Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Data) (Unaudited)
March 31,
December 31,
2023
2022
ASSETS
Cash and due from banks:
Noninterest-bearing
$
23,283
$
25,811
Interest-bearing
28,929
29,237
Total cash and due from banks
52,212
55,048
Available-for-sale debt securities, at fair value
472,814
498,033
Loans receivable
1,745,139
1,740,040
Allowance for credit losses on loans
( 18,346 )
( 16,615 )
Loans, net
1,726,793
1,723,425
Bank-owned life insurance
31,352
31,214
Accrued interest receivable
8,805
8,653
Bank premises and equipment, net
21,277
21,574
Foreclosed assets held for sale
459
275
Deferred tax asset, net
18,914
20,884
Goodwill
52,505
52,505
Core deposit intangibles, net
2,775
2,877
Other assets
41,966
39,819
TOTAL ASSETS
$
2,429,872
$
2,454,307
LIABILITIES
Deposits:
Noninterest-bearing
$
544,556
$
563,843
Interest-bearing
1,371,484
1,433,750
Total deposits
1,916,040
1,997,593
Short-term borrowings
93,396
80,062
Long-term borrowings - FHLB advances
98,701
62,347
Senior notes, net
14,781
14,765
Subordinated debt, net
24,634
24,607
Accrued interest and other liabilities
26,752
25,608
TOTAL LIABILITIES
2,174,304
2,204,982
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 15,485,035 at March 31, 2023;
issued 16,030,172 and outstanding 15,518,819 at December 31, 2022
16,030
16,030
Paid-in capital
143,395
143,950
Retained earnings
151,990
151,743
Treasury stock, at cost; 545,137 shares at March 31, 2023 and 511,353
shares at December 31, 2022
( 13,050 )
( 12,520 )
Accumulated other comprehensive loss
( 42,797 )
( 49,878 )
TOTAL STOCKHOLDERS' EQUITY
255,568
249,325
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
$
2,429,872
$
2,454,307
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
March 31,
March 31,
2023
2022
INTEREST INCOME
Interest and fees on loans:
Taxable
$
22,431
$
18,549
Tax-exempt
571
454
Income from available-for-sale debt securities:
Taxable
2,211
1,969
Tax-exempt
640
722
Other interest and dividend income
286
79
Total interest and dividend income
26,139
21,773
INTEREST EXPENSE
Interest on deposits
3,230
910
Interest on short-term borrowings
1,097
1
Interest on long-term borrowings - FHLB advances
681
49
Interest on senior notes, net
120
118
Interest on subordinated debt, net
230
363
Total interest expense
5,358
1,441
Net interest income
20,781
20,332
(Credit) provision for credit losses
( 352 )
891
Net interest income after (credit) provision for credit losses
21,133
19,441
NONINTEREST INCOME
Trust revenue
1,777
1,786
Brokerage and insurance revenue
430
522
Service charges on deposit accounts
1,290
1,235
Interchange revenue from debit card transactions
1,007
963
Net gains from sale of loans
74
382
Loan servicing fees, net
122
210
Increase in cash surrender value of life insurance
138
135
Other noninterest income
771
588
Realized gains on available-for-sale debt securities, net
7
2
Total noninterest income
5,616
5,823
NONINTEREST EXPENSE
Salaries and employee benefits
11,427
10,607
Net occupancy and equipment expense
1,402
1,411
Data processing and telecommunications expense
1,936
1,623
Automated teller machine and interchange expense
475
384
Pennsylvania shares tax
403
488
Professional fees
937
489
Other noninterest expense
2,507
1,884
Total noninterest expense
19,087
16,886
Income before income tax provision
7,662
8,378
Income tax provision
1,409
1,483
NET INCOME
$
6,253
$
6,895
EARNINGS PER COMMON SHARE - BASIC
$
0.40
$
0.44
EARNINGS PER COMMON SHARE - DILUTED
$
0.40
$
0.44
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 Income (Loss)
(In Thousands) (Unaudited)
Three Months Ended
March 31,
March 31,
2023
2022
Net income
$
6,253
$
6,895
Available-for-sale debt securities:
Unrealized holding gains (losses) on available-for-sale debt securities
8,993
( 32,025 )
Reclassification adjustment for gains realized in income
( 7 )
( 2 )
Other comprehensive income (loss) on available-for-sale debt securities
8,986
( 32,027 )
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
( 8 )
133
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 14 )
( 11 )
Other comprehensive (loss) income on pension and postretirement obligations
( 22 )
122
Other comprehensive income (loss) before income tax
8,964
( 31,905 )
Income tax related to other comprehensive (income) loss
( 1,883 )
6,701
Net other comprehensive income (loss)
7,081
( 25,204 )
Comprehensive income (loss)
$
13,334
$
( 18,309 )
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)
Three Months Ended
March 31,
March 31,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
6,253
$
6,895
Adjustments to reconcile net income to net cash provided by operating activities:
(Credit) provision for credit losses
( 352 )
891
Realized gains on available-for-sale debt securities, net
( 7 )
( 2 )
Net amortization of securities
530
714
Increase in cash surrender value of life insurance
( 138 )
( 135 )
Depreciation and amortization of bank premises and equipment
570
507
Net accretion of purchase accounting adjustments
( 84 )
( 340 )
Stock-based compensation
377
368
Deferred income taxes
526
770
Decrease (increase) in fair value of servicing rights
83
( 2 )
Gains on sales of loans, net
( 74 )
( 382 )
Origination of loans held for sale
( 2,493 )
( 14,752 )
Proceeds from sales of loans held for sale
2,265
13,661
Increase in accrued interest receivable and other assets
( 851 )
( 963 )
Increase (decrease) in accrued interest payable and other liabilities
2,982
( 1,663 )
Other
( 38 )
81
Net Cash Provided by Operating Activities
9,549
5,648
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities of certificates of deposit
1,250
0
Proceeds from sales of available-for-sale debt securities
16,658
0
Proceeds from calls and maturities of available-for-sale debt securities
17,024
18,746
Purchase of available-for-sale debt securities
( 2,000 )
( 62,949 )
Redemption of Federal Home Loan Bank of Pittsburgh stock
3,634
337
Purchase of Federal Home Loan Bank of Pittsburgh stock
( 5,462 )
( 282 )
Net (increase) decrease in loans
( 4,392 )
26,807
Purchase of premises and equipment
( 276 )
( 993 )
Proceeds from sale of foreclosed assets
0
139
Other
70
75
Net Cash Provided by (Used in) Investing Activities
26,506
( 18,120 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net (decrease) increase in deposits
( 81,536 )
35,952
Net increase in short-term borrowings
13,334
554
Proceeds from long-term borrowings - FHLB advances
43,403
0
Repayments of long-term borrowings - FHLB advances
( 7,026 )
( 7,380 )
Sale of treasury stock
0
141
Purchases of treasury stock
( 1,865 )
( 3,380 )
Common dividends paid
( 3,951 )
( 4,017 )
Net Cash (Used in) Provided by Financing Activities
( 37,641 )
21,870
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
( 1,586 )
9,398
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
47,698
95,848
CASH AND CASH EQUIVALENTS, END OF PERIOD
$
46,112
$
105,246
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
(Decrease) increase in accrued purchase of available-for-sale debt securities
$
( 2,000 )
$
3,770
Assets acquired through foreclosure of real estate loans
$
184
$
0
Interest paid
$
4,836
$
1,116
Income taxes paid
$
64
$
46
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 March 31, 2023
Shares
Shares
Stock
Capital
Earnings
(Loss) Income
Stock
Total
Balance, December 31, 2022
16,030,172
511,353
$
16,030
$
143,950
$
151,743
$
( 49,878 )
$
( 12,520 )
$
249,325
Adoption of ASU 2016-13 (CECL)
( 1,652 )
( 1,652 )
Net income
6,253
6,253
Other comprehensive income, net
7,081
7,081
Cash dividends declared on common stock, $ .28 per share
( 4,354 )
( 4,354 )
Shares issued for dividend reinvestment plan
( 17,695 )
( 29 )
432
403
Restricted stock granted
( 53,788 )
( 1,314 )
1,314
0
Forfeiture of restricted stock
19,222
411
( 411 )
0
Stock-based compensation expense
377
377
Purchase of restricted stock for tax withholding
8,615
( 203 )
( 203 )
Treasury stock purchases
77,430
( 1,662 )
( 1,662 )
Balance, March 31, 2023
16,030,172
545,137
$
16,030
$
143,395
$
151,990
$
( 42,797 )
$
( 13,050 )
$
255,568
Three Months Ended March 31, 2022
Balance, December 31, 2021
16,030,172
271,082
$
16,030
$
144,453
$
142,612
$
5,026
$
( 6,716 )
$
301,405
Net income
6,895
6,895
Other comprehensive loss, net
( 25,204 )
( 25,204 )
Cash dividends declared on common stock, $ .28 per share
( 4,434 )
( 4,434 )
Shares issued for dividend reinvestment plan
( 16,134 )
12
405
417
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
6,072
124
( 124 )
0
Stock-based compensation expense
368
368
Purchase of restricted stock for tax withholding
6,054
( 153 )
( 153 )
Treasury stock purchases
129,642
( 3,227 )
( 3,227 )
Balance, March 31, 2022
16,030,172
311,449
$
16,030
$
142,991
$
145,073
$
( 20,178 )
$
( 7,708 )
$
276,208
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7
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, 2022, is unaudited. Such information reflects all adjustments (consisting solely of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations, comprehensive income, cash flows and changes in stockholders’ equity for the interim periods; however, the information does not include all disclosures required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for a complete set of financial statements. Certain 2022 information has been reclassified for consistency with the 2023 presentation.
