program - 1st Draw
24
0
0
24
1,339
17
0
1,356
Paycheck Protection Program - 2nd Draw
1,062
949
0
2,011
25,508
0
0
25,508
Political subdivisions
83,725
0
0
83,725
81,301
0
0
81,301
Commercial construction and land
75,925
197
72
76,194
60,509
70
0
60,579
Loans secured by farmland
12,675
86
78
12,839
11,010
0
111
11,121
Multi-family (5 or more) residential
59,315
0
0
59,315
48,532
0
1,557
50,089
Agricultural loans
2,433
0
59
2,492
2,279
7
65
2,351
Other commercial loans
14,636
0
0
14,636
17,153
0
0
17,153
Total commercial
1,077,465
1,361
3,529
1,082,355
969,477
928
7,966
978,371
Residential mortgage:
Residential mortgage loans - first liens
487,629
1,934
3,291
492,854
475,637
5,038
2,954
483,629
Residential mortgage loans - junior liens
24,106
47
55
24,208
23,229
16
69
23,314
Home equity lines of credit
42,465
227
280
42,972
38,830
279
143
39,252
1-4 Family residential construction
29,950
0
0
29,950
23,151
0
0
23,151
Total residential mortgage
584,150
2,208
3,626
589,984
560,847
5,333
3,166
569,346
Consumer
17,674
142
91
17,907
17,001
72
59
17,132
Totals
$
1,679,289
$
3,711
$
7,246
$
1,690,246
$
1,547,325
$
6,333
$
11,191
$
1,564,849
Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at September 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Total
September 30, 2022 Nonaccrual Totals
$
12,542
$
670
$
3,747
$
16,959
December 31, 2021 Nonaccrual Totals
$
8,800
$
1,227
$
8,972
$
18,999
26
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Loans whose terms are modified are classified as troubled debt restructurings (TDRs) if the Corporation grants such borrowers concessions, and it is deemed that those borrowers are experiencing financial difficulty. Loans classified as TDRs are designated as impaired. The outstanding balance of loans subject to TDRs, as well as contractual aging information at September 30, 2022 and December 31, 2021 is as follows:
(In Thousands)
Current &
Past Due
Past Due
Past Due
Less than
30-89
90+
30 Days
Days
Days
Nonaccrual
Total
September 30, 2022 Totals
$
211
$
20
$
92
$
3,868
$
4,191
December 31, 2021 Totals
$
248
$
40
$
65
$
5,452
$
5,805
At September 30, 2022 and December 31, 2021, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.
TDRs that occurred during the three-month and nine-month periods ended September 30, 2022 and 2021 are as follows:
(Balances in Thousands)
Three Months Ended
Three Months Ended
September 30, 2022
September 30, 2021
Post-
Post-
Number
Modification
Number
Modification
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Home equity lines of credit,
Reduced monthly payments for an eighteen-month period
0
$
0
1
$
70
Total
0
$
0
1
$
70
Nine Months Ended
Nine Months Ended
(Balances in Thousands)
September 30, 2022
September 30, 2021
Post-
Post-
Number
Modification
Number
Modification
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Residential mortgage - first liens:
Reduced monthly payments and extended maturity date
0
$
0
1
$
12
Reduced monthly payments for a fifteen-month period
0
0
1
116
Home equity lines of credit:
Reduced monthly payments and extended maturity date
0
0
1
24
Reduced monthly payments for an eighteen-month period
0
0
1
70
Total
0
$
0
4
$
222
In the third quarters of 2022 and 2021, there were no defaults on loans for which TDRs were entered into within the previous 12 months. In the nine-month periods ended September 30, 2022 and 2021, defaults on loans for which modifications that were considered to be TDR and were entered into within the previous 12 months are summarized as follows:
(Balances in Thousands)
Nine Months Ended
Nine Months Ended
September 30, 2022
September 30, 2021
Number
Number
of
Recorded
of
Recorded
Loans
Investment
Loans
Investment
Commercial loans secured by real estate
0
$
0
1
$
3,392
Total
0
$
0
1
$
3,392
27
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The carrying amount of foreclosed residential real estate properties held as a result of obtaining physical possession (included in foreclosed assets held for sale in the unaudited consolidated balance sheets) is as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Foreclosed residential real estate
$
179
$
256
The recorded investment of consumer mortgage loans secured by residential real properties for which formal foreclosure proceedings were in process is as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Residential real estate in process of foreclosure
$
1,306
$
1,260
7. GOODWILL AND OTHER INTANGIBLE ASSETS
Information related to core deposit intangibles is as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Gross amount
$
6,639
$
6,639
Accumulated amortization
( 3,652 )
( 3,323 )
Net
$
2,987
$
3,316
Amortization expense related to core deposit intangibles is included in other noninterest expense in the consolidated statements of income, as follows:
(In Thousands)
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2022
2021
2022
2021
Amortization expense
$
110
$
133
$
329
$
401
Goodwill represents the excess of the cost of acquisitions over the fair value of the net assets acquired. At September 30, 2022 and December 31, 2021, the net carrying value of goodwill was $ 52,505,000 .
