UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2018
or
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to _________________________.
Commission file number: 000-16084
CITIZENS & NORTHERN CORPORATION
(Exact name of Registrant as specified in its charter)
PENNSYLVANIA | 23-2451943 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
90-92 MAIN STREET, WELLSBORO, PA 16901
(Address of principal executive offices) (Zip code)
570-724-3411
(Registrant's telephone number including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of “large accelerated filer,” accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ¨ Accelerated filer x Non-accelerated filer ¨ Smaller reporting company ¨ Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ¨ No x
Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date.
Common Stock ($1.00 par value) | 12,298,357 Shares Outstanding on October 29, 2018 |
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
CITIZENS & NORTHERN CORPORATION
Index
2
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands, Except Share and Per Share Data) (Unaudited)
September 30, | December 31, | |||||||
2018 | 2017 | |||||||
ASSETS | ||||||||
Cash and due from banks: | ||||||||
Noninterest-bearing | $ | 20,978 | $ | 25,664 | ||||
Interest-bearing | 17,363 | 14,580 | ||||||
Total cash and due from banks | 38,341 | 40,244 | ||||||
Available-for-sale debt securities, at fair value | 358,706 | 355,937 | ||||||
Marketable equity security | 941 | 971 | ||||||
Loans held for sale | 551 | 765 | ||||||
Loans receivable | 822,532 | 815,713 | ||||||
Allowance for loan losses | (8,815 | ) | (8,856 | ) | ||||
Loans, net | 813,717 | 806,857 | ||||||
Bank-owned life insurance | 18,935 | 20,083 | ||||||
Accrued interest receivable | 4,279 | 4,048 | ||||||
Bank premises and equipment, net | 14,824 | 15,432 | ||||||
Foreclosed assets held for sale | 2,678 | 1,598 | ||||||
Deferred tax asset, net | 5,122 | 3,289 | ||||||
Intangible assets - Goodwill and core deposit intangibles | 11,951 | 11,954 | ||||||
Other assets | 15,394 | 15,781 | ||||||
TOTAL ASSETS | $ | 1,285,439 | $ | 1,276,959 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Noninterest-bearing | $ | 260,961 | $ | 241,214 | ||||
Interest-bearing | 782,986 | 767,235 | ||||||
Total deposits | 1,043,947 | 1,008,449 | ||||||
Short-term borrowings | 8,421 | 61,766 | ||||||
Long-term borrowings | 32,985 | 9,189 | ||||||
Accrued interest and other liabilities | 10,099 | 9,112 | ||||||
TOTAL LIABILITIES | 1,095,452 | 1,088,516 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation preference per share; no shares issued | 0 | 0 | ||||||
Common stock, par value $1.00 per share; authorized 20,000,000 shares; issued 12,655,171; outstanding 12,297,274 at September 30, 2018 and 12,214,525 December 31, 2017 | 12,655 | 12,655 | ||||||
Paid-in capital | 72,197 | 72,035 | ||||||
Retained earnings | 120,283 | 113,608 | ||||||
Treasury stock, at cost; 357,897 shares at September 30, 2018 and 440,646 shares at December 31, 2017 | (6,780 | ) | (8,348 | ) | ||||
Accumulated other comprehensive loss | (8,368 | ) | (1,507 | ) | ||||
TOTAL STOCKHOLDERS' EQUITY | 189,987 | 188,443 | ||||||
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY | $ | 1,285,439 | $ | 1,276,959 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Income | 3 Months Ended | 9 Months Ended | ||||||||||||||
(In Thousands Except Per Share Data) (Unaudited) | Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
INTEREST INCOME | ||||||||||||||||
Interest and fees on loans: | ||||||||||||||||
Taxable | $ | 9,754 | $ | 8,889 | $ | 28,530 | $ | 25,872 | ||||||||
Tax-exempt | 561 | 531 | 1,677 | 1,482 | ||||||||||||
Interest on mortgages held for sale | 3 | 10 | 9 | 20 | ||||||||||||
Interest on balances with depository institutions | 173 | 67 | 319 | 140 | ||||||||||||
Income from available-for-sale debt securities: | ||||||||||||||||
Taxable | 1,624 | 1,335 | 4,368 | 4,090 | ||||||||||||
Tax-exempt | 680 | 789 | 2,105 | 2,459 | ||||||||||||
Dividends on marketable equity security | 5 | 5 | 16 | 15 | ||||||||||||
Total interest and dividend income | 12,800 | 11,626 | 37,024 | 34,078 | ||||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest on deposits | 1,033 | 639 | 2,641 | 1,735 | ||||||||||||
Interest on short-term borrowings | 39 | 9 | 320 | 131 | ||||||||||||
Interest on long-term borrowings | 169 | 337 | 352 | 1,050 | ||||||||||||
Total interest expense | 1,241 | 985 | 3,313 | 2,916 | ||||||||||||
Net interest income | 11,559 | 10,641 | 33,711 | 31,162 | ||||||||||||
Provision for loan losses | 60 | 322 | 332 | 778 | ||||||||||||
Net interest income after provision for loan losses | 11,499 | 10,319 | 33,379 | 30,384 | ||||||||||||
NONINTEREST INCOME | ||||||||||||||||
Trust and financial management revenue | 1,427 | 1,292 | 4,375 | 3,969 | ||||||||||||
Brokerage revenue | 235 | 187 | 718 | 551 | ||||||||||||
Insurance commissions, fees and premiums | 15 | 26 | 72 | 98 | ||||||||||||
Service charges on deposit accounts | 1,331 | 1,186 | 3,837 | 3,399 | ||||||||||||
Service charges and fees | 95 | 97 | 263 | 263 | ||||||||||||
Interchange revenue from debit card transactions | 660 | 561 | 1,880 | 1,649 | ||||||||||||
Net gains from sale of loans | 164 | 297 | 514 | 651 | ||||||||||||
Loan servicing fees, net | 74 | 35 | 263 | 162 | ||||||||||||
Increase in cash surrender value of life insurance | 100 | 97 | 295 | 281 | ||||||||||||
Other noninterest income | 361 | 288 | 1,340 | 1,013 | ||||||||||||
Sub-total | 4,462 | 4,066 | 13,557 | 12,036 | ||||||||||||
Gain on restricted equity security | 571 | 0 | 2,321 | 0 | ||||||||||||
Realized (losses) gains on available-for-sale debt securities, net | (2 | ) | 5 | (284 | ) | 257 | ||||||||||
Total noninterest income | 5,031 | 4,071 | 15,594 | 12,293 | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||
Salaries and wages | 4,263 | 3,985 | 12,580 | 11,825 | ||||||||||||
Pensions and other employee benefits | 1,237 | 1,209 | 4,047 | 3,870 | ||||||||||||
Occupancy expense, net | 648 | 580 | 1,898 | 1,758 | ||||||||||||
Furniture and equipment expense | 317 | 340 | 901 | 968 | ||||||||||||
Data processing expenses | 667 | 595 | 2,002 | 1,785 | ||||||||||||
Automated teller machine and interchange expense | 347 | 346 | 988 | 945 | ||||||||||||
Pennsylvania shares tax | 326 | 336 | 998 | 1,008 | ||||||||||||
Professional fees | 305 | 224 | 860 | 599 | ||||||||||||
Telecommunications | 177 | 143 | 567 | 409 | ||||||||||||
Directors' fees | 197 | 177 | 549 | 548 | ||||||||||||
Other noninterest expense | 1,349 | 1,257 | 4,022 | 3,851 | ||||||||||||
Total noninterest expense | 9,833 | 9,192 | 29,412 | 27,566 | ||||||||||||
Income before income tax provision | 6,697 | 5,198 | 19,561 | 15,111 | ||||||||||||
Income tax provision | 1,111 | 1,262 | 3,229 | 3,620 | ||||||||||||
NET INCOME | $ | 5,586 | $ | 3,936 | $ | 16,332 | $ | 11,491 | ||||||||
EARNINGS PER COMMON SHARE - BASIC | $ | 0.45 | $ | 0.32 | $ | 1.33 | $ | 0.94 | ||||||||
EARNINGS PER COMMON SHARE - DILUTED | $ | 0.45 | $ | 0.32 | $ | 1.33 | $ | 0.94 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Comprehensive Income | Three Months Ended | Nine Months Ended | ||||||||||||||
(In Thousands) (Unaudited) | September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income | $ | 5,586 | $ | 3,936 | $ | 16,332 | $ | 11,491 | ||||||||
Unrealized (losses) gains on available-for-sale securities: | ||||||||||||||||
Unrealized holding (losses) gains on available-for-sale securities | (2,567 | ) | (213 | ) | (8,698 | ) | 2,067 | |||||||||
Reclassification adjustment for losses (gains) realized in income | 2 | (5 | ) | 284 | (257 | ) | ||||||||||
Other comprehensive (loss) gain on available-for-sale securities | (2,565 | ) | (218 | ) | (8,414 | ) | 1,810 | |||||||||
Unfunded pension and postretirement obligations: | ||||||||||||||||
Changes from plan amendments and actuarial gains and losses included in accumulated other comprehensive gain | 0 | 0 | 93 | 166 | ||||||||||||
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost | (3 | ) | (6 | ) | (13 | ) | (18 | ) | ||||||||
Other comprehensive (loss) gain on unfunded retirement obligations | (3 | ) | (6 | ) | 80 | 148 | ||||||||||
Other comprehensive (loss) income before income tax | (2,568 | ) | (224 | ) | (8,334 | ) | 1,958 | |||||||||
Income tax related to other comprehensive loss (income) | 539 | 78 | 1,750 | (686 | ) | |||||||||||
Net other comprehensive (loss) income | (2,029 | ) | (146 | ) | (6,584 | ) | 1,272 | |||||||||
Comprehensive income | $ | 3,557 | $ | 3,790 | $ | 9,748 | $ | 12,763 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
CONSOLIDATED STATEMENTS OF CASH FLOWS | 9 Months Ended | |||||||
(In Thousands) (Unaudited) | Sept. 30, | Sept. 30, | ||||||
2018 | 2017 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income | $ | 16,332 | $ | 11,491 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 332 | 778 | ||||||
Realized losses (gains) on available-for-sale securities, net | 284 | (257 | ) | |||||
Unrealized loss on marketable equity security | 30 | 0 | ||||||
Gain on restricted equity security | (2,321 | ) | 0 | |||||
Depreciation and amortization expense | 1,317 | 1,239 | ||||||
Accretion and amortization on securities, net | 747 | 866 | ||||||
Increase in cash surrender value of life insurance | (295 | ) | (281 | ) | ||||
Stock-based compensation and other expense | 500 | 475 | ||||||
Deferred income taxes | (83 | ) | 112 | |||||
Decrease in fair value of servicing rights | 58 | 145 | ||||||
Gains on sales of loans, net | (514 | ) | (651 | ) | ||||
Origination of loans for sale | (16,029 | ) | (19,277 | ) | ||||
Proceeds from sales of loans | 16,617 | 19,473 | ||||||
Decrease in accrued interest receivable and other assets | 138 | 207 | ||||||
Increase in accrued interest payable and other liabilities | 1,067 | 624 | ||||||
Other | 277 | 86 | ||||||
Net Cash Provided by Operating Activities | 18,457 | 15,030 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Proceeds from maturities of certificates of deposit | 2,280 | 348 | ||||||
Purchase of certificates of deposit | (1,350 | ) | (100 | ) | ||||
Proceeds from sales of available-for-sale securities | 17,755 | 24,118 | ||||||
Proceeds from calls and maturities of available-for-sale securities | 36,648 | 47,285 | ||||||
Purchase of available-for-sale securities | (66,617 | ) | (40,211 | ) | ||||
Redemption of Federal Home Loan Bank of Pittsburgh stock | 4,283 | 5,487 | ||||||
Purchase of Federal Home Loan Bank of Pittsburgh stock | (2,874 | ) | (4,725 | ) | ||||
Net increase in loans | (9,674 | ) | (50,128 | ) | ||||
Proceeds from sale of restricted equity security | 884 | 0 | ||||||
Proceeds from bank owned life insurance | 1,443 | 0 | ||||||
Purchase of premises and equipment | (962 | ) | (1,209 | ) | ||||
Proceeds from sale of foreclosed assets | 1,381 | 1,035 | ||||||
Other | 128 | 144 | ||||||
Net Cash Used in Investing Activities | (16,675 | ) | (17,956 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net increase in deposits | 35,498 | 37,782 | ||||||
Net decrease in short-term borrowings | (53,345 | ) | (18,436 | ) | ||||
Proceeds from long-term borrowings | 24,000 | 3,000 | ||||||
Repayments of long-term borrowings | (204 | ) | (10,198 | ) | ||||
Sale of treasury stock | 93 | 98 | ||||||
Common dividends paid | (8,797 | ) | (8,331 | ) | ||||
Net Cash (Used in) Provided by Financing Activities | (2,755 | ) | 3,915 | |||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (973 | ) | 989 | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 37,004 | 28,621 | ||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 36,031 | $ | 29,610 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||
Accrued sale of restricted equity security | $ | 1,437 | $ | 0 | ||||
Assets acquired through foreclosure of real estate loans | $ | 2,489 | $ | 608 | ||||
Interest paid | $ | 3,245 | $ | 2,942 | ||||
Income taxes paid | $ | 2,777 | $ | 3,163 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Consolidated Statements of Changes in Stockholders' Equity
(In Thousands Except Share and Per Share Data)
(Unaudited)
Accumulated | ||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||
Common | Treasury | Common | Paid-in | Retained | Comprehensive | Treasury | ||||||||||||||||||||||||||
Shares | Shares | Stock | Capital | Earnings | (Loss) Income | Stock | Total | |||||||||||||||||||||||||
Nine Months Ended September 30, 2018 | ||||||||||||||||||||||||||||||||
Balance, December 31, 2017 | 12,655,171 | 440,646 | $ | 12,655 | $ | 72,035 | $ | 113,608 | $ | (1,507 | ) | $ | (8,348 | ) | $ | 188,443 | ||||||||||||||||
Impact of change in enacted income tax rate (a) | 325 | (325 | ) | 0 | ||||||||||||||||||||||||||||
Impact of change in method of premium amortization of callable debt securities (b) | (26 | ) | 26 | 0 | ||||||||||||||||||||||||||||
Impact of change in method of accounting for marketable equity security (c) | (22 | ) | 22 | 0 | ||||||||||||||||||||||||||||
Net income | 16,332 | 16,332 | ||||||||||||||||||||||||||||||