Operating results reported for the three-month period ended March 31, 2023 might not be indicative of the results for the year ending December 31, 2023. 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 the consolidated financial statements issued in the near future.
Recent Accounting Pronouncements - Adopted
On January 1, 2023, the Corporation adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (ASC 326). This standard replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. CECL requires an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit losses. Purchased credit deteriorated (“PCD”) loans will receive an initial allowance at the acquisition date that represents an adjustment to the amortized cost basis of the loan, with no impact to earnings.
In addition, CECL made changes to the accounting for available for sale debt securities. One such change is to require credit losses to be presented as an allowance rather than as a write-down on available for sale debt securities if management does not intend to sell and does not believe that it is more likely than not, they will be required to sell. The Corporation adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As of December 31, 2022, the Company did not have any other-than-temporarily impaired investment securities. Therefore, upon adoption of ASC 326, the Company determined that an allowance for credit losses on available for sale debt securities was not necessary.
8
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Effective January 1, 2023, the Corporation adopted ASC 326 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with previously applicable accounting standards (“Incurred Loss”). The following table illustrates the impact on the allowance for credit losses from the adoption of ASC 326:
As Reported
Under
Pre-ASC 326
Impact of
ASC 326
Adoption
ASC 326
(In Thousands)
January 1, 2023
December 31, 2022
Adoption
Loans receivable
$
1,740,846
$
1,740,040
$
806
Allowance for credit losses on loans
18,719
16,615
2,104
Allowance for credit losses on off-balance sheet exposures (included in accrued interest and other liabilities)
1,218
425
793
Deferred tax asset, net
21,323
20,884
439
Retained earnings
150,091
151,743
( 1,652 )
The Corporation adopted ASC 326 using the prospective transition approach for PCD assets that were previously classified as purchased credit impaired (“PCI”) under ASC 310-30. In accordance with the standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. On January 1, 2023, the amortized cost basis of PCD assets was adjusted to establish the allowance for credit losses. Essentially all of the PCD loans were reported as nonaccrual loans at January 1, 2023 and March 31, 2023.
ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This update reduces the complexity of accounting for Troubled Debt Restructurings (“TDRs”) by eliminating certain accounting guidance, enhancing disclosures and improving the consistency of vintage disclosures. The Corporation adopted ASU 2022-02 on January 1, 2023. Changes in disclosure requirements in accordance with ASU 2022-02 are reflected in Note 6. The adoption of ASU 2022-02 did not have a material impact on the consolidated financial statements.
Accounting Policies
The Corporation’s significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in Note 1 of the audited consolidated financial statements and notes for the year ended December 31, 2022 and are contained in the Corporation’s Annual Report on Form 10-K. There have been no significant changes to the application of significant accounting policies since December 31, 2022, except for the following:
Allowance for Credit Losses – Available-for-Sale Debt Securities
For available-for-sale debt securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Corporation has the intent to sell the security or it is more likely than not that the Corporation will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Corporation evaluates whether the decline in fair value is the result of credit losses or other factors. The Corporation has elected the practical expedient of zero credit loss estimates for securities issued or guaranteed by U.S. Government entities or agencies. In making the credit loss assessment of securities not issued or guaranteed by U.S. Government entities or agencies, the Corporation may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
9
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance for credit losses when management believes an available-for-sale debt security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At March 31, 2023, there was no allowance for credit losses related to the available-for-sale portfolio.
Accrued interest receivable on available-for-sale debt securities totaled $ 2,659,000 at March 31, 2023 and was excluded from the estimate of credit losses.
Allowance for Credit Losses on Loans
The allowance for credit losses is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
Accrued interest receivable on loans totaled $ 6,109,000 at March 31, 2023 and was excluded from the estimate of credit losses.
The allowance for credit losses (“ACL”) includes two primary components: (i) an allowance established on loans which share similar risk characteristics collectively evaluated for credit losses (collective basis), and (ii) an allowance established on loans which do not share similar risk characteristics with any loan segment and which are individually evaluated for credit losses (individual basis).
Evaluation of Expected Losses on Individual Loans
Loans evaluated on an individual basis are identified based on a detailed assessment of certain larger loan relationships, and their related credit risk ratings, by a management committee referred to as the Watch List Committee. The allowance will be determined on an individual basis using the present value of expected cash flows or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable. If the fair value of the collateral is less than the amortized cost basis of the loan, the Corporation will charge off the difference between the fair value of the collateral, less costs to sell at the reporting date and the amortized cost basis of the loan.
The scope of loans reviewed individually for credit loss each quarter includes all commercial loan relationships greater than $ 200,000 and any residential mortgage or consumer loans of $ 400,000 or more for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Additionally, all PCD loans are evaluated individually for credit loss.