8. BORROWED FUNDS
SHORT-TERM BORROWINGS
Short-term borrowings (initial maturity within one year) include the following:
(In Thousands)
September 30,
December 31,
2022
2021
FHLB-Pittsburgh borrowings
$
0
$
0
Customer repurchase agreements
2,457
1,803
Total short-term borrowings
$
2,457
$
1,803
The Corporation had available credit with other correspondent banks totaling $ 95,000,000 at September 30, 2022 and $ 45,000,000 at December 31, 2021. These lines of credit are primarily unsecured. No amounts were outstanding at September 30, 2022 or December 31, 2021.
28
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. At September 30, 2022, the Corporation had available credit in the amount of $ 22,376,000 on this line with no outstanding advances. At December 31, 2021, the Corporation had available credit in the amount of $ 13,642,000 on this line with no outstanding advances. As collateral for this line, the Corporation has pledged available-for-sale securities with a carrying value of $ 23,420,000 at September 30, 2022 and $ 14,034,000 at December 31, 2021.
The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average rate paid by the Corporation on customer repurchase agreements was 0.10 % at September 30, 2022 and December 31, 2021. The carrying value of the underlying securities was $ 2,480,000 at September 30, 2022 and $ 1,820,000 at December 31, 2021.
The FHLB-Pittsburgh loan facility is collateralized by qualifying loans secured by real estate with a book value totaling $ 1,182,945,000 at September 30, 2022 and $ 1,046,242,000 at December 31, 2021. Also, the FHLB-Pittsburgh loan facility requires the Corporation to invest in established amounts of FHLB-Pittsburgh stock. The carrying values of the Corporation’s holdings of FHLB-Pittsburgh stock (included in other assets in the consolidated balance sheets) were $ 10,557,000 at September 30, 2022 and $ 9,313,000 at December 31, 2021. The Corporation’s total credit facility with FHLB-Pittsburgh was $ 821,608,000 at September 30, 2022, including an unused (available) amount of $ 754,743,000 . At December 31, 2021, the Corporation’s total credit facility with FHLB-Pittsburgh was $ 756,868,000 , including an unused (available) amount of $ 723,557,000 .
At September 30, 2022 and December 31, 2021, there were no overnight borrowings or short-term advances from FHLB-Pittsburgh.
LONG-TERM BORROWINGS – FHLB ADVANCES
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Loans maturing in 2022 with a weighted-average rate of 0.61 %
$
4,013
$
15,452
Loans maturing in 2023 with a weighted-average rate of 1.35 %
9,330
7,119
Loans maturing in 2024 with a weighted-average rate of 2.89 %
29,822
5,099
Loans maturing in 2025 with a weighted-average rate of 3.38 %
12,298
372
Total long-term FHLB-Pittsburgh borrowings
$
55,463
$
28,042
Note: Weighted-average rates are presented as of September 30, 2022.
SENIOR NOTES
On May 19, 2021, the Corporation issued and sold $ 15.0 million in aggregate principal amount of 2.75 % Fixed Rate Senior Unsecured Notes due 2026 (the "Senior Notes"). The Senior Notes mature on June 1, 2026 and bear interest at a fixed annual rate of 2.75 %. The Corporation is not entitled to redeem the Senior Notes, in whole or in part, at any time prior to maturity and the Senior Notes are not subject to redemption by the holders. The Senior Notes are unsecured and unsubordinated obligations of the Corporation only and are not obligations of, and are not guaranteed by, any subsidiary of the Corporation.