Other comprehensive loss, net | (6,584 | ) | (6,584 | ) | ||||||||||||||||||||||||||||
Cash dividends declared on common stock, $0.81 per share | (9,934 | ) | (9,934 | ) | ||||||||||||||||||||||||||||
Shares issued for dividend reinvestment plan | (45,283 | ) | 279 | 858 | 1,137 | |||||||||||||||||||||||||||
Shares issued from treasury and redeemed related to exercise of stock options | (10,853 | ) | (110 | ) | 203 | 93 | ||||||||||||||||||||||||||
Restricted stock granted | (34,552 | ) | (655 | ) | 655 | 0 | ||||||||||||||||||||||||||
Forfeiture of restricted stock | 7,939 | 148 | (148 | ) | 0 | |||||||||||||||||||||||||||
Stock-based compensation expense | 500 | 500 | ||||||||||||||||||||||||||||||
Balance, September 30, 2018 | 12,655,171 | 357,897 | $ | 12,655 | $ | 72,197 | $ | 120,283 | $ | (8,368 | ) | $ | (6,780 | ) | $ | 189,987 | ||||||||||||||||
Nine Months Ended September 30, 2017 | ||||||||||||||||||||||||||||||||
Balance, December 31, 2016 | 12,655,171 | 541,943 | $ | 12,655 | $ | 71,730 | $ | 112,790 | $ | (898 | ) | $ | (10,269 | ) | $ | 186,008 | ||||||||||||||||
Net income | 11,491 | 11,491 | ||||||||||||||||||||||||||||||
Other comprehensive income, net | 1,272 | 1,272 | ||||||||||||||||||||||||||||||
Cash dividends declared on common stock, $0.78 per share | (9,445 | ) | (9,445 | ) | ||||||||||||||||||||||||||||
Shares issued for dividend reinvestment plan | (48,092 | ) | 203 | 911 | 1,114 | |||||||||||||||||||||||||||
Shares issued from treasury and redeemed related to exercise of stock options | (9,681 | ) | (86 | ) | 184 | 98 | ||||||||||||||||||||||||||
Restricted stock granted | (30,782 | ) | (583 | ) | 583 | 0 | ||||||||||||||||||||||||||
Forfeiture of restricted stock | 4,256 | 79 | (79 | ) | 0 | |||||||||||||||||||||||||||
Stock-based compensation expense | 475 | 475 | ||||||||||||||||||||||||||||||
Balance, September 30, 2017 | 12,655,171 | 457,644 | $ | 12,655 | $ | 71,818 | $ | 114,836 | $ | 374 | $ | (8,670 | ) | $ | 191,013 |
(a) | As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of Accounting Standards Update (ASU) 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, effective January 1, 2018. |
(b) | As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), effective January 1, 2018. |
(c) | As described in more detail in the Recent Accounting Pronouncements - Adopted section of Note 1, this reclassification resulted from adoption of ASU 2016-01, Recognition and Measurement of Financial Assets and Liabilities, effective January 1, 2018. |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Notes to Unaudited Consolidated Financial Statements
1. BASIS OF INTERIM PRESENTATION 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”), as well as C&N Bank’s wholly-owned subsidiary, C&N Financial Services Corporation. In December 2017, C&N Bank established a new entity, Northern Tier Holding LLC, for the purpose of acquiring, holding and disposing of real property acquired by the Bank. C&N Bank is the sole member of Northern Tier Holding LLC. All material intercompany balances and transactions have been eliminated in consolidation.
The consolidated financial information included herein, with the exception of the consolidated balance sheet dated December 31, 2017, 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 2017 information has been reclassified for consistency with the 2018 presentation.
Operating results reported for the three-month and nine-month periods ended September 30, 2018 might not be indicative of the results for the year ending December 31, 2018. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.
RECENT ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board (FASB) issues Accounting Standards Updates (ASUs) to the FASB Accounting Standards Codification (ASC). This section provides a summary description of recent ASUs that have significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the near future.
Recent Accounting Pronouncements - Adopted
Effective January 1, 2018, the Corporation adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606). Under the ASU, as modified by subsequent ASUs, revenue is recognized when a customer obtains control of promised services in an amount that reflects the consideration the entity expects to receive in exchange for those services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The Corporation applied the five-step method outlined in the ASU to all revenue streams scoped-in by the ASU and elected the modified retrospective implementation method. Substantially all of the Corporation’s interest income and certain noninterest income were not impacted by the adoption of this ASU because the revenue from those contracts with customers is covered by other guidance in U.S. GAAP. The Corporation’s largest sources of noninterest revenue which are subject to the guidance include Trust and financial management revenue, service charges on deposit accounts and interchange revenue from debit card transactions. Adoption of ASU 2014-09 did not change the timing and pattern of the Corporation’s revenue recognition related to scoped-in noninterest income. New disclosures required by the ASU have been included in Note 13.
In February 2018, the FASB issued ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which permits, but does not require, entities to reclassify tax effects stranded in accumulated other comprehensive income resulting from the Tax Cuts and Jobs Act of 2017 to retained earnings. Companies that elect to reclassify these amounts must reclassify stranded tax effects for all items accounted for in accumulated other comprehensive income. The Corporation elected early adoption and adopted this standard update, effective January 1, 2018. The Corporation’s stranded tax effects were related to valuation of the net deferred tax asset attributable to items of accumulated other comprehensive income (loss), which are unrealized gains (losses) on available-for-sale securities and unfunded defined benefit plan obligations. Adoption resulted in a reclassification between two categories of stockholders’ equity at January 1, 2018, with an increase of $325,000 in retained earnings and a decrease in accumulated other comprehensive loss for the same amount (no net change in stockholders’ equity).
Effective January 1, 2018, the Corporation elected early adoption of ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). This Update shortens the amortization period for certain callable debt securities held at a premium. Discounts will continue to be amortized to maturity. Adoption resulted in a reduction in retained earnings and corresponding increase in accumulated other comprehensive loss (no net change in stockholders’ equity) of $26,000 at January 1, 2018 for the cumulative after-tax impact of the change in accounting for debt securities held as of that date.
8
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Effective January 1, 2018, the Corporation adopted ASU 2016-01, Recognition and Measurement of Financial Assets and Liabilities. The guidance affects the accounting for equity investments, financial liabilities under the fair value option and the presentation and disclosure requirements of financial instruments. ASU 2016-01 was effective for the Corporation on January 1, 2018 and resulted in the following changes:
· | A marketable equity security previously included in available-for-sale securities on the consolidated balance sheets is presented as a separate asset. |
· | Changes in the fair value of the marketable equity security are captured in the consolidated statements of income. |
· | Retained earnings was reduced and a corresponding increase in accumulated other comprehensive loss was recognized (no net change in stockholders’ equity) of $22,000 at January 1, 2018 for the after-tax impact of the change in accounting for the unrealized loss on the marketable equity security. |
· | As described in more detail in Note 6, in the second quarter 2018, an unrealized gain of $866,000 (pre-tax) was recognized in the unaudited, consolidated statements of income on a restricted equity security (Visa Class B stock). As required by ASU 2016-01, the Corporation considered the pricing of observable transactions in determining the carrying value of this equity security that does not have a readily determinable fair value. In the third quarter 2018, the Corporation sold the shares held as of June 30, 2018, recording an additional gain of $571,000 as the proceeds of $1,437,000 exceeded the carrying value of the restricted equity security of $866,000 prior to the sale. |
· | Adoption of ASU 2016-01 also resulted in the use of an exit price to determine the fair value of financial instruments not measured at fair value in the consolidated balance sheets. Further information regarding valuation of financial instruments is provided in Note 5. |
Recently Issued But Not Yet Effective Accounting Pronouncements
ASU 2016-02, Leases (Topic 842) changes current GAAP by requiring that lease assets and liabilities arising from operating leases be recognized on the balance sheet. In July 2018, the FASB issued ASU 2018-10 and ASU 2018-11, Codification Improvements to Topic 842, Leases, amending various aspects of Topic 842. Topic 842 would not significantly change the recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee from current U.S. GAAP. For leases with a term of 12 months or less, a lessee would be permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and liabilities. Topic 842 will become effective for the Corporation for annual and interim periods beginning in the first quarter 2019. Adoption of Topic 842 is not expected to have a material impact on the Corporation’s consolidated financial statements. The Corporation leases certain properties and equipment under operating leases that will result in the recognition of lease assets and lease liabilities on the consolidated balance sheet under Topic 842; however, the majority of the Corporation’s properties and equipment are owned, not leased.
ASU 2016-13, Financial Instruments-Credit Losses (Topic 326), changes accounting for credit losses on loans receivable and debt securities from an incurred loss methodology to an expected credit loss methodology. Among other things, ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Accordingly, ASU 2016-13 requires the use of forward-looking information to form credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, though the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on debt securities and purchased financial assets with credit deterioration. The amendments in ASU 2016-13 will be effective for the Corporation beginning in the first quarter 2020. Earlier adoption is permitted beginning in the first quarter 2019; however, the Corporation does not currently plan to early adopt the ASU. The Corporation has formed a cross functional management team that is assessing alternative loss estimation methodologies and the Corporation’s data and system needs in order to evaluate the impact that adoption of this standard will have on the Corporation’s financial condition and results of operations. The Corporation will record the effect of implementing this ASU through a cumulative-effect adjustment through retained earnings as of the beginning of the reporting period in which Topic 326 is effective.
ASU 2017-04, Intangibles – Goodwill and Other (Topic 350) simplifies the accounting for goodwill impairment. This guidance, among other things, removes step 2 of the goodwill impairment test thus eliminating the need to determine the fair value of individual assets and liabilities of the reporting unit. Upon adoption of this ASU, goodwill impairment will be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. This may result in more or less impairment being recognized than under current guidance. This Update will become effective for the Corporation’s annual and interim goodwill impairment tests beginning in the first quarter 2020. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.
9
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
ASU 2018-13, Fair Value Measurement (Topic 820) modifies disclosure requirements on fair value measurements. This ASU removes requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. ASU 2018-13 clarifies that disclosure regarding measurement uncertainty is intended to communicate information about the uncertainty in measurement as of the reporting date. ASU 2018-13 adds certain disclosure requirements, including disclosure of changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The amendments in this ASU are effective for the Corporation beginning in the first quarter 2020. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements and the narrative description of measurement uncertainty should be applied prospectively, while all other amendments should be applied retrospectively for all periods presented. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial position or results of operations.