10
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Collective Evaluation of Expected Losses – Pool Basis
The Corporation measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Corporation has identified the following portfolio segments and calculates the allowance for credit losses for each using the weighted-average remaining maturity (“WARM”) method:
Commercial real estate - nonowner occupied, further broken down into the following classes:
Nonowner occupied
Multi-family (5 or more) residential
1-4 Family - commercial purpose
Commercial real estate - owner occupied
All other commercial loans, further broken down into the following classes:
Commercial and industrial
Commercial lines of credit
Political subdivisions
Commercial construction and land
Other commercial loans
Residential mortgage loans, further broken down into the following classes:
1-4 Family – residential
1-4 Family residential construction
Consumer loans, further broken down into the following classes:
Consumer lines of credit (including HELOCs)
All other consumer
In determining the pools for collective evaluation, management used a combination of loan purpose, collateral and payment type (for example, lines of credit vs. amortizing). The pools identified are similar to the loan classes used in the Corporation’s financial reporting for several years, with several exceptions including the following which are of the most significance:
● Commercial real estate secured loans are broken out between non-owner occupied and owner-occupied
● Loans secured by 1-4 family residential mortgages are broken out between consumer-purpose and commercial-purpose
● Commercial lines of credit are broken out as an individual category
Each of these changes was made to better sort loans into pools with similar risk and cash flow characteristics.
Estimation Method - WARM (Weighted-Average Remaining Maturity Method)
In applying the WARM method, for each pool identified above, the Corporation determined the annual net charge-offs as a percentage of average total loan balances (net charge-off percentage). In the January 1, 2023 calculation, the Corporation used the annualized net charge-off percentage over the prior 5 calendar years. In the March 31, 2023 calculation, the Corporation used the net charge-off percentage for the 5.25 -year period ended March 31, 2023. For each loan pool, the average annualized net charge-off percentage was multiplied by the estimated weighted-average remaining average life of the loans to calculate the loss rate.
The calculation of the estimated weighted-average remaining life of each loan pool was based on instrument-level data, with contractual principal payments adjusted for the estimated impact of prepayments. Commercial lines of credit and other revolving credit facilities were generally assumed to repay after 1 year. The estimated weighted-average remaining life of the entire portfolio was calculated to be 4.31 years at March 31, 2023 and 4.36 years at January 1, 2023. Management determined that use of the Corporation’s net charge-off experience over a 5.25 -year period at March 31, 2023 and 5-year period at January 1, 2023 would provide a reasonable time period to include in the WARM expected loss rate calculations in relationship to the weighted-average life of the portfolio overall and to each of the pools.
11
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Qualitative Factors
The allowance for credit losses calculation includes subjective adjustments for qualitative risk factors that are deemed likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments generally increase allowance levels and include adjustments for factors deemed relevant, including: the nature and volume of portfolio changes, including loan portfolio growth; concentrations of credit based on loan type (such as non-owner occupied commercial real estate) or industry; the volume and severity of past due, nonaccrual or adversely classified loans; trends in real estate or other collateral values; lending policies and procedures, including changes in underwriting and collections practices; credit review function; lending, credit and other relevant management experience and risk tolerance; external factors and economic conditions not already captured.
Economic Forecast
ASC Topic 326 requires management to consider forward-looking information that is both reasonable and supportable and relevant to the collectability of cash flows. Reasonable and supportable forecasts may extend over the entire contractual term of a financial asset or a period shorter than the contractual term. In that regard, management has selected a forecast period of 2 years, which is shorter than the estimated weighted-average remaining life of the loan portfolio.
The Corporation calculated an additional expected credit loss based on establishing a correlation between past loss experience and an economic statistic. This additional credit loss is added to the allowance calculation, conceptually for the first 2 years of the weighted-average remaining life of the portfolio after which time the credit loss for each pool is determined based on the WARM historical loss rate as adjusted for qualitative factors.
Allowance for Credit Losses on Off-Balance Sheet Exposures
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans, commercial letters of credit and credit enhancement obligations related to residential mortgage loans sold with recourse. The Corporation’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Corporation records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for unfunded commitments in the Corporation’s statements of income. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for off-balance sheet exposures is included in accrued interest and other liabilities in the Corporation’s unaudited consolidated balance sheets and the related credit expense is recorded in the (credit) provision for credit losses in the unaudited consolidated statements of income.
12
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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
March 31,
March 31,
2023
2022
Basic
Net income
$
6,253
$
6,895
Less: Dividends and undistributed earnings allocated to participating securities
( 52 )
( 60 )
Net income attributable to common shares
$
6,201
$
6,835
Basic weighted-average common shares outstanding
15,409,680
15,645,474
Basic earnings per common share (a)
$
0.40
$
0.44
Diluted
Net income attributable to common shares
$
6,201
$
6,835
Basic weighted-average common shares outstanding
15,409,680
15,645,474
Dilutive effect of potential common stock arising from stock options
937
3,701
Diluted weighted-average common shares outstanding
15,410,617
15,649,175
Diluted earnings per common share (a)
$
0.40
$
0.44
Weighted-average nonvested restricted shares outstanding
128,435
138,141
(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 periods ended March 31, 2023 and 2022.
13
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
3. COMPREHENSIVE INCOME (LOSS)
Comprehensive income (loss) is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as other comprehensive income (loss). The components of other comprehensive income (loss), and the related tax effects, are as follows:
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended March 31, 2023
Available-for-sale debt securities:
Unrealized holding gains on available-for-sale debt securities
$
8,993
$
( 1,888 )
$
7,105
Reclassification adjustment for (gains) realized in income
( 7 )
1
( 6 )
Other comprehensive income from available-for-sale debt securities
8,986
( 1,887 )
7,099
Unfunded pension and postretirement obligations:
Changes from plan amendments and actuarial gains and losses
( 8 )
1
( 7 )
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost
( 14 )
3
( 11 )
Other comprehensive loss on unfunded retirement obligations
( 22 )
4
( 18 )
Total other comprehensive income
$
8,964
$
( 1,883 )
$
7,081
(In Thousands)
Before-Tax
Income Tax
Net-of-Tax
Amount
Effect
Amount
Three Months Ended March 31, 2022
Available-for-sale debt securities:
Unrealized holding losses on available-for-sale debt securities
$
( 32,025 )
$
6,726
$
( 25,299 )
Reclassification adjustment for (gains) realized in income
( 2 )
0
( 2 )
Other comprehensive loss from available-for-sale debt securities
$
( 32,027 )
$
6,726
$
( 25,301 )
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
( 11 )
2
( 9 )
Other comprehensive income on unfunded retirement obligations
122
( 25 )
97
Total other comprehensive loss
$
( 31,905 )
$
6,701
$
( 25,204 )
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
14
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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 March 31, 2023
Balance, beginning of period
$
( 50,370 )
$
492
$
( 49,878 )
Other comprehensive income during three months ended March 31, 2023
7,099
( 18 )
7,081
Balance, end of period
$
( 43,271 )
$
474
$
( 42,797 )
Three Months Ended March 31, 2022
Balance, beginning of period
$
4,809
$
217
$
5,026
Other comprehensive loss during three months ended March 31, 2022
( 25,301 )
97
( 25,204 )
Balance, end of period
$
( 20,492 )
$
314
$
( 20,178 )
4. CASH AND DUE FROM BANKS
Cash and due from banks at March 31, 2023 and December 31, 2022 include the following:
(In Thousands)
March 31,
December 31,
2023
2022
Cash and cash equivalents
$
46,112
$
47,698
Certificates of deposit
6,100
7,350
Total cash and due from banks
$
52,212
$
55,048
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.