The Senior Notes were recorded, net of debt issuance costs of $ 337,000 , at an initial carrying amount of $ 14,663,000 . Debt issuance costs are amortized over the term of the Senior Notes as an adjustment of the effective interest rate. Amortization of debt issuance costs associated with the Senior Notes totaling $ 16,000 in the third quarter 2022 and $ 48,000 in the nine-month period ended September 30, 2022, and $ 15,000 in the third quarter 2021 and $ 22,000 in the nine-month period ended September 30, 2021, was included in interest expense in the unaudited consolidated statements of income.
29
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2022 and December 31, 2021, outstanding Senior Notes are as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Senior Notes with an aggregate par value of $ 15,000,000 ; bearing interest at 2.75 % with an effective interest rate of 3.23 %; maturing in June 2026
$
14,749
$
14,701
Total carrying value
$
14,749
$
14,701
SUBORDINATED DEBT
On May 19, 2021 , the Corporation issued and sold $ 25.0 million in aggregate principal amount of 3.25 % Fixed-to-Floating Rate Subordinated Notes due 2031 (the "Subordinated Notes"). The Subordinated Notes mature on June 1, 2031 and bear interest at a fixed annual rate of 3.25 %, to June 1, 2026 . From June 1, 2026 to maturity or early redemption, the interest rate will reset quarterly to an interest rate per annum equal to the three-month Secured Overnight Financing Rate provided by the Federal Reserve Bank of New York plus 259 basis points. The Corporation is entitled to redeem the Subordinated Notes, in whole or in part, at any time on or after June 1, 2026, and to redeem the Subordinated Notes at any time in whole upon certain other events. Any redemption of the Subordinated Notes will be subject to prior regulatory approval to the extent required.
The Subordinated Notes are not subject to redemption at the option of the holders. The Subordinated Notes are unsecured, subordinated obligations of the Corporation only and are not obligations of, and are not guaranteed by, any subsidiary of the Corporation. The Subordinated Notes rank junior in right to payment to the Corporation's current and future senior indebtedness, including the Senior Notes (described above). The Subordinated Notes are intended to qualify as Tier 2 capital for regulatory capital purposes.
The Subordinated Notes were recorded, net of debt issuance costs of $ 563,000 , at an initial carrying amount of $ 24,437,000 . Debt issuance costs are amortized through June 1, 2026 as an adjustment of the effective interest rate. Amortization of debt issuance costs associated with the Subordinated Notes totaling $ 27,000 in the third quarter 2022 and $ 79,000 in the nine-month period ended September 30, 2022, and $ 25,000 in the third quarter 2021 and $ 38,000 in the nine-month period ended September 30, 2021, was included in interest expense in the unaudited consolidated statements of income.
At September 30, 2022 and December 31, 2021, the carrying amounts of subordinated debt agreements are as follows:
(In Thousands)
September 30,
December 31,
2022
2021
Agreements with an aggregate par value of $ 6,500,000 ; bearing interest at 6.50 %; maturing in April 2027 and redeemed at par in April 2022
$
0
$
6,500
Agreement with a par value of $ 2,000,000 ; bearing interest at 6.50 % with an effective interest rate of 5.60 %; maturing in July 2027 and redeemed at par in June 2022
0
2,008
Agreements with a par value of $ 25,000,000 ; bearing interest at 3.25 % with an effective interest rate of 3.74 % ; maturing in June 2031 and redeemable at par in June 2026
24,580
24,501
Total carrying value
$
24,580
$
33,009
30
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
9. STOCK-BASED COMPENSATION PLANS
The Corporation has a Stock Incentive Plan for a selected group of officers and an Independent Directors Stock Incentive Plan. The 2022 restricted stock awards under the Stock Incentive Plan vest ratably over three years , and the 2022 restricted stock issued under the Independent Directors Stock Incentive Plan vests over one year . Following is a summary of restricted stock awards granted in the nine-month period ended September 30, 2022, all of which were granted in the first quarter:
(Dollars in Thousands)
Aggregate
Grant
Date
Number of
Fair
Shares
Value
1st quarter 2022 awards:
Time-based awards to independent directors
9,588
$
240
Time-based awards to employees
51,638
1,293
Performance-based awards to employees
17,017
426
Total
78,243
$
1,959
Compensation cost related to restricted stock is recognized based on the fair value of the stock at the grant date over the vesting period, adjusted for estimated and actual forfeitures. Total annual stock-based compensation for the year ending December 31, 2022 is estimated to total between $ 1,228,000 and $ 1,574,000 , depending on whether applicable performance-based awards vest based on annual 2022 earnings performance criteria as defined in the grant documents. Total stock-based compensation expense attributable to restricted stock awards amounted to $ 388,000 in the third quarter 2022 and $ 345,000 in the third quarter 2021. Total stock-based compensation expense attributable to restricted stock awards amounted to $ 1,169,000 in the nine-month period ended September 30, 2022 and $ 970,000 in the nine-month period ended September 30, 2021.