ASU 2018-14, Compensation - Retirement Benefits - Defined Benefit Plans – General (Subtopic 715-20) modifies the disclosure requirements for defined benefit and other postretirement plans. This ASU eliminates certain disclosures associated with accumulated other comprehensive income, plan assets, related parties, and the effects of interest rate basis point changes on assumed health care costs; while other disclosures have been added to address significant gains and losses related to changes in benefit obligations. This ASU also clarifies disclosure requirements for projected benefit and accumulated benefit obligations. The amendments in this ASU are effective for the Corporation beginning in the first quarter 2021. Adoption on a retrospective basis for all periods presented is required. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.
ASU 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40) was issued to help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement) by providing guidance for determining when the arrangement includes a software license. The amendments align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by the amendments. This guidance will become effective for the Corporation beginning in the first quarter 2020, with early adoption permitted. The Corporation does not expect adoption of this ASU to have a material impact on its consolidated financial statements.
2. PER SHARE DATA
Basic earnings per common share are calculated using the two-class method to determine income attributable to common shareholders. Unvested restricted stock awards that contain nonforfeitable rights to dividends are considered participating securities under the two-class method. Distributed dividends and an allocation of undistributed net income to participating securities reduce the amount of income attributable to common shareholders. Income attributable to common shareholders is then divided by weighted-average common shares outstanding for the period to determine basic earnings per common share.
Diluted earnings per common share are calculated under the more dilutive of either the treasury method or the two-class method. Diluted earnings per common share is computed using weighted-average common shares outstanding, plus weighted-average common shares available from the exercise of all dilutive stock options, less the number of shares that could be repurchased with the proceeds of stock option exercises based on the average share price of the Corporation's common stock during the period.
10
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
3 Months Ended | 9 Months Ended | |||||||||||||||
Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | |||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Basic | ||||||||||||||||
Net income | $ | 5,586,000 | $ | 3,936,000 | $ | 16,332,000 | $ | 11,491,000 | ||||||||
Less: Dividends and undistributed earnings allocated to participating securities | (28,000 | ) | (20,000 | ) | (83,000 | ) | (59,000 | ) | ||||||||
Net income attributable to common shares | $ | 5,558,000 | $ | 3,916,000 | $ | 16,249,000 | $ | 11,432,000 | ||||||||
Basic weighted-average common shares outstanding | 12,228,833 | 12,124,854 | 12,209,879 | 12,105,673 | ||||||||||||
Basic earnings per common share (a) | $ | 0.45 | $ | 0.32 | $ | 1.33 | $ | 0.94 | ||||||||
Diluted | ||||||||||||||||
Net income attributable to common shares | $ | 5,558,000 | $ | 3,916,000 | $ | 16,249,000 | $ | 11,432,000 | ||||||||
Basic weighted-average common shares outstanding | 12,228,833 | 12,124,854 | 12,209,879 | 12,105,673 | ||||||||||||
Dilutive effect of potential common stock arising from stock options | 42,703 | 37,409 | 38,790 | 40,624 | ||||||||||||
Diluted weighted-average common shares outstanding | 12,271,536 | 12,162,263 | 12,248,669 | 12,146,297 | ||||||||||||
Diluted earnings per common share (a) | $ | 0.45 | $ | 0.32 | $ | 1.33 | $ | 0.94 | ||||||||
Weighted-average non-vested restricted shares outstanding | 60,462 | 61,233 | 62,262 | 62,825 |
(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 net income per share calculations. There were no anti-dilutive instruments in the three-month or nine-month periods ended September 30, 2018 and 2017.
3. COMPREHENSIVE INCOME
Comprehensive income is the total of (1) net income, and (2) all other changes in equity from non-stockholder sources, which are referred to as other comprehensive income (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 | ||||||||||
Nine Months Ended September 30, 2018 | ||||||||||||
Unrealized losses on available-for-sale securities: | ||||||||||||
Unrealized holding losses on available-for-sale securities | $ | (8,698 | ) | $ | 1,826 | $ | (6,872 | ) | ||||
Reclassification adjustment for losses realized in income | 284 | (59 | ) | 225 | ||||||||
Other comprehensive loss on available-for-sale securities | (8,414 | ) | 1,767 | (6,647 | ) | |||||||
Unfunded pension and postretirement obligations: | ||||||||||||
Changes from plan amendments and actuarial gains and losses included in other comprehensive income | 93 | (19 | ) | 74 | ||||||||
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost | (13 | ) | 2 | (11 | ) | |||||||
Other comprehensive income on unfunded retirement obligations | 80 | (17 | ) | 63 | ||||||||
Total other comprehensive loss | $ | (8,334 | ) | $ | 1,750 | $ | (6,584 | ) |
11
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
(In Thousands) | Before-Tax | Income Tax | Net-of-Tax | |||||||||
Amount | Effect | Amount | ||||||||||
Nine Months Ended September 30, 2017 | ||||||||||||
Unrealized gains on available-for-sale securities: | ||||||||||||
Unrealized holding gains on available-for-sale securities | $ | 2,067 | $ | (723 | ) | $ | 1,344 | |||||
Reclassification adjustment for (gains) realized in income | (257 | ) | 89 | (168 | ) | |||||||
Other comprehensive income on available-for-sale securities | 1,810 | (634 | ) | 1,176 | ||||||||
Unfunded pension and postretirement obligations: | ||||||||||||
Changes from plan amendments and actuarial gains and losses included in other comprehensive income | 166 | (58 | ) | 108 | ||||||||
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost | (18 | ) | 6 | (12 | ) | |||||||
Other comprehensive income on unfunded retirement obligations | 148 | (52 | ) | 96 | ||||||||
Total other comprehensive income | $ | 1,958 | $ | (686 | ) | $ | 1,272 |
(In Thousands) | Before-Tax | Income Tax | Net-of-Tax | |||||||||
Amount | Effect | Amount | ||||||||||
Three Months Ended September 30, 2018 | ||||||||||||
Unrealized losses on available-for-sale securities: | ||||||||||||
Unrealized holding losses on available-for-sale securities | $ | (2,567 | ) | $ | 539 | $ | (2,028 | ) | ||||
Reclassification adjustment for losses realized in income | 2 | (0 | ) | 2 | ||||||||
Other comprehensive loss on available-for-sale securities | (2,565 | ) | 539 | (2,026 | ) | |||||||
Unfunded pension and postretirement obligations: | ||||||||||||
Changes from plan amendments and actuarial gains and losses included in other comprehensive income | 0 | 0 | 0 | |||||||||
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost | (3 | ) | 0 | (3 | ) | |||||||
Other comprehensive loss on unfunded retirement obligations | (3 | ) | 0 | (3 | ) | |||||||
Total other comprehensive loss | $ | (2,568 | ) | $ | 539 | $ | (2,029 | ) |
(In Thousands) | Before-Tax | Income Tax | Net-of-Tax | |||||||||
Amount | Effect | Amount | ||||||||||
Three Months Ended September 30, 2017 | ||||||||||||
Unrealized losses on available-for-sale securities: | ||||||||||||
Unrealized holding losses on available-for-sale securities | $ | (213 | ) | $ | 75 | $ | (138 | ) | ||||
Reclassification adjustment for (gains) realized in income | (5 | ) | 1 | (4 | ) | |||||||
Other comprehensive loss on available-for-sale securities | (218 | ) | 76 | (142 | ) | |||||||
Unfunded pension and postretirement obligations: | ||||||||||||
Changes from plan amendments and actuarial gains and losses included in other comprehensive income | 0 | 0 | 0 | |||||||||
Amortization of prior service cost and net actuarial loss included in net periodic benefit cost | (6 | ) | 2 | (4 | ) | |||||||
Other comprehensive loss on unfunded retirement obligations | (6 | ) | 2 | (4 | ) | |||||||
Total other comprehensive loss | $ | (224 | ) | $ | 78 | $ | (146 | ) |
12
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Changes in the components of accumulated other comprehensive income (loss) are as follows and are presented net of tax:
(In Thousands) | Unrealized | Accumulated | ||||||||||
(Losses) | Unfunded | Other | ||||||||||
Gains | Retirement | Comprehensive | ||||||||||
on Securities | Obligations | Loss | ||||||||||
Nine Months Ended September 30, 2018 | ||||||||||||
Balance, beginning of period | $ | (1,566 | ) | $ | 59 | $ | (1,507 | ) | ||||
Impact of change in enacted income tax rate | (337 | ) | 12 | (325 | ) | |||||||
Impact of change in the method of premium amortization of callable debt securities | 26 | 0 | 26 | |||||||||
Impact of change in the method of accounting for marketable equity security | 22 | 0 | 22 | |||||||||
Other comprehensive (loss) income during nine months ended September 30, 2018 | (6,647 | ) | 63 | (6,584 | ) | |||||||
Balance, end of period | $ | (8,502 | ) | $ | 134 | $ | (8,368 | ) | ||||
Nine Months Ended September 30, 2017 | ||||||||||||
Balance, beginning of period | $ | (949 | ) | $ | 51 | $ | (898 | ) | ||||
Other comprehensive income during nine months ended September 30, 2017 | 1,176 | 96 | 1,272 | |||||||||
Balance, end of period | $ | 227 | $ | 147 | $ | 374 | ||||||
Three Months Ended September 30, 2018 | ||||||||||||
Balance, beginning of period | $ | (6,476 | ) | $ | 137 | $ | (6,339 | ) | ||||
Other comprehensive (loss) during three months ended September 30, 2018 | (2,026 | ) | (3 | ) | (2,029 | ) | ||||||
Balance, end of period | $ | (8,502 | ) | $ | 134 | $ | (8,368 | ) | ||||
Three Months Ended September 30, 2017 | ||||||||||||
Balance, beginning of period | $ | 369 | $ | 151 | $ | 520 | ||||||
Other comprehensive (loss) during three months ended September 30, 2017 | (142 | ) | (4 | ) | (146 | ) | ||||||
Balance, end of period | $ | 227 | $ | 147 | $ | 374 |
Items reclassified out of each component of other comprehensive (loss) income are as follows:
For the Nine Months Ended September 30, 2018 | ||||||
(In Thousands) | ||||||
Reclassified from | ||||||
Details about Accumulated Other | Accumulated Other | Affected Line Item in the Consolidated | ||||
Comprehensive Loss Components | Comprehensive Loss | Statements of Income | ||||
Unrealized gains and losses on available-for-sale securities | $ | 284 | Realized losses on available-for-sale debt securities, net | |||
(59 | ) | Income tax provision | ||||
225 | Net of tax | |||||
Amortization of defined benefit pension and postretirement items: | ||||||
Prior service cost | (23 | ) | Other noninterest expense | |||
Actuarial loss | 10 | Other noninterest expense | ||||
(13 | ) | Total before tax | ||||
2 | Income tax provision | |||||
(11 | ) | Net of tax | ||||
Total reclassifications for the period | $ | 214 |
13
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
For the Nine Months Ended September 30, 2017 | ||||||
(In Thousands) | ||||||
Reclassified from | ||||||
Details about Accumulated Other | Accumulated Other | Affected Line Item in the Consolidated | ||||
Comprehensive Loss Components | Comprehensive Loss | Statements of Income | ||||
Unrealized gains and losses on available-for-sale securities | $ | (257 | ) | Realized gains on available-for-sale debt securities, net | ||
89 | Income tax provision | |||||
(168 | ) | Net of tax | ||||
Amortization of defined benefit pension and postretirement items: | ||||||
Prior service cost | (23 | ) | Other noninterest expense | |||
Actuarial loss | 5 | Other noninterest expense | ||||
(18 | ) | Total before tax | ||||
6 | Income tax provision | |||||
(12 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (180 | ) |
For the Three Months Ended September 30, 2018 | ||||||
(In Thousands) | ||||||
Reclassified from | ||||||
Details about Accumulated Other | Accumulated Other | Affected Line Item in the Consolidated | ||||
Comprehensive Loss Components | Comprehensive Loss | Statements of Income | ||||
Unrealized gains and losses on available-for-sale securities | $ | 2 | Realized losses on available-for-sale debt securities, net | |||
(0 | ) | Income tax provision | ||||
2 | Net of tax | |||||
Amortization of defined benefit pension and postretirement items: | ||||||
Prior service cost | (7 | ) | Other noninterest expense | |||
Actuarial loss | 4 | Other noninterest expense | ||||
(3 | ) | Total before tax | ||||
(0 | ) | Income tax provision | ||||
(3 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (1 | ) |
For the Three Months Ended September 30, 2017 | ||||||
(In Thousands) | ||||||
Reclassified from | ||||||
Details about Accumulated Other | Accumulated Other | Affected Line Item in the Consolidated | ||||
Comprehensive Loss Components | Comprehensive Loss | Statements of Income | ||||
Unrealized gains and losses on available-for-sale securities | $ | (5 | ) | Realized gains on available-for-sale debt securities, net | ||
1 | Income tax provision | |||||
(4 | ) | Net of tax | ||||
Amortization of defined benefit pension and postretirement items: | ||||||
Prior service cost | (8 | ) | Other noninterest expense | |||
Actuarial loss | 2 | Other noninterest expense | ||||
(6 | ) | Total before tax | ||||
2 | Income tax provision | |||||
(4 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (8 | ) |
14
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
4. CASH AND DUE FROM BANKS
Cash and due from banks at September 30, 2018 and December 31, 2017 include the following:
(In thousands) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
Cash and cash equivalents | $ | 36,031 | $ | 37,004 | ||||
Certificates of deposit | 2,310 | 3,240 | ||||||
Total cash and due from banks | $ | 38,341 | $ | 40,244 |
Certificates of deposit are issues by U.S. banks with original maturities greater than three months. Each certificate of deposit is fully FDIC-insured. The Corporation maintains cash and cash equivalents with certain financial institutions in excess of the FDIC insurance limit.