5. SECURITIES
Amortized cost and fair value of available-for-sale debt securities at March 31, 2023 and December 31, 2022 are summarized as follows:
(In Thousands)
March 31, 2023
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
33,924
$
0
$
( 2,761 )
$
31,163
Obligations of U.S. Government agencies
25,479
0
( 2,131 )
23,348
Bank holding company debt securities
28,947
0
( 4,224 )
24,723
Obligations of states and political subdivisions:
Tax-exempt
128,285
330
( 10,803 )
117,812
Taxable
67,076
0
( 9,504 )
57,572
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
109,028
0
( 11,221 )
97,807
Residential collateralized mortgage obligations
42,296
0
( 4,179 )
38,117
Commercial mortgage-backed securities
84,449
10
( 10,264 )
74,195
Private label commercial mortgage-backed securities
8,105
10
( 38 )
8,077
Total available-for-sale debt securities
$
527,589
$
350
$
( 55,125 )
$
472,814
15
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands)
December 31, 2022
Gross
Gross
Unrealized
Unrealized
Amortized
Holding
Holding
Fair
Cost
Gains
Losses
Value
Obligations of the U.S. Treasury
$
35,166
$
0
$
( 3,330 )
$
31,836
Obligations of U.S. Government agencies
25,938
0
( 2,508 )
23,430
Bank holding company debt securities
28,945
0
( 3,559 )
25,386
Obligations of states and political subdivisions:
Tax-exempt
146,149
319
( 13,845 )
132,623
Taxable
68,488
0
( 11,676 )
56,812
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
112,782
0
( 12,841 )
99,941
Residential collateralized mortgage obligations
44,868
0
( 4,572 )
40,296
Commercial mortgage-backed securities
91,388
0
( 11,702 )
79,686
Private label commercial mortgage-backed securities
8,070
2
( 49 )
8,023
Total available-for-sale debt securities
$
561,794
$
321
$
( 64,082 )
$
498,033
The following table presents gross unrealized losses and fair value of available-for-sale debt securities with unrealized loss positions aggregated by length of time that individual securities have been in a continuous unrealized loss position at March 31, 2023 and December 31, 2022:
March 31, 2023
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
$
0
$
0
$
31,163
$
( 2,761 )
$
31,163
$
( 2,761 )
Obligations of U.S. Government agencies
8,867
( 361 )
14,481
( 1,770 )
23,348
( 2,131 )
Bank holding company debt securities
5,894
( 1,106 )
18,829
( 3,118 )
24,723
( 4,224 )
Obligations of states and political subdivisions:
Tax-exempt
12,891
( 177 )
97,284
( 10,626 )
110,175
( 10,803 )
Taxable
10,170
( 380 )
46,902
( 9,124 )
57,072
( 9,504 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
15,066
( 419 )
82,741
( 10,802 )
97,807
( 11,221 )
Residential collateralized mortgage obligations
7,821
( 257 )
30,296
( 3,922 )
38,117
( 4,179 )
Commercial mortgage-backed securities
14,886
( 702 )
56,963
( 9,562 )
71,849
( 10,264 )
Private label commercial mortgage-backed securities
4,790
( 38 )
0
0
4,790
( 38 )
Total temporarily impaired available-for-sale debt securities
$
80,385
$
( 3,440 )
$
378,659
$
( 51,685 )
$
459,044
$
( 55,125 )
16
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 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
$
20,192
$
( 1,939 )
$
11,644
$
( 1,391 )
$
31,836
$
( 3,330 )
Obligations of U.S. Government agencies
8,509
( 430 )
12,921
( 2,078 )
21,430
( 2,508 )
Bank holding company debt securities
14,248
( 1,697 )
11,138
( 1,862 )
25,386
( 3,559 )
Obligations of states and political subdivisions:
Tax-exempt
106,204
( 11,023 )
15,153
( 2,822 )
121,357
( 13,845 )
Taxable
28,901
( 4,739 )
27,761
( 6,937 )
56,662
( 11,676 )
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
45,410
( 4,226 )
54,531
( 8,615 )
99,941
( 12,841 )
Residential collateralized mortgage obligations
28,670
( 2,042 )
11,626
( 2,530 )
40,296
( 4,572 )
Commercial mortgage-backed securities
40,408
( 2,585 )
39,278
( 9,117 )
79,686
( 11,702 )
Private label commercial mortgage-backed securities
4,762
( 49 )
0
0
4,762
( 49 )
Total temporarily impaired available-for-sale debt securities
$
297,304
$
( 28,730 )
$
184,052
$
( 35,352 )
$
481,356
$
( 64,082 )
Gross realized gains and losses from available-for-sale debt securities were as follows:
(In Thousands)
Three Months Ended
March 31,
March 31,
2023
2022
Gross realized gains from sales
$
80
$
2
Gross realized losses from sales
( 73 )
0
Net realized gains
$
7
$
2
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of March 31, 2023. 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)
March 31, 2023
Amortized
Fair
Cost
Value
Due in one year or less
$
11,807
$
11,688
Due from one year through five years
69,781
65,627
Due from five years through ten years
80,332
71,674
Due after ten years
121,791
105,629
Sub-total
283,711
254,618
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
109,028
97,807
Residential collateralized mortgage obligations
42,296
38,117
Commercial mortgage-backed securities
84,449
74,195
Private label commercial mortgage-backed securities
8,105
8,077
Total
$
527,589
$
472,814
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.
17
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Investment securities carried at $ 245,374,000 at March 31, 2023 and $ 277,302,000 at December 31, 2022 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.
A summary of information management considered in evaluating debt and equity securities for credit losses at March 31, 2023 and December 31, 2022 is provided below.
Debt Securities
As reflected in the table above, gross unrealized holding losses on available-for-sale debt securities totaled $ 55,125,000 at March 31, 2023 and $ 64,082,000 at December 31, 2022. At March 31, 2023, the Corporation does not have the intent to sell, nor is it more likely than not it will be required to sell, these securities before it is able to recover the amortized cost basis. The unrealized holding losses were consistent with significant increases in market interest rates that occurred in 2022.
At March 31, 2023 and December 31, 2022, management performed an assessment for possible credit losses 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. At March 31, 2023 and December 31, 2022, all of the Corporation’s holdings of bank holding company debt securities, obligations of states and political subdivisions and private label commercial mortgage-backed securities were investment grade and there have been no payment defaults.
Based on the results of the assessment, there was no ACL required on available-for-sale debt securities in an unrealized loss position at March 31, 2023 and December 31, 2022.
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 $ 15,996,000 at March 31, 2023 and $ 14,168,000 at December 31, 2022. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at March 31, 2023 and December 31, 2022. 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 $ 873,000 at March 31, 2023 and $ 859,000 at December 31, 2022, consisting exclusively of one mutual fund. There was an unrealized loss on the mutual fund of $ 127,000 at March 31, 2023 and $ 141,000 at December 31, 2022. Changes in the unrealized gains or losses on this security are included in other noninterest income in the consolidated statements of income.
18
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
6. LOANS AND ALLOWANCE FOR CREDIT LOSSES
The loans receivable portfolio is segmented into commercial, residential mortgage and consumer loans. Loans outstanding at March 31, 2023 and December 31, 2022 are summarized by segment, and by classes within each segment, as follows:
Summary of Loans by Type
(In Thousands)
March 31,
December 31,
2023
2022 (1)
Commercial real estate - nonowner occupied
$
682,698
$
675,597
Commercial real estate - owner occupied
221,766
205,910
All other commercial loans
384,802
410,077
Residential mortgage loans
401,720
393,582
Consumer loans
54,153
54,874
Total
1,745,139
1,740,040
Less: allowance for credit losses on loans
( 18,346 )
( 16,615 )
Loans, net
$
1,726,793
$
1,723,425
(1) Total loans at December 31, 2022 include purchased credit impaired loans of $ 1,027,000 .
In the table above, outstanding loan balances are presented net of deferred loan origination fees, net, of $ 4,506,000 at March 31, 2023 and $ 4,725,000 at December 31, 2022.
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.