10. CONTINGENCIES
In the normal course of business, the Corporation is subject to pending and threatened litigation in which claims for monetary damages are asserted. In management’s opinion, the Corporation’s financial position and results of operations would not be materially affected by the outcome of these legal proceedings.
11. DERIVATIVE FINANCIAL INSTRUMENTS
The Corporation is a party to derivative financial instruments. These financial instruments consist of interest rate swap agreements which contain master netting and collateral provisions designed to protect the party at risk.
Interest rate swaps with commercial loan banking customers were executed to facilitate their respective risk management strategies. Under the terms of these arrangements, the commercial banking customers effectively exchanged their floating interest rate exposures on loans into fixed interest rate exposures. Those interest rate swaps have been simultaneously economically hedged by offsetting interest rate swaps with a third party, such that the Corporation has effectively exchanged its fixed interest rate exposures for floating rate exposures. These derivatives are not designated as hedges and are not speculative. Rather, these derivatives result from a service provided to certain customers. As the interest rate swaps associated with this program do not meet the hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.
The aggregate notional amount of interest rate swaps was $ 111,364,000 at September 30, 2022 and $ 123,094,000 at December 31, 2021. There were no interest rate swaps originated in the nine-month periods ended September 30, 2022 and 2021. There were no gross amounts of interest rate swap-related assets and liabilities not offset in the consolidated balance sheets at September 30, 2022. The net impact on the consolidated statements of income from interest rate swaps was a reduction in interest income on loans of $ 4,000 in the third quarter 2022 and $ 541,000 in the nine months ended September 30, 2022 as compared to a reduction in interest income on loans of $ 335,000 in the third quarter 2021 and $ 1,013,000 in the nine months ended September 30, 2021.
31
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The table below presents the fair value of the Corporation’s derivative financial instruments as well as their classification on the consolidated balance sheets at September 30, 2022 and December 31, 2021:
(In Thousands)
At June 30, 2022
At December 31, 2021
Asset Derivatives
Liability Derivatives
Asset Derivatives
Liability Derivatives
Notional
Fair
Notional
Fair
Notional
Fair
Notional
Fair
Amount
Value (1)
Amount
Value (2)
Amount
Value (1)
Amount
Value (2)
Interest rate swap agreements
$
55,682
$
3,795
$
55,682
$
3,795
$
61,547
$
3,104
$
61,547
$
3,104
(1) Included in other assets in the consolidated balance sheets.
(2) Included in accrued interest and other liabilities in the consolidated balance sheets.
The Corporation’s agreement with its derivative counterparty provides that if the Corporation defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Corporation could also be declared in default on its derivative obligations. Further, if the Corporation were to fail to maintain its status as a well or adequately capitalized institution, then the counterparty could terminate the derivative positions and the Corporation would be required to settle its obligations under the agreements. Available-for-sale securities with a carrying value of $ 2,242,000 were pledged as collateral against the Corporation’s obligations related to the interest rate swaps at September 30, 2022.
12. FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS
The Corporation measures certain assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. FASB topic 820, “Fair Value Measurements and Disclosures” establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs used in determining valuations into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:
Level 1 – Fair value is based on unadjusted quoted prices in active markets that are accessible to the Corporation for identical assets or liabilities. These generally provide the most reliable evidence and are used to measure fair value whenever available.
Level 2 – Fair value is based on significant inputs, other than Level 1 inputs, that are observable either directly or indirectly for substantially the full term of the asset or liability through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets or liabilities, quoted market prices in markets that are not active for identical or similar assets or liabilities and other observable inputs.