The Corporation is required to maintain reserves against deposit liabilities in the form of cash and balances with the Federal Reserve Bank of Philadelphia. The reserves are based on deposit levels, account activity, and other services provided by the Federal Reserve Bank. Required reserves were $14,783,000 at September 30, 2018 and $17,178,000 at December 31, 2017.
5. FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS
The Corporation measures certain assets at fair value. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. FASB Accounting Standards Codification (ASC) topic 820, “Fair Value Measurements and Disclosures” establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs used in determining valuations into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:
Level 1 – Fair value is based on unadjusted quoted prices in active markets that are accessible to the Corporation for identical assets. These generally provide the most reliable evidence and are used to measure fair value whenever available.
Level 2 – Fair value is based on significant inputs, other than Level 1 inputs, that are observable either directly or indirectly for substantially the full term of the asset through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets, quoted market prices in markets that are not active for identical or similar assets and other observable inputs.
Level 3 – Fair value is based on significant unobservable inputs. Examples of valuation methodologies that would result in Level 3 classification include option pricing models, discounted cash flows and other similar techniques.
The Corporation monitors and evaluates available data relating to fair value measurements on an ongoing basis and recognizes transfers among the levels of the fair value hierarchy as of the date of an event or change in circumstances that affects the valuation method chosen. Examples of such changes may include the market for a particular asset becoming active or inactive, changes in the availability of quoted prices, or changes in the availability of other market data.
15
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2018 and December 31, 2017, assets measured at fair value and the valuation methods used are as follows:
September 30, 2018 | ||||||||||||||||
Quoted Prices | Other | |||||||||||||||
in Active | Observable | Unobservable | Total | |||||||||||||
Markets | Inputs | Inputs | Fair | |||||||||||||
(In Thousands) | (Level 1) | (Level 2) | (Level 3) | Value | ||||||||||||
Recurring fair value measurements | ||||||||||||||||
AVAILABLE-FOR-SALE DEBT SECURITIES: | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 0 | $ | 4,768 | $ | 0 | $ | 4,768 | ||||||||
Obligations of states and political subdivisions: | ||||||||||||||||
Tax-exempt | 0 | 91,712 | 0 | 91,712 | ||||||||||||
Taxable | 0 | 27,642 | 0 | 27,642 | ||||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||
Residential pass-through securities | 0 | 55,131 | 0 | 55,131 | ||||||||||||
Residential collateralized mortgage obligations | 0 | 142,631 | 0 | 142,631 | ||||||||||||
Commercial mortgage-backed securities | 0 | 36,822 | 0 | 36,822 | ||||||||||||
Total available-for-sale debt securities | 0 | 358,706 | 0 | 358,706 | ||||||||||||
Marketable equity security | 941 | 0 | 0 | 941 | ||||||||||||
Servicing rights | 0 | 0 | 1,381 | 1,381 | ||||||||||||
Total recurring fair value measurements | $ | 941 | $ | 358,706 | $ | 1,381 | $ | 361,028 | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans with a valuation allowance | $ | 0 | $ | 0 | $ | 3,623 | $ | 3,623 | ||||||||
Valuation allowance | 0 | 0 | (1,059 | ) | (1,059 | ) | ||||||||||
Impaired loans, net | 0 | 0 | 2,564 | 2,564 | ||||||||||||
Foreclosed assets held for sale | 0 | 0 | 2,678 | 2,678 | ||||||||||||
Total nonrecurring fair value measurements | $ | 0 | $ | 0 | $ | 5,242 | $ | 5,242 | ||||||||
16
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2017 | ||||||||||||||||
Quoted Prices | Other | |||||||||||||||
in Active | Observable | Unobservable | Total | |||||||||||||
Markets | Inputs | Inputs | Fair | |||||||||||||
(In Thousands) | (Level 1) | (Level 2) | (Level 3) | Value | ||||||||||||
Recurring fair value measurements | ||||||||||||||||
AVAILABLE-FOR-SALE DEBT SECURITIES: | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 0 | $ | 7,873 | $ | 0 | $ | 7,873 | ||||||||
Obligations of states and political subdivisions: | ||||||||||||||||
Tax-exempt | 0 | 105,111 | 0 | 105,111 | ||||||||||||
Taxable | 0 | 25,573 | 0 | 25,573 | ||||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||
Residential pass-through securities | 0 | 52,347 | 0 | 52,347 | ||||||||||||
Residential collateralized mortgage obligations | 0 | 131,814 | 0 | 131,814 | ||||||||||||
Commercial mortgage-backed securities | 0 | 33,219 | 0 | 33,219 | ||||||||||||
Total available-for-sale debt securities | 0 | 355,937 | 0 | 355,937 | ||||||||||||
Marketable equity security | 971 | 0 | 0 | 971 | ||||||||||||
Servicing rights | 0 | 0 | 1,299 | 1,299 | ||||||||||||
Total recurring fair value measurements | $ | 971 | $ | 355,937 | $ | 1,299 | $ | 358,207 | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans with a valuation allowance | $ | 0 | $ | 0 | $ | 3,776 | $ | 3,776 | ||||||||
Valuation allowance | 0 | 0 | (1,183 | ) | (1,183 | ) | ||||||||||
Impaired loans, net | 0 | 0 | 2,593 | 2,593 | ||||||||||||
Foreclosed assets held for sale | 0 | 0 | 1,598 | 1,598 | ||||||||||||
Total nonrecurring fair value measurements | $ | 0 | $ | 0 | $ | 4,191 | $ | 4,191 |
Management’s evaluation and selection of valuation techniques and the unobservable inputs used in determining the fair values of assets valued using Level 3 methodologies include sensitive assumptions. Other market participants might use substantially different assumptions, which could result in calculations of fair values that would be substantially different than the amount calculated by management.
At September 30, 2018 and December 31, 2017, quantitative information regarding significant techniques and inputs used for assets measured on a recurring basis using unobservable inputs (Level 3 methodologies) are as follows:
Fair Value at | ||||||||||||||
9/30/18 | Valuation | Unobservable | Method or Value As of | |||||||||||
Asset | (In Thousands) | Technique | Input(s) | 9/30/18 | ||||||||||
Servicing rights | $ | 1,381 | Discounted cash flow | Discount rate | 12.50 | % | Rate used through modeling period | |||||||
Loan prepayment speeds | 121.00 | % | 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 |
17
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Fair Value at | ||||||||||||||
12/31/17 | Valuation | Unobservable | Method or Value As of | |||||||||||
Asset | (In Thousands) | Technique | Input(s) | 12/31/17 | ||||||||||
Servicing rights | $ | 1,299 | Discounted cash flow | Discount rate | 13.00 | % | Rate used through modeling period | |||||||
Loan prepayment speeds | 140.00 | % | 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 September 30, 2018 | Nine Months Ended September 30, 2018 | ||||||||||||||||||||||
Restricted Equity Security | Servicing Rights | Total | Restricted Equity Security | Servicing Rights | Total | |||||||||||||||||||
Balance, beginning of period | $ | 866 | $ | 1,370 | $ | 2,236 | $ | 0 | $ | 1,299 | $ | 1,299 | ||||||||||||
Issuances of servicing rights | 0 | 43 | 43 | 0 | 140 | 140 | ||||||||||||||||||
Unrealized gains (losses) included in earnings | (866 | ) | (32 | ) | (898 | ) | 0 | (58 | ) | (58 | ) | |||||||||||||
Balance, end of period | $ | 0 | $ | 1,381 | $ | 1,381 | $ | 0 | $ | 1,381 | $ | 1,381 |
(In Thousands) | Three Months Ended September 30, 2017 | Nine Months Ended September 30, 2017 | ||||||||||||||||||||||
Restricted Equity Security | Servicing Rights | Total | Restricted Equity Security | Servicing Rights | Total | |||||||||||||||||||
Balance, beginning of period | $ | 0 | $ | 1,279 | $ | 1,279 | $ | 0 | $ | 1,262 | $ | 1,262 | ||||||||||||
Issuances of servicing rights | 0 | 65 | 65 | 0 | 160 | 160 | ||||||||||||||||||
Unrealized gains (losses) included in earnings | 0 | (67 | ) | (67 | ) | 0 | (145 | ) | (145 | ) | ||||||||||||||
Balance, end of period | $ | 0 | $ | 1,277 | $ | 1,277 | $ | 0 | $ | 1,277 | $ | 1,277 |
Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Foreclosed 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. For commercial and industrial and agricultural loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging data or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
18
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2018 and December 31, 2017, quantitative information regarding significant techniques and inputs used for nonrecurring fair value measurements using unobservable inputs (Level 3 methodologies) are as follows:
(In Thousands, Except | Weighted- | |||||||||||||||||||
Percentages) | Valuation | Average) | ||||||||||||||||||
Balance at | Allowance at | Fair Value at | Valuation | Unobservable | Discount at | |||||||||||||||
Asset | 9/30/18 | 9/30/18 | 9/30/18 | Technique | Inputs | 9/30/18 | ||||||||||||||
Impaired loans: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 509 | $ | 118 | $ | 391 | Sales comparison | Discount to appraised value | 26 | % | ||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,550 | 816 | 1,734 | Sales comparison | Discount to appraised value | 16 | % | |||||||||||||
Commercial and industrial | 75 | 75 | 0 | Sales comparison | Discount to appraised value | 100 | % | |||||||||||||
Loans secured by farmland | 489 | 50 | 439 | Sales comparison | Discount to appraised value | 56 | % | |||||||||||||
Total impaired loans | $ | 3,623 | $ | 1,059 | $ | 2,564 | ||||||||||||||
Foreclosed assets held for sale - real estate: | ||||||||||||||||||||
Residential (1-4 family) | $ | 328 | $ | 0 | $ | 328 | Sales comparison | Discount to appraised value | 46 | % | ||||||||||
Land | 110 | 0 | 110 | Sales comparison | Discount to appraised value | 61 | % | |||||||||||||
Commercial real estate | 2,240 | 0 | 2,240 | Sales comparison | Discount to appraised value | 32 | % | |||||||||||||
Total foreclosed assets held for sale | $ | 2,678 | $ | 0 | $ | 2,678 |
(In Thousands, Except | Weighted- | |||||||||||||||||||
Percentages) | Valuation | Average | ||||||||||||||||||
Balance at | Allowance at | Fair Value at | Valuation | Unobservable | Discount at | |||||||||||||||
Asset | 12/31/17 | 12/31/17 | 12/31/17 | Technique | Inputs | 12/31/17 | ||||||||||||||
Impaired loans: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 515 | $ | 122 | $ | 393 | Sales comparison | Discount to appraised value | 26 | % | ||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,641 | 919 | 1,722 | Sales comparison | Discount to appraised value | 16 | % | |||||||||||||
Commercial and industrial | 126 | 92 | 34 | Sales comparison | Discount to appraised value | 72 | % | |||||||||||||
Loans secured by farmland | 494 | 50 | 444 | Sales comparison | Discount to appraised value | 53 | % | |||||||||||||
Total impaired loans | $ | 3,776 | $ | 1,183 | $ | 2,593 | ||||||||||||||
Foreclosed assets held for sale - real estate: | ||||||||||||||||||||
Residential (1-4 family) | $ | 721 | $ | 0 | $ | 721 | Sales comparison | Discount to appraised value | 37 | % | ||||||||||
Land | 632 | 0 | 632 | Sales comparison | Discount to appraised value | 35 | % | |||||||||||||
Commercial real estate | 245 | 0 | 245 | Sales comparison | Discount to appraised value | 71 | % | |||||||||||||
Total foreclosed assets held for sale | $ | 1,598 | $ | 0 | $ | 1,598 |
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.