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 PCI loans. For the three-month periods ended March 31, 2023 and 2022, adjustments to the initial market rate and credit fair value adjustments of performing loans were recognized as follows:
(In Thousands)
Three Months Ended
March 31,
March 31,
2023
2022
Market Rate Adjustment
Adjustments to gross amortized cost of loans at beginning of period
$
( 916 )
$
( 637 )
Amortization recognized in interest income
( 52 )
( 248 )
Adjustments to gross amortized cost of loans at end of period
$
( 968 )
$
( 885 )
Credit Adjustment on Non-impaired Loans
Adjustments to gross amortized cost of loans at beginning of period
$
( 1,840 )
$
( 3,335 )
Accretion recognized in interest income
198
553
Adjustments to gross amortized cost of loans at end of period
$
( 1,642 )
$
( 2,782 )
19
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following table presents an analysis of past due loans as of March 31, 2023:
(In Thousands)
As of March 31, 2023
Past Due
Past Due
30-89
90+
Nonaccrual
Current
Total
Days
Days
Loans
Loans
Loans
Commercial real estate - nonowner occupied
$
233
$
365
$
6,017
$
676,083
$
682,698
Commercial real estate - owner occupied
484
141
1,612
219,529
221,766
All other commercial loans
827
147
1,680
382,148
384,802
Residential mortgage loans
3,666
398
3,251
394,405
401,720
Consumer loans
283
165
316
53,389
54,153
Total
$
5,493
$
1,216
$
12,876
$
1,725,554
$
1,745,139
The following table presents an analysis of past due loans as of December 31, 2022:
(In Thousands)
As of December 31, 2022
Past Due
Past Due
30-89
90+
Nonaccrual
Current
Total
Days
Days
Loans
Loans
Loans
Commercial real estate - nonowner occupied
$
644
$
947
$
6,350
$
667,656
$
675,597
Commercial real estate - owner occupied
723
141
19
204,099
204,982
All other commercial loans
537
151
11,528
397,762
409,978
Residential mortgage loans
4,540
866
3,974
384,202
393,582
Consumer loans
635
132
187
53,920
54,874
Purchased credit impaired
0
0
1,027
0
1,027
Total
$
7,079
$
2,237
$
23,085
$
1,707,639
$
1,740,040
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” rows in the table that follows.
20
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following table presents the recorded investment in loans by credit quality indicators by year of origination as of March 31, 2023:
(In Thousands)
Term Loans by Year of Origination
2023
2022
2021
2020
2019
Prior
Revolving
Total
Commercial real estate - nonowner occupied
Pass
$
22,553
$
181,862
$
94,978
$
51,333
$
83,703
$
225,718
$
0
$
660,147
Special Mention
0
0
1,531
0
123
10,282
0
11,936
Substandard
0
0
0
20
625
9,970
0
10,615
Doubtful
0
0
0
0
0
0
0
0
Total commercial real estate - nonowner occupied
$
22,553
$
181,862
$
96,509
$
51,353
$
84,451
$
245,970
$
0
$
682,698
Current period gross charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
0
$
0
Commercial real estate - owner occupied
Pass
$
17,090
$
33,112
$
52,442
$
13,905
$
18,071
$
80,580
$
0
$
215,200
Special Mention
0
0
2,717
0
0
1,659
0
4,376
Substandard
0
0
0
0
0
2,190
0
2,190
Doubtful
0
0
0
0
0
0
0
0
Total commercial real estate - owner occupied
$
17,090
$
33,112
$
55,159
$
13,905
$
18,071
$
84,429
$
0
$
221,766
Current period gross charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
0
$
0
All other commercial loans
Pass
$
11,961
$
88,513
$
64,892
$
40,119
$
20,443
$
33,290
$
108,892
$
368,110
Special Mention
0
45
12
146
0
513
1,720
2,436
Substandard
805
1,962
60
189
1,658
1,205
8,377
14,256
Doubtful
0
0
0
0
0
0
0
0
Total all other commercial loans
$
12,766
$
90,520
$
64,964
$
40,454
$
22,101
$
35,008
$
118,989
$
384,802
Current period gross charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
5
$
5
Residential mortgage loans
Pass
$
11,807
$
98,765
$
59,192
$
42,155
$
34,008
$
150,715
$
0
$
396,642
Special Mention
0
0
0
0
0
0
0
0
Substandard
0
0
34
97
372
4,575
0
5,078
Doubtful
0
0
0
0
0
0
0
0
Total residential mortgage loans
$
11,807
$
98,765
$
59,226
$
42,252
$
34,380
$
155,290
$
0
$
401,720
Current period gross charge-offs
$
0
$
0
$
0
$
0
$
0
$
19
$
0
$
19
Consumer loans
Pass
$
2,639
$
6,387
$
3,107
$
1,725
$
432
$
1,243
$
37,876
$
53,409
Special Mention
0
0
0
0
0
0
0
0
Substandard
0
0
2
27
14
103
598
744
Doubtful
0
0
0
0
0
0
0
0
Total consumer loans
$
2,639
$
6,387
$
3,109
$
1,752
$
446
$
1,346
$
38,474
$
54,153
Current period gross charge-offs
$
0
$
21
$
0
$
0
$
0
$
3
$
19
$
43
21
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The following table presents the recorded investment in loans by credit quality indicators as of December 31, 2022:
Special
(In Thousands)
Pass
Mention
Substandard
Doubtful
Total
Commercial real estate - nonowner occupied
$
654,430
$
9,486
$
11,681
$
0
$
675,597
Commercial real estate - owner occupied
202,702
1,909
371
0
204,982
All other commercial loans
383,846
2,516
23,616
0
409,978
Residential mortgage loans
387,944
0
5,638
0
393,582
Consumer loans
54,353
0
521
0
54,874
Purchased credit impaired
0
0
1,027
0
1,027
Total
$
1,683,275
$
13,911
$
42,854
$
0
$
1,740,040
The following table is a summary of the Corporation’s nonaccrual loans by major categories for the periods indicated.
March 31, 2023
December 31, 2022
Nonaccrual Loans with
Nonaccrual Loans
Total Nonaccrual
(In Thousands)
No Allowance
with an Allowance
Loans
Nonaccrual Loans
Commercial real estate - nonowner occupied
$
1,236
$
4,781
$
6,017
$
6,350
Commercial real estate - owner occupied
800
812
1,612
19
All other commercial loans
1,471
209
1,680
11,528
Residential mortgage loans
3,251
0
3,251
3,974
Consumer loans
316
0
316
187
Purchased credit impaired
0
0
0
1,027
Total
$
7,074
$
5,802
$
12,876
$
23,085
The Corporation recognized $ 231,000 of interest income on nonaccrual loans during the three months ended March 31, 2023.
The following table represents the accrued interest receivable written off by reversing interest income during the three months ended March 31, 2023:
For the Three Months
(In Thousands)
Ended March 31, 2023
Commercial real estate - nonowner occupied
$
26
Residential mortgage loans
3
Consumer loans
2
Total
$
31
22
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The Corporation has certain loans for which repayment is dependent upon the operation or sale of collateral, as the borrower is experiencing financial difficulty. The underlying collateral can vary based upon the type of loan. The following provides more detail about the types of collateral that secure collateral dependent loans:
● Commercial real estate loans can be secured by either owner occupied commercial real estate or non-owner occupied investment commercial real estate. Typically, owner occupied commercial real estate loans are secured by office buildings, warehouses, manufacturing facilities and other commercial and industrial properties occupied by operating companies. Non-owner occupied commercial real estate loans are generally secured by office buildings and complexes, retail facilities, multifamily complexes, land under development, industrial properties, as well as other commercial or industrial real estate.