Level 3 – Fair value is based on significant unobservable inputs. Examples of valuation methodologies that would result in Level 3 classification include option pricing models, discounted cash flows and other similar techniques.
The Corporation monitors and evaluates available data relating to fair value measurements on an ongoing basis and recognizes transfers among the levels of the fair value hierarchy as of the date of an event or change in circumstances that affects the valuation method chosen. Examples of such changes may include the market for a particular asset or liability becoming active or inactive, changes in the availability of quoted prices, or changes in the availability of other market data.
32
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2022 and December 31, 2021, assets and liabilities measured at fair value and the valuation methods used are as follows:
September 30, 2022
Quoted
Prices
Other
in Active
Observable
Unobservable
Total
Markets
Inputs
Inputs
Fair
(In Thousands)
(Level 1)
(Level 2)
(Level 3)
Value
Recurring fair value measurements, assets:
AVAILABLE-FOR-SALE DEBT SECURITIES:
Obligations of the U.S. Treasury
$
31,599
$
0
$
0
$
31,599
Obligations of U.S. Government agencies
0
21,389
0
21,389
Bank holding company debt securities
0
25,432
0
25,432
Obligations of states and political subdivisions:
Tax-exempt
0
126,710
0
126,710
Taxable
0
58,317
0
58,317
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
102,739
0
102,739
Residential collateralized mortgage obligations
0
39,632
0
39,632
Commercial mortgage-backed securities
0
77,383
0
77,383
Private label commercial mortgage-backed securities
0
4,779
0
4,779
Total available-for-sale debt securities
31,599
456,381
0
487,980
Marketable equity security
857
0
0
857
Servicing rights
0
0
2,649
2,649
Interest rate swap agreements, assets
0
3,795
0
3,795
Total recurring fair value measurements, assets
$
32,456
$
460,176
$
2,649
$
495,281
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
3,795
$
0
$
3,795
Nonrecurring fair value measurements, assets:
Impaired loans, net
$
0
$
0
$
2,969
$
2,969
Foreclosed assets held for sale
0
0
454
454
Total nonrecurring fair value measurements, assets
$
0
$
0
$
3,423
$
3,423
33
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2021
Quoted
Prices
Other
in Active
Observable
Unobservable
Total
Markets
Inputs
Inputs
Fair
(In Thousands)
(Level 1)
(Level 2)
(Level 3)
Value
Recurring fair value measurements, assets:
AVAILABLE-FOR-SALE DEBT SECURITIES:
Obligations of the U.S. Treasury
$
24,912
$
0
$
0
$
24,912
Obligations of U.S. Government agencies
0
24,091
0
24,091
Bank holding company debt securities
0
17,987
0
17,987
Obligations of states and political subdivisions:
Tax-exempt
0
148,028
0
148,028
Taxable
0
72,765
0
72,765
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
98,181
0
98,181
Residential collateralized mortgage obligations
0
44,247
0
44,247
Commercial mortgage-backed securities
0
87,468
0
87,468
Total available-for-sale debt securities
24,912
492,767
0
517,679
Marketable equity security
971
0
0
971
Servicing rights
0
0
2,329
2,329
Interest rate swap agreements, assets
0
3,104
0
3,104
Total recurring fair value measurements, assets
$
25,883
$
495,871
$
2,329
$
524,083
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
3,104
$
0
$
3,104
Nonrecurring fair value measurements, assets:
Impaired loans, net
$
0
$
0
$
5,800
$
5,800
Foreclosed assets held for sale
0
0
684
684
Total nonrecurring fair value measurements, assets
$
0
$
0
$
6,484
$
6,484
Management’s evaluation and selection of valuation techniques and the unobservable inputs used in determining the fair values of assets valued using Level 3 methodologies include sensitive assumptions. Other market participants might use substantially different assumptions, which could result in calculations of fair values that would be substantially different than the amount calculated by management.
34
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2022 and December 31, 2021, quantitative information regarding valuation techniques and the significant unobservable inputs used for assets measured on a recurring basis using unobservable inputs (Level 3 methodologies) are as follows:
Fair Value at
9/30/2022
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
9/30/2022
Servicing rights
$
2,649
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
141.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
Fair Value at
12/31/2021
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
12/31/2021
Servicing rights
$
2,329
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
209.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
The fair value of servicing rights is affected by expected future interest rates. Increases (decreases) in future expected interest rates tend to increase (decrease) the fair value of the Corporation’s servicing rights because of changes in expected prepayment behavior by the borrowers on the underlying loans. Unrealized gains (losses) in fair value of servicing rights are included in Loan servicing fees, net, in the unaudited consolidated statements of income.