19
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments that are not recorded at fair value are as follows:
(In Thousands) | Fair Value | September 30, 2018 | December 31, 2017 | |||||||||||||||||
Hierarchy | Carrying | Fair | Carrying | Fair | ||||||||||||||||
Level | Amount | Value | Amount | Value | ||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 36,031 | $ | 36,031 | $ | 37,004 | $ | 37,004 | |||||||||||
Certificates of deposit | Level 2 | 2,310 | 2,298 | 3,240 | 3,234 | |||||||||||||||
Restricted equity securities (included in Other Assets) | Level 2 | 5,147 | 5,147 | 6,556 | 6,556 | |||||||||||||||
Loans, net | Level 3 | 813,717 | 811,384 | 806,857 | 789,891 | |||||||||||||||
Accrued interest receivable | Level 2 | 4,279 | 4,279 | 4,048 | 4,048 | |||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits with no stated maturity | Level 2 | 815,607 | 815,607 | 794,778 | 794,778 | |||||||||||||||
Time deposits | Level 2 | 228,340 | 228,484 | 213,671 | 213,734 | |||||||||||||||
Short-term borrowings | Level 2 | 8,421 | 8,185 | 61,766 | 61,643 | |||||||||||||||
Long-term borrowings | Level 2 | 32,985 | 32,987 | 9,189 | 9,256 | |||||||||||||||
Accrued interest payable | Level 2 | 114 | 114 | 46 | 46 |
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.
6. SECURITIES
Amortized cost and fair value of available-for-sale debt securities at September 30, 2018 and December 31, 2017 are summarized as follows:
September 30, 2018 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Unrealized | Unrealized | |||||||||||||||
Amortized | Holding | Holding | Fair | |||||||||||||
(In Thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government agencies | $ | 4,815 | $ | 0 | $ | (47 | ) | $ | 4,768 | |||||||
Obligations of states and political subdivisions: | ||||||||||||||||
Tax-exempt | 92,837 | 1,104 | (2,229 | ) | 91,712 | |||||||||||
Taxable | 27,975 | 21 | (354 | ) | 27,642 | |||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||
Residential pass-through securities | 57,279 | 46 | (2,194 | ) | 55,131 | |||||||||||
Residential collateralized mortgage obligations | 148,074 | 8 | (5,451 | ) | 142,631 | |||||||||||
Commercial mortgage-backed securities | 38,488 | 0 | (1,666 | ) | 36,822 | |||||||||||
Total available-for-sale-debt securities | $ | 369,468 | $ | 1,179 | $ | (11,941 | ) | $ | 358,706 |
20
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2017 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Unrealized | Unrealized | |||||||||||||||
Amortized | Holding | Holding | Fair | |||||||||||||
(In Thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government agencies | $ | 8,026 | $ | 0 | $ | (153 | ) | $ | 7,873 | |||||||
Obligations of states and political subdivisions: | ||||||||||||||||
Tax-exempt | 103,673 | 2,291 | (853 | ) | 105,111 | |||||||||||
Taxable | 25,431 | 226 | (84 | ) | 25,573 | |||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||
Residential pass-through securities | 52,992 | 79 | (724 | ) | 52,347 | |||||||||||
Residential collateralized mortgage obligations | 134,314 | 110 | (2,610 | ) | 131,814 | |||||||||||
Commercial mortgage-backed securities | 33,881 | 4 | (666 | ) | 33,219 | |||||||||||
Total available-for-sale debt securities | $ | 358,317 | $ | 2,710 | $ | (5,090 | ) | $ | 355,937 |
The following table presents gross unrealized losses and fair value of available-for-sale debt securities with unrealized loss positions that are not deemed to be other-than-temporarily impaired, aggregated by length of time that individual securities have been in a continuous unrealized loss position at September 30, 2018 and December 31, 2017:
September 30, 2018 | Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
(In Thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
Obligations of U.S. Government agencies | $ | 4,768 | $ | (47 | ) | $ | 0 | $ | 0 | $ | 4,768 | $ | (47 | ) | ||||||||||
Obligations of states and political subdivisions: | ||||||||||||||||||||||||
Tax-exempt | 25,713 | (465 | ) | 28,785 | (1,764 | ) | 54,498 | (2,229 | ) | |||||||||||||||
Taxable | 16,635 | (200 | ) | 5,362 | (154 | ) | 21,997 | (354 | ) | |||||||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||||||||||
Residential pass-through securities | 13,528 | (178 | ) | 40,904 | (2,016 | ) | 54,432 | (2,194 | ) | |||||||||||||||
Residential collateralized mortgage obligations | 53,399 | (884 | ) | 87,703 | (4,567 | ) | 141,102 | (5,451 | ) | |||||||||||||||
Commercial mortgage-backed securities | 8,798 | (147 | ) | 28,024 | (1,519 | ) | 36,822 | (1,666 | ) | |||||||||||||||
Total temporarily impaired available-for-sale debt securities | $ | 122,841 | $ | (1,921 | ) | $ | 190,778 | $ | (10,020 | ) | $ | 313,619 | $ | (11,941 | ) |
December 31, 2017 | Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
(In Thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
Obligations of U.S. Government agencies | $ | 0 | $ | 0 | $ | 7,873 | $ | (153 | ) | $ | 7,873 | $ | (153 | ) | ||||||||||
Obligations of states and political subdivisions: | ||||||||||||||||||||||||
Tax-exempt | 19,050 | (135 | ) | 24,391 | (718 | ) | 43,441 | (853 | ) | |||||||||||||||
Taxable | 9,279 | (45 | ) | 2,116 | (39 | ) | 11,395 | (84 | ) | |||||||||||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||||||||||||||||||
Residential pass-through securities | 25,255 | (242 | ) | 22,549 | (482 | ) | 47,804 | (724 | ) | |||||||||||||||
Residential collateralized mortgage obligations | 50,812 | (589 | ) | 68,558 | (2,021 | ) | 119,370 | (2,610 | ) | |||||||||||||||
Commercial mortgage-backed securities | 14,713 | (173 | ) | 14,569 | (493 | ) | 29,282 | (666 | ) | |||||||||||||||
Total temporarily impaired available-for-sale debt securities | $ | 119,109 | $ | (1,184 | ) | $ | 140,056 | $ | (3,906 | ) | $ | 259,165 | $ | (5,090 | ) |
21
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Gross realized gains and losses from available-for-sale securities were as follows:
(In Thousands) | 3 Months Ended | 9 Months Ended | ||||||||||||||
Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | |||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Gross realized gains from sales and calls | $ | 45 | $ | 47 | $ | 45 | $ | 315 | ||||||||
Gross realized losses from sales | (47 | ) | (42 | ) | (329 | ) | (58 | ) | ||||||||
Net realized (losses) gains | $ | (2 | ) | $ | 5 | $ | (284 | ) | $ | 257 |
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of September 30, 2018. Actual maturities may differ from contractual maturities because counterparties may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized | Fair | |||||||
(In Thousands) | Cost | Value | ||||||
Due in one year or less | $ | 23,128 | $ | 23,337 | ||||
Due from one year through five years | 39,807 | 39,533 | ||||||
Due from five years through ten years | 38,688 | 37,515 | ||||||
Due after ten years | 24,004 | 23,737 | ||||||
Sub-total | 125,627 | 124,122 | ||||||
Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies: | ||||||||
Residential pass-through securities | 57,279 | 55,131 | ||||||
Residential collateralized mortgage obligations | 148,074 | 142,631 | ||||||
Commercial mortgage-backed securities | 38,488 | 36,822 | ||||||
Total | $ | 369,468 | $ | 358,706 |
The Corporation’s mortgage-backed securities have stated maturities that may differ from actual maturities due to borrowers’ ability to prepay obligations. Cash flows from such investments are dependent upon the performance of the underlying mortgage loans and are generally influenced by the level of interest rates. In the table above, mortgage-backed securities and collateralized mortgage obligations are shown in one period.
Investment securities carried at $236,671,000 at September 30, 2018 and $217,925,000 at December 31, 2017 were pledged as collateral for public deposits, trusts and certain other deposits as provided by law. See Note 8 for information concerning securities pledged to secure borrowing arrangements.
Management evaluates securities for other-than-temporary impairment (OTTI) at least on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) whether the Corporation intends to sell the security or more likely than not will be required to sell the security before its anticipated recovery.
A summary of information management considered in evaluating debt and equity securities for other-than-temporary impairment (“OTTI”) at September 30, 2018 is provided below.
Debt Securities
At September 30, 2018, management performed an assessment for possible OTTI of the Corporation’s debt securities on an issue-by-issue basis, relying on information obtained from various sources, including publicly available financial data, ratings by external agencies, brokers and other sources. The extent of individual analysis applied to each security depended on the size of the Corporation’s investment, as well as management’s perception of the credit risk associated with each security. Based on the results of the assessment, management believes impairment of debt securities at September 30, 2018 and December 31, 2017 to be temporary.
22
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Equity Securities
The Corporation’s marketable equity security, with a carrying value of $941,000 at September 30, 2018 and $971,000 at December 31, 2017, consisted exclusively of one mutual fund. There was an unrealized loss on the mutual fund of $59,000 at September 30 2018 and $29,000 at December 31, 2017. The increase in the unrealized loss of $7,000 in the third quarter of 2018 and $30,000 in the nine months ended September 30, 2018 is included in other noninterest income in the consolidated statements of income.
C&N Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB-Pittsburgh), which is one of 11 regional Federal Home Loan Banks. As a member, C&N Bank is required to purchase and maintain stock in FHLB-Pittsburgh. There is no active market for FHLB-Pittsburgh stock, and it must ordinarily be redeemed by FHLB-Pittsburgh in order to be liquidated. C&N Bank’s investment in FHLB-Pittsburgh stock, included in Other Assets in the consolidated balance sheet, was $5,017,000 at September 30, 2018 and $6,426,000 at December 31, 2017. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at September 30, 2018 and December 31, 2017. 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.
In the second quarter 2018, the Corporation recorded a pre-tax gain on a restricted equity security (Visa Class B stock) of $1,750,000. The Corporation had received 19,789 shares of Visa Class B stock pursuant to Visa’s 2007 initial public offering. Until the second quarter 2018, the carrying value of the shares was $0, which represented the Corporation’s cost basis. Class B shares are subject to restrictions on transfer, essentially limiting their transferability to other owners of Class B shares. In June 2018, the Corporation sold 10,000 of the shares for a price of $88.43 per share in a transaction that settled in July 2018. As required by ”U.S. GAAP”, companies must consider the pricing of observable transactions in determining the carrying value of equity securities that do not have readily determinable fair values. Accordingly, the Corporation’s second quarter 2018 gain was based on the price per share of the sale initiated in June 2018, applied to the total of 19,789 shares. In the third quarter 2018, the Corporation sold the remaining 9,789 shares for $1,437,000, or approximately $146.80 per share, recognizing an additional gain of $571,000. At September 30, 2018, the balance of other assets in the unaudited, consolidated balance sheet included a receivable of $1,437,000 from the third quarter 2018 sale of the Visa Class B shares.
A summary of the realized and unrealized gains and losses recognized on equity securities is as follows:
(In Thousands) | 3 Months Ended | 9 Months Ended | ||||||||||||||
Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | |||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net gains and losses recognized during the period on equity securities | $ | 564 | $ | 0 | $ | 2,291 | $ | 0 | ||||||||
Less: net gains and losses recognized during the period on equity securities sold during the period | (571 | ) | 0 | (2,321 | ) | 0 | ||||||||||
Unrealized gains and losses recognized during the period on equity securities still held at the reporting date | $ | (7 | ) | $ | 0 | $ | (30 | ) | $ | 0 |
23
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
7. LOANS
The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. Loans outstanding at September 30, 2018 and December 31, 2017 are summarized by segment, and by classes within each segment, as follows:
Summary of Loans by Type | ||||||||
(In Thousands) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
Residential mortgage: | ||||||||
Residential mortgage loans - first liens | $ | 366,516 | $ | 359,987 | ||||
Residential mortgage loans - junior liens | 25,748 | 25,325 | ||||||
Home equity lines of credit | 34,283 | 35,758 | ||||||
1-4 Family residential construction | 27,661 | 26,216 | ||||||
Total residential mortgage | 454,208 | 447,286 | ||||||
Commercial: | ||||||||
Commercial loans secured by real estate | 159,212 | 159,266 | ||||||
Commercial and industrial | 91,472 | 88,276 | ||||||
Political subdivisions | 53,294 | 59,287 | ||||||
Commercial construction and land | 12,278 | 14,527 | ||||||
Loans secured by farmland | 7,208 | 7,255 | ||||||
Multi-family (5 or more) residential | 7,670 | 7,713 | ||||||
Agricultural loans | 5,670 | 6,178 | ||||||
Other commercial loans | 14,140 | 10,986 | ||||||
Total commercial | 350,944 | 353,488 | ||||||
Consumer | 17,380 | 14,939 | ||||||
Total | 822,532 | 815,713 | ||||||
Less: allowance for loan losses | (8,815 | ) | (8,856 | ) | ||||
Loans, net | $ | 813,717 | $ | 806,857 |
The Corporation grants loans to individuals as well as commercial and tax-exempt entities. Commercial, residential and personal loans are made to customers geographically concentrated in the Pennsylvania and New York counties that comprise the market serviced by Citizens & Northern Bank. Although the Corporation has a diversified loan portfolio, a significant portion of its debtors’ ability to honor their contracts is dependent on the local economic conditions within the region. There is no concentration of loans to borrowers engaged in similar businesses or activities that exceed 10% of total loans at either September 30, 2018 or December 31, 2017.