● All other commercial loans are typically secured by business assets including inventory, equipment and receivables.
● Residential mortgage loans are typically secured by first mortgages, and in some cases could be secured by a second mortgage.
● Consumer loans are generally secured by automobiles, motorcycles, recreational vehicles and other personal property. Some consumer loans are unsecured and have no underlying collateral.
The following table details the amortized cost of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses on loans allocated to these loans:
March 31, 2023
Amortized
(In Thousands)
Cost
Allowance
Commercial real estate - nonowner occupied
$
6,017
$
609
Commercial real estate - owner occupied
1,612
183
All other commercial loans
1,680
103
Total
$
9,309
$
895
The following table summarizes the activity related to the allowance for credit losses for the three months ended March 31, 2023 under the CECL methodology.
Commercial
Commercial
All
real estate -
real estate -
other
Residential
nonowner
owner
commercial
mortgage
Consumer
(In Thousands)
occupied
occupied
loans
loans
loans
Unallocated
Total
Balance, December 31, 2022
$
6,305
$
1,942
$
4,142
$
2,751
$
475
$
1,000
$
16,615
Adoption of ASU 2016-13 (CECL)
3,763
7
( 88 )
( 344 )
( 234 )
( 1,000 )
2,104
Charge-offs
0
0
( 5 )
( 19 )
( 43 )
0
( 67 )
Recoveries
0
0
0
1
5
0
6
(Credit) provision for credit losses on loans
( 414 )
( 7 )
( 469 )
475
103
0
( 312 )
Balance, March 31, 2023
$
9,654
$
1,942
$
3,580
$
2,864
$
306
$
0
$
18,346
23
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Prior to the adoption of ASC 326 on January 1, 2023, the Corporation calculated the allowance for loan losses under the incurred loss methodology. The following tables are disclosed related to the allowance for loan losses in prior periods.
Three Months Ended March 31, 2022
December 31, 2021
March 31, 2022
(In Thousands)
Balance
Charge-offs
Recoveries
Provision (Credit)
Balance
Allowance for Loan Losses:
Commercial:
Commercial loans secured by real estate
$
4,405
$
0
$
0
$
612
$
5,017
Commercial and industrial
2,723
( 150 )
0
268
2,841
Commercial construction and land
637
0
0
( 246 )
391
Loans secured by farmland
115
0
0
14
129
Multi-family (5 or more) residential
215
0
0
152
367
Agricultural loans
25
0
0
2
27
Other commercial loans
173
0
0
( 23 )
150
Total commercial
8,293
( 150 )
0
779
8,922
Residential mortgage:
Residential mortgage loans - first liens
3,650
0
1
159
3,810
Residential mortgage loans - junior liens
184
0
0
( 3 )
181
Home equity lines of credit
302
0
15
( 11 )
306
1-4 Family residential construction
202
0
0
( 54 )
148
Total residential mortgage
4,338
0
16
91
4,445
Consumer
235
( 30 )
7
25
237
Unallocated
671
0
0
( 4 )
667
Total Allowance for Loan Losses
$
13,537
$
( 180 )
$
23
$
891
$
14,271
24
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 December 31, 2022.
December 31, 2022
Loans:
Allowance for Loan Losses:
(In Thousands)
Individually
Collectively
Individually
Collectively
Evaluated
Evaluated
Totals
Evaluated
Evaluated
Totals
Commercial:
Commercial loans secured by real estate
$
7,154
$
675,095
$
682,249
$
427
$
6,647
$
7,074
Commercial and industrial
11,223
167,048
178,271
26
2,883
2,909
Paycheck Protection Program - 1st Draw
0
5
5
0
0
0
Paycheck Protection Program - 2nd Draw
0
163
163
0
0
0
Political subdivisions
0
90,719
90,719
0
0
0
Commercial construction and land
244
73,719
73,963
0
647
647
Loans secured by farmland
76
12,874
12,950
0
112
112
Multi-family (5 or more) residential
0
55,886
55,886
0
411
411
Agricultural loans
57
2,378
2,435
0
21
21
Other commercial loans
0
14,857
14,857
0
124
124
Total commercial
18,754
1,092,744
1,111,498
453
10,845
11,298
Residential mortgage:
Residential mortgage loans - first liens
506
509,276
509,782
0
3,413
3,413
Residential mortgage loans - junior liens
30
24,919
24,949
0
167
167
Home equity lines of credit
68
43,730
43,798
0
282
282
1-4 Family residential construction
0
30,577
30,577
0
211
211
Total residential mortgage
604
608,502
609,106
0
4,073
4,073
Consumer
0
19,436
19,436
0
244
244
Unallocated
1,000
Total
$
19,358
$
1,720,682
$
1,740,040
$
453
$
15,162
$
16,615
Prior to the adoption of ASU 2016-13, loans were classified as impaired when, based on current information and events, it was probable that the Corporation would be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment included payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experienced insignificant payment delays and payment shortfalls generally were not classified as impaired. Management determined the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of shortfall in relation to the principal and interest owed. Impairment was measured on a loan-by-loan basis for commercial loans by the fair value of the collateral (if the loan is collateral dependent), by future cash flows discounted at the loan’s effective rate or by the loan’s observable market price.
The scope of loans reviewed individually each quarter to determine if they were impaired included all commercial loan relationships greater than $ 200,000 and any residential mortgage or consumer loans of $ 400,000 or more for which there was at least one extension of credit graded Special Mention, Substandard or Doubtful. All loans classified as troubled debt restructurings and all commercial loan relationships less than $ 200,000 or other loan relationships less than $ 400,000 in the aggregate, but with an estimated loss of $ 100,000 or more, were individually evaluated for impairment.
25
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Summary information related to impaired loans at December 31, 2022 is provided in the table immediately below.
(In Thousands)
December 31, 2022
Unpaid
Principal
Recorded
Related
Balance
Investment
Allowance
With no related allowance recorded:
Commercial loans secured by real estate
$
8,563
$
3,754
$
0
Commercial and industrial
12,926
11,163
0
Residential mortgage loans - first liens
506
506
0
Residential mortgage loans - junior liens
68
30
0
Home equity lines of credit
68
68
0
Loans secured by farmland
76
76
0
Agricultural loans
57
57
0
Construction and other land loans
244
244
0
Total with no related allowance recorded
22,508
15,898
0
With a related allowance recorded:
Commercial loans secured by real estate
3,400
3,400
427
Commercial and industrial
60
60
26
Total with a related allowance recorded
3,460
3,460
453
Total
$
25,968
$
19,358
$
453
The average balance of impaired loans and interest income recognized on these impaired loans is as follows:
(In Thousands)
Average Investment in
Interest Income Recognized on
Impaired Loans
Impaired Loans on a Cash Basis
Three Months Ended
Three Months Ended
March 31,
March 31,
2022
2022
Commercial:
Commercial loans secured by real estate
$
10,735
$
129
Commercial and industrial
1,626
4
Commercial construction and land
48
1
Loans secured by farmland
82
0
Multi-family (5 or more) residential
789
0
Agricultural loans
63
2
Total commercial
13,343
136
Residential mortgage:
Residential mortgage loans - first lien
565
7
Residential mortgage loans - junior lien
37
1
Home equity lines of credit
0
1
Total residential mortgage
602
9
Total
$
13,945
$
145
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.
Because the effect of most modifications made to borrowers experiencing financial difficulty, such as extensions of terms, insignificant payment delays and interest rate reductions, is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification.