Following is a reconciliation of activity for Level 3 assets measured at fair value on a recurring basis:
(In Thousands)
Three Months Ended
Nine Months Ended
September 30, 2022
September 30, 2021
September 30, 2022
September 30, 2021
Servicing rights balance, beginning of period
$
2,640
$
2,116
$
2,329
$
1,689
Originations of servicing rights
33
176
192
567
Unrealized (loss) gain included in earnings
( 24 )
( 45 )
128
( 9 )
Servicing rights balance, end of period
$
2,649
$
2,247
$
2,649
$
2,247
35
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Foreclosed assets held for sale consist of real estate acquired by foreclosure. For impaired commercial loans secured by real estate and foreclosed assets held for sale, estimated fair values are determined primarily using values from third-party appraisals. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
At September 30, 2022 and December 31, 2021, quantitative information regarding valuation techniques and the significant unobservable inputs used for nonrecurring fair value measurements using Level 3 methodologies are as follows:
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
9/30/2022
9/30/2022
9/30/2022
Technique
Inputs
9/30/2022
Impaired loans:
Commercial:
Commercial loans secured by real estate
$
3,396
$
427
$
2,969
Sales comparison
Discount to appraised value
25
%
Total impaired loans
$
3,396
$
427
$
2,969
Foreclosed assets held for sale - real estate:
Commercial real estate
$
275
$
0
$
275
Sales comparison
Discount to appraised value
50
%
Residential (1-4 family)
179
0
179
Sales comparison
Discount to appraised value
52
%
Total foreclosed assets held for sale
$
454
$
0
$
454
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
12/31/2021
12/31/2021
12/31/2021
Technique
Inputs
12/31/2021
Impaired loans:
Commercial:
Commercial loans secured by real estate
$
6,468
$
668
$
5,800
Sales comparison
Discount to appraised value
27
%
Commercial and industrial
72
72
0
Liquidation of assets
Discount to appraised value
100
%
Total impaired loans
$
6,540
$
740
$
5,800
Foreclosed assets held for sale - real estate:
Commercial real estate
$
428
$
0
$
428
Sales comparison
Discount to appraised value
50
%
Residential (1-4 family)
256
0
256
Sales comparison
Discount to appraised value
53
%
Total foreclosed assets held for sale
$
684
$
0
$
684
Certain of the Corporation’s financial instruments are not measured at fair value in the consolidated financial statements. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Certain financial instruments and all nonfinancial instruments are excluded from disclosure requirements. Therefore, the aggregate fair value amounts presented may not represent the underlying fair value of the Corporation.
36
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments that are not recorded at fair value are as follows:
(In Thousands)
Fair Value
September 30, 2022
December 31, 2021
Hierarchy
Carrying
Fair
Carrying
Fair
Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
55,444
$
55,444
$
95,848
$
95,848
Certificates of deposit
Level 2
8,600
8,184
9,100
9,142
Restricted equity securities (included in Other Assets)
Level 2
10,807
10,807
9,562
9,562
Loans, net
Level 3
1,674,076
1,643,468
1,551,312
1,573,955
Accrued interest receivable
Level 2
8,425
8,425
7,235
7,235
Financial liabilities:
Deposits with no stated maturity
Level 2
1,745,817
1,745,817
1,639,167
1,639,167
Time deposits
Level 2
293,778
292,703
285,893
286,962
Short-term borrowings
Level 2
2,457
1,849
1,803
1,603
Long-term borrowings
Level 2
55,463
54,129
28,042
28,347
Senior debt
Level 2
14,749
10,492
14,701
15,016
Subordinated debt
Level 2
24,580
17,567
33,009
33,171
Accrued interest payable
Level 2
635
635
205
205
The Corporation has commitments to extend credit and has issued standby letters of credit. Standby letters of credit are conditional guarantees of performance by a customer to a third party. Estimates of the fair value of these off-balance sheet items were not made because of the short-term nature of these arrangements and the credit standing of the counterparties.
37
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.