The Corporation maintains an allowance for loan losses that represents management’s estimate of the losses inherent in the loan portfolio as of the balance sheet date and recorded as a reduction of the investment in loans. The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Corporation’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available. In the process of evaluating the loan portfolio, management also considers the Corporation’s exposure to losses from unfunded loan commitments. As of September 30, 2018 and December 31, 2017, management determined that no allowance for credit losses related to unfunded loan commitments was required.
24
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Transactions within the allowance for loan losses, summarized by segment and class, for the three-month and nine-month periods ended September 30, 2018 and 2017 were as follows:
Three Months Ended September 30, 2018 | June 30, | Sept. 30, | ||||||||||||||||||
(In Thousands) | 2018 Balance | Charge-offs | Recoveries | Provision (Credit) | 2018 Balance | |||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 3,055 | $ | (21 | ) | $ | 1 | $ | 98 | $ | 3,133 | |||||||||
Residential mortgage loans - junior liens | 353 | 0 | 1 | (25 | ) | 329 | ||||||||||||||
Home equity lines of credit | 292 | (13 | ) | 0 | 15 | 294 | ||||||||||||||
1-4 Family residential construction | 247 | 0 | 0 | (21 | ) | 226 | ||||||||||||||
Total residential mortgage | 3,947 | (34 | ) | 2 | 67 | 3,982 | ||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,613 | 0 | 0 | (67 | ) | 2,546 | ||||||||||||||
Commercial and industrial | 973 | (11 | ) | 2 | 34 | 998 | ||||||||||||||
Commercial construction and land | 135 | 0 | 0 | (21 | ) | 114 | ||||||||||||||
Loans secured by farmland | 106 | 0 | 0 | (2 | ) | 104 | ||||||||||||||
Multi-family (5 or more) residential | 174 | 0 | 0 | (7 | ) | 167 | ||||||||||||||
Agricultural loans | 46 | 0 | 0 | 0 | 46 | |||||||||||||||
Other commercial loans | 134 | 0 | 0 | (3 | ) | 131 | ||||||||||||||
Total commercial | 4,181 | (11 | ) | 2 | (66 | ) | 4,106 | |||||||||||||
Consumer | 204 | (47 | ) | 12 | 59 | 228 | ||||||||||||||
Unallocated | 499 | 0 | 0 | 0 | 499 | |||||||||||||||
Total Allowance for Loan Losses | $ | 8,831 | $ | (92 | ) | $ | 16 | $ | 60 | $ | 8,815 |
Three Months Ended September 30, 2017 | June 30, | Sept. 30, | ||||||||||||||||||
(In Thousands) | 2017 Balance | Charge-offs | Recoveries | Provision (Credit) | 2017 Balance | |||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 3,052 | $ | 0 | $ | 1 | $ | 112 | $ | 3,165 | ||||||||||
Residential mortgage loans - junior liens | 261 | 0 | 1 | 3 | 265 | |||||||||||||||
Home equity lines of credit | 332 | 0 | 0 | (6 | ) | 326 | ||||||||||||||
1-4 Family residential construction | 251 | 0 | 0 | (8 | ) | 243 | ||||||||||||||
Total residential mortgage | 3,896 | 0 | 2 | 101 | 3,999 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,610 | 0 | 0 | 27 | 2,637 | |||||||||||||||
Commercial and industrial | 910 | 0 | 1 | 93 | 1,004 | |||||||||||||||
Commercial construction and land | 162 | 0 | 0 | (13 | ) | 149 | ||||||||||||||
Loans secured by farmland | 107 | 0 | 0 | 3 | 110 | |||||||||||||||
Multi-family (5 or more) residential | 169 | 0 | 0 | 2 | 171 | |||||||||||||||
Agricultural loans | 42 | 0 | 0 | 16 | 58 | |||||||||||||||
Other commercial loans | 105 | 0 | 0 | 12 | 117 | |||||||||||||||
Total commercial | 4,105 | 0 | 1 | 140 | 4,246 | |||||||||||||||
Consumer | 134 | (67 | ) | 7 | 81 | 155 | ||||||||||||||
Unallocated | 500 | 0 | 0 | 0 | 500 | |||||||||||||||
Total Allowance for Loan Losses | $ | 8,635 | $ | (67 | ) | $ | 10 | $ | 322 | $ | 8,900 |
25
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Nine Months Ended September 30, 2018 | Dec. 31, | Sept. 30, | ||||||||||||||||||
(In Thousands) | 2017 Balance | Charge-offs | Recoveries | Provision (Credit) | 2018 Balance | |||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 3,200 | $ | (108 | ) | $ | 3 | $ | 38 | $ | 3,133 | |||||||||
Residential mortgage loans - junior liens | 224 | 0 | 4 | 101 | 329 | |||||||||||||||
Home equity lines of credit | 296 | (25 | ) | 0 | 23 | 294 | ||||||||||||||
1-4 Family residential construction | 243 | 0 | 0 | (17 | ) | 226 | ||||||||||||||
Total residential mortgage | 3,963 | (133 | ) | 7 | 145 | 3,982 | ||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,584 | (21 | ) | 0 | (17 | ) | 2,546 | |||||||||||||
Commercial and industrial | 1,065 | (144 | ) | 5 | 72 | 998 | ||||||||||||||
Commercial construction and land | 150 | 0 | 0 | (36 | ) | 114 | ||||||||||||||
Loans secured by farmland | 105 | 0 | 0 | (1 | ) | 104 | ||||||||||||||
Multi-family (5 or more) residential | 172 | 0 | 0 | (5 | ) | 167 | ||||||||||||||
Agricultural loans | 57 | 0 | 0 | (11 | ) | 46 | ||||||||||||||
Other commercial loans | 102 | 0 | 0 | 29 | 131 | |||||||||||||||
Total commercial | 4,235 | (165 | ) | 5 | 31 | 4,106 | ||||||||||||||
Consumer | 159 | (120 | ) | 33 | 156 | 228 | ||||||||||||||
Unallocated | 499 | 0 | 0 | 0 | 499 | |||||||||||||||
Total Allowance for Loan Losses | $ | 8,856 | $ | (418 | ) | $ | 45 | $ | 332 | $ | 8,815 |
Nine Months Ended September 30, 2017 | Dec. 31, | Sept. 30, | ||||||||||||||||||
(In Thousands) | 2016 Balance | Charge-offs | Recoveries | Provision (Credit) | 2017 Balance | |||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 3,033 | $ | (162 | ) | $ | 15 | $ | 279 | $ | 3,165 | |||||||||
Residential mortgage loans - junior liens | 258 | (16 | ) | 3 | 20 | 265 | ||||||||||||||
Home equity lines of credit | 350 | 0 | 0 | (24 | ) | 326 | ||||||||||||||
1-4 Family residential construction | 249 | 0 | 0 | (6 | ) | 243 | ||||||||||||||
Total residential mortgage | 3,890 | (178 | ) | 18 | 269 | 3,999 | ||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 2,380 | (96 | ) | 0 | 353 | 2,637 | ||||||||||||||
Commercial and industrial | 999 | (1 | ) | 3 | 3 | 1,004 | ||||||||||||||
Commercial construction and land | 162 | 0 | 0 | (13 | ) | 149 | ||||||||||||||
Loans secured by farmland | 110 | 0 | 0 | 0 | 110 | |||||||||||||||
Multi-family (5 or more) residential | 241 | 0 | 0 | (70 | ) | 171 | ||||||||||||||
Agricultural loans | 40 | 0 | 0 | 18 | 58 | |||||||||||||||
Other commercial loans | 115 | 0 | 0 | 2 | 117 | |||||||||||||||
Total commercial | 4,047 | (97 | ) | 3 | 293 | 4,246 | ||||||||||||||
Consumer | 138 | (127 | ) | 30 | 114 | 155 | ||||||||||||||
Unallocated | 398 | 0 | 0 | 102 | 500 | |||||||||||||||
Total Allowance for Loan Losses | $ | 8,473 | $ | (402 | ) | $ | 51 | $ | 778 | $ | 8,900 |
In the evaluation of the loan portfolio, management determines two major components for the allowance for loan losses – (1) a specific component based on an assessment of certain larger relationships, mainly commercial purpose loans, on a loan-by-loan basis; and (2) a general component for the remainder of the portfolio based on a collective evaluation of pools of loans with similar risk characteristics. The general component is assigned to each pool of loans based on both historical net charge-off experience, and an evaluation of certain qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the above methodologies for estimating specific and general losses in the portfolio.
26
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
In determining the larger loan relationships for detailed assessment under the specific allowance component, the Corporation uses an internal risk rating system. Under the risk rating system, the Corporation classifies problem or potential problem loans as “Special Mention,” “Substandard,” or “Doubtful” on the basis of currently existing facts, conditions and values. Substandard loans include those characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans that do not currently expose the Corporation to sufficient risk to warrant classification as Substandard or Doubtful, but possess weaknesses that deserve management’s close attention, are deemed to be Special Mention. Risk ratings are updated any time that conditions or the situation warrants. Loans not classified are included in the “Pass” column in the table that follows.
The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of September 30, 2018 and December 31, 2017:
September 30, 2018 | ||||||||||||||||||||
(In Thousands) | Special | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Total | ||||||||||||||||
Residential Mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 357,841 | $ | 281 | $ | 8,342 | $ | 52 | $ | 366,516 | ||||||||||
Residential mortgage loans - junior liens | 25,214 | 95 | 439 | 0 | 25,748 | |||||||||||||||
Home equity lines of credit | 33,611 | 59 | 613 | 0 | 34,283 | |||||||||||||||
1-4 Family residential construction | 27,661 | 0 | 0 | 0 | 27,661 | |||||||||||||||
Total residential mortgage | 444,327 | 435 | 9,394 | 52 | 454,208 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 152,701 | 765 | 5,746 | 0 | 159,212 | |||||||||||||||
Commercial and Industrial | 85,405 | 4,922 | 1,145 | 0 | 91,472 | |||||||||||||||
Political subdivisions | 53,294 | 0 | 0 | 0 | 53,294 | |||||||||||||||
Commercial construction and land | 12,202 | 0 | 76 | 0 | 12,278 | |||||||||||||||
Loans secured by farmland | 5,218 | 611 | 1,367 | 12 | 7,208 | |||||||||||||||
Multi-family (5 or more) residential | 7,278 | 0 | 392 | 0 | 7,670 | |||||||||||||||
Agricultural loans | 4,912 | 84 | 674 | 0 | 5,670 | |||||||||||||||
Other commercial loans | 14,069 | 0 | 71 | 0 | 14,140 | |||||||||||||||
Total commercial | 335,079 | 6,382 | 9,471 | 12 | 350,944 | |||||||||||||||
Consumer | 17,336 | 0 | 44 | 0 | 17,380 | |||||||||||||||
Totals | $ | 796,742 | $ | 6,817 | $ | 18,909 | $ | 64 | $ | 822,532 |
27
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2017 | ||||||||||||||||||||
(In Thousands) | Special | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Total | ||||||||||||||||
Residential Mortgage: | ||||||||||||||||||||
Residential mortgage loans - first liens | $ | 350,609 | $ | 307 | $ | 9,019 | $ | 52 | $ | 359,987 | ||||||||||
Residential mortgage loans - junior liens | 24,795 | 104 | 426 | 0 | 25,325 | |||||||||||||||
Home equity lines of credit | 35,233 | 61 | 464 | 0 | 35,758 | |||||||||||||||
1-4 Family residential construction | 26,216 | 0 | 0 | 0 | 26,216 | |||||||||||||||
Total residential mortgage | 436,853 | 472 | 9,909 | 52 | 447,286 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial loans secured by real estate | 150,806 | 936 | 7,524 | 0 | 159,266 | |||||||||||||||
Commercial and Industrial | 82,724 | 3,896 | 1,645 | 11 | 88,276 | |||||||||||||||
Political subdivisions | 59,287 | 0 | 0 | 0 | 59,287 | |||||||||||||||
Commercial construction and land | 14,449 | 0 | 78 | 0 | 14,527 | |||||||||||||||
Loans secured by farmland | 5,283 | 581 | 1,379 | 12 | 7,255 | |||||||||||||||
Multi-family (5 or more) residential | 7,130 | 0 | 583 | 0 | 7,713 | |||||||||||||||
Agricultural loans | 5,203 | 270 | 705 | 0 | 6,178 | |||||||||||||||
Other commercial loans | 10,913 | 0 | 73 | 0 | 10,986 | |||||||||||||||
Total commercial | 335,795 | 5,683 | 11,987 | 23 | 353,488 | |||||||||||||||
Consumer | 14,853 | 0 | 86 | 0 | 14,939 | |||||||||||||||
Totals | $ | 787,501 | $ | 6,155 | $ | 21,982 | $ | 75 | $ | 815,713 |
The general component of the allowance for loan losses covers pools of loans including commercial loans not considered individually impaired, as well as smaller balance homogeneous classes of loans, such as residential real estate, home equity lines of credit and other consumer loans. Accordingly, the Corporation generally does not separately identify individual consumer and residential loans for impairment disclosures, unless such a loan: (1) is subject to a restructuring agreement, or (2) has an outstanding balance of $400,000 or more and a credit grade of Special Mention, Substandard or Doubtful. The pools of loans are evaluated for loss exposure based upon average historical net charge-off rates for each loan class, adjusted for qualitative factors (described in the following paragraphs). The time period used in determining the average historical net charge-off rate for each loan class is based on management’s evaluation of an appropriate time period that captures an historical loss experience relevant to the current portfolio. At September 30, 2018 and December 31, 2017, a five-year average net charge-off rate was used for commercial loans secured by real estate and for multi-family residential loans, while a three-year average net charge-off rate was used for all other loan classes.