26
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Occasionally, the Corporation modifies loans by providing principal forgiveness on certain of its real estate loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
There were no loans modified to borrowers experiencing financial difficulty in the first quarter 2023.
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)
March 31,
December 31,
2023
2022
Foreclosed residential real estate
$
184
$
0
The recorded investment of consumer mortgage loans secured by residential real properties for which formal foreclosure proceedings were in process is as follows:
(In Thousands)
March 31,
December 31,
2023
2022
Residential real estate in process of foreclosure
$
1,154
$
1,229
The Corporation maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, commercial letters of credit and credit enhancement obligations related to residential mortgage loans sold with recourse, when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e. commitment cannot be canceled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over their estimated lives. The allowance for credit losses for off-balance sheet exposures of $ 1,178,000 at March 31, 2023 and $ 425,000 at December 31, 2022, is included in accrued interest and other liabilities on the unaudited, consolidated balance sheets.
The following table presents the balance and activity in the allowance for credit losses for off-balance sheet exposures for the three months ended March 31, 2023.
Total Allowance for
Credit Losses -
(In Thousands)
Off-Balance Sheet Exposures
Balance, December 31, 2022
$
425
Adjustment to allowance for off-balance sheet exposures for adoption of ASU 2016-13
793
Credit for unfunded commitments
( 40 )
Balance, March 31, 2023
$
1,178
27
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
7. GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill represents the excess of the cost of acquisitions over the fair value of the net assets acquired. At March 31, 2023 and December 31, 2022, the net carrying value of goodwill was $ 52,505,000 .
Information related to core deposit intangibles is as follows:
(In Thousands)
March 31,
December 31,
2023
2022
Gross amount
$
6,639
$
6,639
Accumulated amortization
( 3,864 )
( 3,762 )
Net
$
2,775
$
2,877
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
March 31,
March 31,
2023
2022
Amortization expense
$
102
$
110
8. BORROWED FUNDS
SHORT-TERM BORROWINGS
Short-term borrowings (initial maturity within one year) include the following:
(In Thousands)
March 31,
December 31,
2023
2022
FHLB-Pittsburgh borrowings
$
91,000
$
77,000
Customer repurchase agreements
2,396
3,062
Total short-term borrowings
$
93,396
$
80,062
The Corporation had available credit with other correspondent banks totaling $ 95,000,000 at March 31, 2023 and December 31, 2022. These lines of credit are primarily unsecured. No amounts were outstanding at March 31, 2023 or December 31, 2022.
The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. At March 31, 2023, the Corporation had available credit in the amount of $ 22,340,000 on this line with no outstanding advances. At December 31, 2022, the Corporation had available credit in the amount of $ 23,107,000 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 $ 23,314,000 at March 31, 2023 and $ 24,113,000 at December 31, 2022.
The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average rate paid by the Corporation on customer repurchase agreements was 0.10 % at March 31, 2023 and December 31, 2022. The carrying value of the underlying securities was $ 2,410,000 at March 31, 2023 and $ 3,080,000 at December 31, 2022.
The FHLB-Pittsburgh loan facility is collateralized by qualifying loans secured by real estate with a book value totaling $ 1,244,696,000 at March 31, 2023 and $ 1,209,179,000 at December 31, 2022. 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 $ 15,996,000 at March 31, 2023 and $ 14,168,000 at December 31, 2022. The Corporation’s total credit facility with FHLB-Pittsburgh was $ 856,934,000 at March 31, 2023, including an unused (available)
28
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
amount of $ 655,577,000 . At December 31, 2022, the Corporation’s total credit facility with FHLB-Pittsburgh was $ 839,378,000 , including an unused (available) amount of $ 689,279,000 .
At March 31, 2023, the overnight borrowing from FHLB-Pittsburgh was $ 91,000,000 at an interest rate of 5.15 % with no other short-term advances. At December 31, 2022, the overnight borrowing from FHLB-Pittsburgh was $ 77,000,000 at an interest rate of 4.45 % with no other short-term advances.
LONG-TERM BORROWINGS – FHLB ADVANCES
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands)
March 31,
December 31,
2023
2022
Loan maturing in 2023 with a rate of 3.25 %
$
2,290
$
9,303
Loans maturing in 2024 with a weighted-average rate of 2.89 %
29,803
29,813
Loans maturing in 2025 with a weighted-average rate of 4.04 %
28,205
23,231
Loans maturing in 2026 with a weighted-average rate of 4.67 %
12,372
0
Loans maturing in 2027 with a weighted-average rate of 4.00 %
24,031
0
Loan maturing in 2028 with a rate of 3.72 %
2,000
0
Total long-term FHLB-Pittsburgh borrowings
$
98,701
$
62,347
Note: Weighted-average rates are presented as of March 31, 2023.
SENIOR NOTES
In 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 first quarter 2023 and $ 16,000 in the first quarter 2022, was included in interest expense in the unaudited consolidated statements of income.
At March 31, 2023 and December 31, 2022, outstanding Senior Notes are as follows:
(In Thousands)
March 31,
December 31,
2023
2022
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
$
14,781
$
14,765
Total carrying value
$
14,781
$
14,765
SUBORDINATED DEBT
In 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.
29
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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 first quarter 2023 and $ 26,000 in the first quarter 2022, was included in interest expense in the unaudited consolidated statements of income.
At March 31, 2023 and December 31, 2022, the carrying amounts of subordinated debt agreements are as follows:
(In Thousands)
March 31,
December 31,
2023
2022
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
$
24,634
$
24,607
Total carrying value
$
24,634
$
24,607
9. STOCK-BASED COMPENSATION PLANS
The Corporation had a Stock Incentive Plan for a selected group of officers and an Independent Directors Stock Incentive Plan. The 2023 restricted stock awards under the Stock Incentive Plan vest ratably over three years , and the 2023 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 three-month period ended March 31, 2023:
(Dollars in Thousands)
Aggregate
Grant
Date
Number of
Fair
Shares
Value
1st quarter 2023 awards:
Time-based awards to independent directors
11,000
$
257
Time-based awards to employees
31,684
740
Performance-based awards to employees
11,104
259
Total
53,788
$
1,256
Effective April 20, 2023, the Corporation’s shareholders approved a new plan, the Citizens & Northern Corporation 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). New awards to employees and independent directors will be governed under the 2023 Equity Incentive Plan, while outstanding awards under the prior plans (including the awards made in the first quarter 2023) will be governed under the prior plans.
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, 2023 is estimated to total $ 1,526,000 . Total stock-based compensation expense attributable to restricted stock awards amounted to $ 377,000 in the first quarter 2023 and $ 368,000 in the first quarter 2022.
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.
30
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
11. DERIVATIVE FINANCIAL INSTRUMENTS
The Corporation is a party to derivative financial instruments. These financial instruments consist of interest rate swap agreements and risk participation agreements (RPAs) 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 $ 154,878,000 at March 31, 2023 and $ 155,214,000 at December 31, 2022. There were no interest rate swaps originated in the three-month periods ended March 31, 2023 and 2022. There were no gross amounts of interest rate swap-related assets and liabilities not offset in the consolidated balance sheets at March 31, 2023. The net impact on the consolidated statements of income from interest rate swaps was an increase in interest income on loans of $ 345,000 in the first quarter 2023 as compared to a reduction in interest income on loans of $ 317,000 in first quarter 2022.