Qualitative risk factors are evaluated for the impact on each of the three segments (residential mortgage, commercial and consumer) within the loan portfolio. Each qualitative factor is assigned a value to reflect improving, stable or declining conditions based on management’s judgment using relevant information available at the time of the evaluation. The adjustment for qualitative factors is applied as an increase or decrease to the average net charge-off rate for each loan class within each segment.
The qualitative factors used in the general component calculations are designed to address credit risk characteristics associated with each segment. The Corporation’s credit risk associated with all of the segments is significantly impacted by these factors, which include economic conditions within its market area, the Corporation’s lending policies, changes or trends in the portfolio, risk profile, competition, regulatory requirements and other factors. Further, the residential mortgage segment is significantly affected by the values of residential real estate that provide collateral for the loans. The majority of the Corporation’s commercial segment loans (approximately 54% at September 30, 2018) is secured by real estate, and accordingly, the Corporation’s risk for the commercial segment is significantly affected by commercial real estate values. The consumer segment includes a wide mix of loans for different purposes, primarily secured loans, including loans secured by motor vehicles, manufactured housing and other types of collateral.
28
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. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial loans, by the fair value of the collateral (if the loan is collateral dependent), by future cash flows discounted at the loan’s effective rate or by the loan’s observable market price.
The scope of loans reviewed individually each quarter to determine if they are impaired include all commercial loan relationships greater than $200,000 and any residential mortgage or consumer loans of $400,000 or more for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Loans that are individually reviewed, but which are determined to not be impaired, are combined with all remaining loans that are not reviewed on a specific basis, and such loans are included within larger pools of loans based on similar risk and loss characteristics for purposes of determining the general component of the allowance. The loans that have been individually reviewed, but which have been determined to not be impaired, are included in the “Collectively Evaluated” column in the table summarizing the allowance and associated loan balances as of September 30, 2018 and December 31, 2017. All loans classified as troubled debt restructurings (discussed in more detail below) and all commercial loan relationships less than $200,000 or other loan relationships less than $400,000 in the aggregate, but with an estimated loss of $100,000 or more, are individually evaluated for impairment.
The following tables present a summary of loan balances and the related allowance for loan losses summarized by portfolio segment and class for each impairment method used as of September 30, 2018 and December 31, 2017:
September 30, 2018 | Loans: | Allowance for Loan Losses: | ||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
Individually | Collectively | Individually | Collectively | |||||||||||||||||||||
Evaluated | Evaluated | Totals | Evaluated | Evaluated | Totals | |||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||
Residential mortgage loans - first liens | $ | 994 | $ | 365,522 | $ | 366,516 | $ | 0 | $ | 3,133 | $ | 3,133 | ||||||||||||
Residential mortgage loans - junior liens | 293 | 25,455 | 25,748 | 118 | 211 | 329 | ||||||||||||||||||
Home equity lines of credit | 0 | 34,283 | 34,283 | 0 | 294 | 294 | ||||||||||||||||||
1-4 Family residential construction | 0 | 27,661 | 27,661 | 0 | 226 | 226 | ||||||||||||||||||
Total residential mortgage | 1,287 | 452,921 | 454,208 | 118 | 3,864 | 3,982 | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial loans secured by real estate | 4,155 | 155,057 | 159,212 | 816 | 1,730 | 2,546 | ||||||||||||||||||
Commercial and industrial | 201 | 91,271 | 91,472 | 75 | 923 | 998 | ||||||||||||||||||
Political subdivisions | 0 | 53,294 | 53,294 | 0 | 0 | 0 | ||||||||||||||||||
Commercial construction and land | 0 | 12,278 | 12,278 | 0 | 114 | 114 | ||||||||||||||||||
Loans secured by farmland | 1,352 | 5,856 | 7,208 | 50 | 54 | 104 | ||||||||||||||||||
Multi-family (5 or more) residential | 392 | 7,278 | 7,670 | 0 | 167 | 167 | ||||||||||||||||||
Agricultural loans | 674 | 4,996 | 5,670 | 0 | 46 | 46 | ||||||||||||||||||
Other commercial loans | 0 | 14,140 | 14,140 | 0 | 131 | 131 | ||||||||||||||||||
Total commercial | 6,774 | 344,170 | 350,944 | 941 | 3,165 | 4,106 | ||||||||||||||||||
Consumer | 17 | 17,363 | 17,380 | 0 | 228 | 228 | ||||||||||||||||||
Unallocated | 499 | |||||||||||||||||||||||
Total | $ | 8,078 | $ | 814,454 | $ | 822,532 | $ | 1,059 | $ | 7,257 | $ | 8,815 |
29
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
December 31, 2017 | Loans: | Allowance for Loan Losses: | ||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
Individually | Collectively | Individually | Collectively | |||||||||||||||||||||
Evaluated | Evaluated | Totals | Evaluated | Evaluated | Totals | |||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||
Residential mortgage loans - first liens | $ | 984 | $ | 359,003 | $ | 359,987 | $ | 0 | $ | 3,200 | $ | 3,200 | ||||||||||||
Residential mortgage loans - junior liens | 302 | 25,023 | 25,325 | 122 | 102 | 224 | ||||||||||||||||||
Home equity lines of credit | 0 | 35,758 | 35,758 | 0 | 296 | 296 | ||||||||||||||||||
1-4 Family residential construction | 0 | 26,216 | 26,216 | 0 | 243 | 243 | ||||||||||||||||||
Total residential mortgage | 1,286 | 446,000 | 447,286 | 122 | 3,841 | 3,963 | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial loans secured by real estate | 5,873 | 153,393 | 159,266 | 919 | 1,665 | 2,584 | ||||||||||||||||||
Commercial and industrial | 568 | 87,708 | 88,276 | 188 | 877 | 1,065 | ||||||||||||||||||
Political subdivisions | 0 | 59,287 | 59,287 | 0 | 0 | 0 | ||||||||||||||||||
Commercial construction and land | 0 | 14,527 | 14,527 | 0 | 150 | 150 | ||||||||||||||||||
Loans secured by farmland | 1,365 | 5,890 | 7,255 | 50 | 55 | 105 | ||||||||||||||||||
Multi-family (5 or more) residential | 392 | 7,321 | 7,713 | 0 | 172 | 172 | ||||||||||||||||||
Agricultural loans | 7 | 6,171 | 6,178 | 0 | 57 | 57 | ||||||||||||||||||
Other commercial loans | 0 | 10,986 | 10,986 | 0 | 102 | 102 | ||||||||||||||||||
Total commercial | 8,205 | 345,283 | 353,488 | 1,157 | 3,078 | 4,235 | ||||||||||||||||||
Consumer | 20 | 14,919 | 14,939 | 0 | 159 | 159 | ||||||||||||||||||
Unallocated | 499 | |||||||||||||||||||||||
Total | $ | 9,511 | $ | 806,202 | $ | 815,713 | $ | 1,279 | $ | 7,078 | $ | 8,856 |
Summary information related to impaired loans at September 30, 2018 and December 31, 2017 is as follows:
(In Thousands) | September 30, 2018 | December 31, 2017 | ||||||||||||||||||||||
Unpaid | Unpaid | |||||||||||||||||||||||
Principal | Recorded | Related | Principal | Recorded | Related | |||||||||||||||||||
Balance | Investment | Allowance | Balance | Investment | Allowance | |||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||
Residential mortgage loans - first liens | $ | 753 | $ | 724 | $ | 0 | $ | 740 | $ | 711 | $ | 0 | ||||||||||||
Residential mortgage loans - junior liens | 54 | 54 | 0 | 60 | 60 | 0 | ||||||||||||||||||
Commercial loans secured by real estate | 1,605 | 1,605 | 0 | 3,230 | 3,230 | 0 | ||||||||||||||||||
Commercial and industrial | 126 | 126 | 0 | 119 | 119 | 0 | ||||||||||||||||||
Loans secured by farmland | 863 | 863 | 0 | 871 | 871 | 0 | ||||||||||||||||||
Multi-family (5 or more) residential | 987 | 392 | 0 | 987 | 392 | 0 | ||||||||||||||||||
Agricultural loans | 674 | 674 | 0 | 8 | 8 | 0 | ||||||||||||||||||
Consumer | 17 | 17 | 0 | 20 | 20 | 0 | ||||||||||||||||||
Total with no related allowance recorded | 5,079 | 4,455 | 0 | 6,035 | 5,411 | 0 | ||||||||||||||||||
With a related allowance recorded: | ||||||||||||||||||||||||
Residential mortgage loans - first liens | 270 | 270 | 0 | 273 | 273 | 122 | ||||||||||||||||||
Residential mortgage loans - junior liens | 239 | 239 | 118 | 242 | 242 | 0 | ||||||||||||||||||
Commercial loans secured by real estate | 2,550 | 2,550 | 816 | 2,641 | 2,641 | 919 | ||||||||||||||||||
Commercial and industrial | 75 | 75 | 75 | 449 | 449 | 188 | ||||||||||||||||||
Loans secured by farmland | 489 | 489 | 50 | 495 | 495 | 50 | ||||||||||||||||||
Total with a related allowance recorded | 3,623 | 3,623 | 1,059 | 4,100 | 4,100 | 1,279 | ||||||||||||||||||
Total | $ | 8,702 | $ | 8,078 | $ | 1,059 | $ | 10,135 | $ | 9,511 | $ | 1,279 |
In the table immediately above, two loans to one borrower are presented under the Residential mortgage loans – first liens and Residential mortgage loans – junior liens classes. These loans are collateralized by one property, and the allowance associated with these loans was determined based on an analysis of the total amounts of the Corporation’s exposure in comparison to the estimated net proceeds if the Corporation were to sell the property.