The Corporation has entered into an RPA with another institution as a means to assume a portion of the credit risk associated with a loan structure which includes a derivative instrument, in exchange for fee income commensurate with the risk assumed. This type of derivative is referred to as an “RPA In.” In addition, in an effort to reduce the credit risk associated with an interest rate swap agreement with a borrower for whom the Corporation has provided a loan structured with a derivative, the Corporation purchased an RPA from an institution participating in the facility in exchange for a fee commensurate with the risk shared. This type of derivative is referred to as an “RPA Out.” The net impact on the consolidated statements of income from RPAs was an increase in other noninterest income of $ 16,000 in the first quarter 2023 with no comparable amount in the first quarter 2022.
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 March 31, 2023 and December 31, 2022:
(In Thousands)
At March 31, 2023
At December 31, 2022
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
$
77,439
$
3,145
$
77,439
$
3,145
$
77,607
$
3,638
$
77,607
$
3,638
RPA Out
7,200
21
0
0
7,200
0
0
0
RPA In
0
0
10,000
24
0
0
10,000
19
(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 counterparties provide 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 counterparties 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 $ 2,302,000 were pledged as collateral against the Corporation’s obligations related to the interest rate swaps at March 31, 2023.
31
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
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 March 31, 2023 and December 31, 2022, assets and liabilities measured at fair value and the valuation methods used are as follows:
March 31, 2023
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
$
31,163
$
0
$
0
$
31,163
Obligations of U.S. Government agencies
0
23,348
0
23,348
Bank holding company debt securities
0
24,723
0
24,723
Obligations of states and political subdivisions:
Tax-exempt
0
117,812
0
117,812
Taxable
0
57,572
0
57,572
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
97,807
0
97,807
Residential collateralized mortgage obligations
0
38,117
0
38,117
Commercial mortgage-backed securities
0
74,195
0
74,195
Private label commercial mortgage-backed securities
0
8,077
0
8,077
Total available-for-sale debt securities
31,163
441,651
0
472,814
Marketable equity security
873
0
0
873
Servicing rights
0
0
2,585
2,585
Interest rate swap agreements, assets
0
3,145
0
3,145
Total recurring fair value measurements, assets
$
32,036
$
444,796
$
2,585
$
479,417
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
3,145
$
0
$
3,145
Nonrecurring fair value measurements, assets:
Loans individually evaluated for credit loss, net
$
0
$
0
$
4,907
$
4,907
Foreclosed assets held for sale
0
0
459
459
Total nonrecurring fair value measurements, assets
$
0
$
0
$
5,366
$
5,366
33
Table of Contents
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 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
$
31,836
$
0
$
0
$
31,836
Obligations of U.S. Government agencies
0
23,430
0
23,430
Bank holding company debt securities
0
25,386
0
25,386
Obligations of states and political subdivisions:
Tax-exempt
0
132,623
0
132,623
Taxable
0
56,812
0
56,812
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:
Residential pass-through securities
0
99,941
0
99,941
Residential collateralized mortgage obligations
0
40,296
0
40,296
Commercial mortgage-backed securities
0
79,686
0
79,686
Private label commercial mortgage-backed securities
0
8,023
0
8,023
Total available-for-sale debt securities
31,836
466,197
0
498,033
Marketable equity security
859
0
0
859
Servicing rights
0
0
2,653
2,653
Interest rate swap agreements, assets
0
3,638
0
3,638
Total recurring fair value measurements, assets
$
32,695
$
469,835
$
2,653
$
505,183
Recurring fair value measurements, liabilities,
Interest rate swap agreements, liabilities
$
0
$
3,638
$
0
$
3,638
Nonrecurring fair value measurements, assets:
Impaired loans, net
$
0
$
0
$
3,007
$
3,007
Foreclosed assets held for sale
0
0
275
275
Total nonrecurring fair value measurements, assets
$
0
$
0
$
3,282
$
3,282
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 March 31, 2023 and December 31, 2022, 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
3/31/2023
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
3/31/2023
Servicing rights
$
2,585
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
138.00
%
Weighted-average PSA
Servicing fees
0.25
%
of loan balances
4.00
%
of payments are late
5.00
%
late fees assessed
$
1.94
Miscellaneous fees per account per month
Servicing costs
$
6.00
Monthly servicing cost per account
$
24.00
Additional monthly servicing cost per loan on loans more than 30 days delinquent
1.50
%
of loans more than 30 days delinquent
3.00
%
annual increase in servicing costs
Fair Value at
12/31/2022
Valuation
Unobservable
Method or Value As of
Asset
(In Thousands)
Technique
Input(s)
12/31/2022
Servicing rights
$
2,653
Discounted cash flow
Discount rate
13.00
%
Rate used through modeling period
Loan prepayment speeds
133.00
%
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
March 31, 2023
March 31, 2022
Servicing rights balance, beginning of period
$
2,653
$
2,329
Originations of servicing rights
15
98
Unrealized (loss) gain included in earnings
( 83 )
2
Servicing rights balance, end of period
$
2,585
$
2,429
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 March 31, 2023 and December 31, 2022, 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
3/31/2023
3/31/2023
3/31/2023
Technique
Inputs
3/31/2023
Loans individually evaluated for credit loss:
Commercial real estate - nonowner occupied
$
4,781
$
609
$
4,172
Sales comparison
Discount to appraised value
27
%
Commercial real estate - owner occupied
812
183
629
Sales comparison & SBA guaranty
Discount to appraised value
56
%
All other commercial loans
209
103
106
Liquidation & SBA guaranty
Discount to appraised value
20
%
Total loans individually evaluated for credit loss
$
5,802
$
895
$
4,907
Foreclosed assets held for sale - real estate:
Residential (1-4 family)
$
184
$
0
$
184
Sales comparison
Discount to appraised value
36
%
Commercial real estate
275
0
275
Sales comparison
Discount to appraised value
50
%
Total foreclosed assets held for sale
$
459
$
0
$
459
(Dollars In Thousands)
Weighted
Valuation
Average
Balance at
Allowance at
Fair Value at
Valuation
Unobservable
Discount at
Asset
12/31/2022
12/31/2022
12/31/2022
Technique
Inputs
12/31/2022
Impaired loans:
Commercial:
Commercial loans secured by real estate
$
3,400
$
427
$
2,973
Sales comparison
Discount to appraised value
25
%
Commercial and industrial
60
26
34
Liquidation of assets
Discount to appraised value
33
%
Total impaired loans
$
3,460
$
453
$
3,007
Foreclosed assets held for sale - real estate:
Commercial real estate
$
275
$
0
$
275
Sales comparison
Discount to appraised value
50
%
Total foreclosed assets held for sale
$
275
$
0
$
275
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
March 31, 2023
December 31, 2022
Hierarchy
Carrying
Fair
Carrying
Fair
Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
46,112
$
46,112
$
47,698
$
47,698
Certificates of deposit
Level 2
6,100
5,729
7,350
6,956
Restricted equity securities (included in other assets)
Level 2
16,246
16,246
14,418
14,418
Loans, net
Level 3
1,726,793
1,691,155
1,723,425
1,674,002
Accrued interest receivable
Level 2
8,805
8,805
8,653
8,653
Financial liabilities:
Deposits with no stated maturity
Level 2
1,584,383
1,584,383
1,702,404
1,702,404
Time deposits
Level 2
331,657
329,780
295,189
293,814
Short-term borrowings
Level 2
93,396
93,396
80,062
80,062
Long-term borrowings
Level 2
98,701
97,992
62,347
60,944
Senior debt
Level 2
14,781
13,346
14,765
9,712
Subordinated debt
Level 2
24,634
21,491
24,607
16,186
Accrued interest payable
Level 2
980
980
461
461
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.