30
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The average balance of impaired loans and interest income recognized on impaired loans is as follows:
Interest Income Recognized on | ||||||||||||||||||||||||||||||||
Average Investment in Impaired Loans | Impaired Loans on a Cash Basis | |||||||||||||||||||||||||||||||
(In Thousands) | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | ||||||||||||||||||||||||||||
Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||||||||||
Residential mortgage loans - first lien | $ | 1,067 | $ | 733 | $ | 1,102 | $ | 738 | $ | 17 | $ | 8 | $ | 47 | $ | 25 | ||||||||||||||||
Residential mortgage loans - junior lien | 295 | 64 | 298 | 65 | 3 | 1 | 10 | 3 | ||||||||||||||||||||||||
Total residential mortgage | 1,362 | 797 | 1,400 | 803 | 20 | 9 | 57 | 28 | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial loans secured by real estate | 4,050 | 6,200 | 4,921 | 6,377 | 25 | 36 | 95 | 127 | ||||||||||||||||||||||||
Commercial and industrial | 184 | 393 | 346 | 317 | 4 | 13 | 11 | 20 | ||||||||||||||||||||||||
Loans secured by farmland | 1,355 | 1,378 | 1,359 | 1,382 | 11 | 10 | 27 | 32 | ||||||||||||||||||||||||
Multi-family (5 or more) residential | 392 | 392 | 392 | 392 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Agricultural loans | 677 | 10 | 512 | 11 | 16 | 0 | 34 | 1 | ||||||||||||||||||||||||
Total commercial | 6,658 | 8,373 | 7,530 | 8,479 | 56 | 59 | 167 | 180 | ||||||||||||||||||||||||
Consumer | 17 | 25 | 18 | 27 | 1 | 0 | 1 | 0 | ||||||||||||||||||||||||
Total | $ | 8,037 | $ | 9,195 | $ | 8,948 | $ | 9,309 | $ | 77 | $ | 68 | $ | 225 | $ | 208 |
Loans are placed on nonaccrual status for all classes of loans when, in the opinion of management, collection of interest is doubtful. Any unpaid interest previously accrued on those loans is reversed from income. Interest income is not recognized on specific impaired loans unless the likelihood of further loss is remote. Interest payments received on loans for which the risk of further loss is greater than remote are applied as a reduction of the loan principal balance. Interest income on other nonaccrual loans, including impaired loans, is recognized only to the extent of interest payments received. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments. Also, the amortization of deferred loan fees is discontinued when a loan is placed on nonaccrual status.
The breakdown by portfolio segment and class of nonaccrual loans and loans past due ninety days or more and still accruing is as follows:
(In Thousands) | September 30, 2018 | December 31, 2017 | ||||||||||||||
Past Due | Past Due | |||||||||||||||
90+ Days and | 90+ Days and | |||||||||||||||
Accruing | Nonaccrual | Accruing | Nonaccrual | |||||||||||||
Residential mortgage: | ||||||||||||||||
Residential mortgage loans - first liens | $ | 1,615 | $ | 4,248 | $ | 2,340 | $ | 5,131 | ||||||||
Residential mortgage loans - junior liens | 137 | 239 | 105 | 242 | ||||||||||||
Home equity lines of credit | 102 | 27 | 203 | 44 | ||||||||||||
Total residential mortgage | 1,854 | 4,514 | 2,648 | 5,417 | ||||||||||||
Commercial: | ||||||||||||||||
Commercial loans secured by real estate | 292 | 3,810 | 175 | 5,645 | ||||||||||||
Commercial and industrial | 708 | 155 | 603 | 517 | ||||||||||||
Commercial construction and land | 0 | 52 | 26 | 52 | ||||||||||||
Loans secured by farmland | 261 | 1,300 | 271 | 1,308 | ||||||||||||
Multi-family (5 or more) residential | 0 | 392 | 0 | 392 | ||||||||||||
Agricultural loans | 0 | 674 | 0 | 7 | ||||||||||||
Total commercial | 1,261 | 6,383 | 1,075 | 7,921 | ||||||||||||
Consumer | 9 | 14 | 1 | 66 | ||||||||||||
Totals | $ | 3,124 | $ | 10,911 | $ | 3,724 | $ | 13,404 |
31
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The amounts shown in the table immediately above include loans classified as troubled debt restructurings (described in more detail below), if such loans are past due ninety days or more or nonaccrual.
The table below presents a summary of the contractual aging of loans as of September 30, 2018 and December 31, 2017:
As of September 30, 2018 | As of December 31, 2017 | |||||||||||||||||||||||||||||||
Current & | Current & | |||||||||||||||||||||||||||||||
(In Thousands) | Past Due | Past Due | Past Due | Past Due | Past Due | Past Due | ||||||||||||||||||||||||||
Less than | 30-89 | 90+ | Less than | 30-89 | 90+ | |||||||||||||||||||||||||||
30 Days | Days | Days | Total | 30 Days | Days | Days | Total | |||||||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||||||||||
Residential mortgage loans - first liens | $ | 359,582 | $ | 3,320 | $ | 3,614 | $ | 366,516 | $ | 347,032 | $ | 7,967 | $ | 4,988 | $ | 359,987 | ||||||||||||||||
Residential mortgage loans - junior liens | 25,499 | 112 | 137 | 25,748 | 25,133 | 87 | 105 | 25,325 | ||||||||||||||||||||||||
Home equity lines of credit | 33,734 | 438 | 111 | 34,283 | 34,789 | 732 | 237 | 35,758 | ||||||||||||||||||||||||
1-4 Family residential construction | 27,340 | 321 | 0 | 27,661 | 25,667 | 549 | 0 | 26,216 | ||||||||||||||||||||||||
Total residential mortgage | 446,155 | 4,191 | 3,862 | 454,208 | 432,621 | 9,335 | 5,330 | 447,286 | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial loans secured by real estate | 157,281 | 505 | 1,426 | 159,212 | 155,917 | 311 | 3,038 | 159,266 | ||||||||||||||||||||||||
Commercial and industrial | 90,661 | 36 | 775 | 91,472 | 87,306 | 303 | 667 | 88,276 | ||||||||||||||||||||||||
Political subdivisions | 53,294 | 0 | 0 | 53,294 | 59,287 | 0 | 0 | 59,287 | ||||||||||||||||||||||||
Commercial construction and land | 12,226 | 0 | 52 | 12,278 | 14,400 | 49 | 78 | 14,527 | ||||||||||||||||||||||||
Loans secured by farmland | 5,448 | 743 | 1,017 | 7,208 | 6,226 | 12 | 1,017 | 7,255 | ||||||||||||||||||||||||
Multi-family (5 or more) residential | 7,260 | 18 | 392 | 7,670 | 7,321 | 0 | 392 | 7,713 | ||||||||||||||||||||||||
Agricultural loans | 5,664 | 0 | 6 | 5,670 | 6,114 | 57 | 7 | 6,178 | ||||||||||||||||||||||||
Other commercial loans | 14,140 | 0 | 0 | 14,140 | 10,986 | 0 | 0 | 10,986 | ||||||||||||||||||||||||
Total commercial | 345,974 | 1,302 | 3,668 | 350,944 | 347,557 | 732 | 5,199 | 353,488 | ||||||||||||||||||||||||
Consumer | 17,309 | 48 | 23 | 17,380 | 14,760 | 123 | 56 | 14,939 | ||||||||||||||||||||||||
Totals | $ | 809,438 | $ | 5,541 | $ | 7,553 | $ | 822,532 | $ | 794,938 | $ | 10,190 | $ | 10,585 | $ | 815,713 |
Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at September 30, 2018 and December 31, 2017 is as follows:
Current & | ||||||||||||||||
(In Thousands) | Past Due | Past Due | Past Due | |||||||||||||
Less than | 30-89 | 90+ | ||||||||||||||
30 Days | Days | Days | Total | |||||||||||||
September 30, 2018 Nonaccrual Totals | $ | 5,396 | $ | 1,086 | $ | 4,429 | $ | 10,911 | ||||||||
December 31, 2017 Nonaccrual Totals | $ | 5,802 | $ | 741 | $ | 6,861 | $ | 13,404 |
Loans whose terms are modified are classified as Troubled Debt Restructurings (TDRs) if the Corporation grants such borrowers concessions, and it is deemed that those borrowers are experiencing financial difficulty. Loans classified as TDRs are designated as impaired. The outstanding balance of loans subject to TDRs, as well as contractual aging information at September 30, 2018 and December 31, 2017 is as follows:
Current & | ||||||||||||||||||||
(In Thousands) | Past Due | Past Due | Past Due | |||||||||||||||||
Less than | 30-89 | 90+ | ||||||||||||||||||
30 Days | Days | Days | Nonaccrual | Total | ||||||||||||||||
September 30, 2018 Totals | $ | 597 | $ | 101 | $ | 0 | $ | 2,925 | $ | 3,623 | ||||||||||
December 31, 2017 Totals | $ | 636 | $ | 0 | $ | 0 | $ | 3,027 | $ | 3,663 |
32
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
At September 30, 2018 and December 31, 2017, there were no commitments to loan additional funds to borrowers whose loans have been classified as TDRs.
There were no TDRs that occurred during the three-month periods ended September 30, 2018 and 2017. TDRs that occurred during the nine-month periods ended September 30, 2018 and 2017 are as follows:
(Balances in Thousands) | Nine Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2018 | September 30, 2017 | |||||||||||||||
Post- | Post- | |||||||||||||||
Number | Modification | Number | Modification | |||||||||||||
of | Recorded | of | Recorded | |||||||||||||
Loans | Investment | Loans | Investment | |||||||||||||
Residential mortgage - first liens, | ||||||||||||||||
Reduced monthly payments for a six-month period | 1 | $ | 80 | 0 | $ | 0 | ||||||||||
Commercial loans secured by real estate, | ||||||||||||||||
Extended interest only payments for a six-month period | 2 | 36 | 0 | 0 | ||||||||||||
Commercial and industrial, | ||||||||||||||||
Extended interest only payments for a six-month period | 1 | 46 | 0 | 0 | ||||||||||||
Total | 4 | $ | 162 | 0 | $ | 0 |
In the nine-month periods ended September 30, 2018 and 2017, there were no defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months.
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) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
Foreclosed residential real estate | $ | 328 | $ | 721 |
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) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
Residential real estate in process of foreclosure | $ | 704 | $ | 1,789 |
8. BORROWED FUNDS
Short-term borrowings (initial maturity within one year) include the following:
(In Thousands) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
FHLB-Pittsburgh borrowings | $ | 3,000 | $ | 58,000 | ||||
Customer repurchase agreements | 5,421 | 3,766 | ||||||
Total short-term borrowings | $ | 8,421 | $ | 61,766 |
The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $489,621,000 at September 30, 2018 and $488,889,000 at December 31, 2017. Also, the FHLB-Pittsburgh loan facilities require the Corporation to invest in established amounts of FHLB-Pittsburgh stock. The carrying values of the Corporation’s holdings of FHLB-Pittsburgh stock (included in Other Assets) were $5,017,000 at September 30, 2018 and $6,426,000 at December 31, 2017.
At September 30, 2018, the short-term borrowing from FHLB-Pittsburgh consisted of an advance of $3,000,000 which matured in October 2018, with an interest rate of 1.83%. At December 31, 2017, the short-term borrowings from FHLB-Pittsburgh of $58,000,000 included an overnight borrowing of $29,000,000 with an interest rate of 1.54% and other short-term advances totaling $29,000,000 with a weighted average rate of 1.69%.
33
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average interest rate paid by the Corporation on customer repurchase agreements was 0.10% at September 30, 2018 and December 31, 2017. The carrying value of the underlying securities was $10,099,000 at September 30, 2018 and $12,158,000 at December 31, 2017.
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands) | Sept. 30, | Dec. 31, | ||||||
2018 | 2017 | |||||||
Loan maturing in November 2018 with a rate of 1.63% | $ | 3,000 | $ | 3,000 | ||||
Loan maturing in December 2018 with a rate of 1.35% | 3,000 | 3,000 | ||||||
Loan maturing in January 2019 with a rate of 1.83% | 2,000 | 2,000 | ||||||
Loan maturing in February 2019 with a rate of 1.95% | 3,000 | 0 | ||||||
Loan maturing in March 2019 with a rate of 2.15% | 3,000 | 0 | ||||||
Loan maturing in April 2019 with a rate of 2.24% | 3,000 | 0 | ||||||
Loan maturing in May 2019 with a rate of 2.30% | 3,000 | 0 | ||||||
Loan maturing in June 2019 with a rate of 2.42% | 3,000 | 0 | ||||||
Loan maturing in July 2019 with a rate of 2.41% | 3,000 | 0 | ||||||
Loan maturing in August 2019 with a rate of 2.48% | 3,000 | 0 | ||||||
Loan maturing in September 2019 with a rate of 2.53% | 3,000 | 0 | ||||||
Loan maturing in April 2020 with a rate of 4.79% | 320 | 463 | ||||||
Loan maturing in June 2025 with a rate of 4.91% | 665 | 726 | ||||||
Total long-term FHLB-Pittsburgh borrowings | $ | 32,985 | $ | 9,189 |
9. DEFINED BENEFIT PLANS
The Corporation sponsors a defined benefit health care plan that provides postretirement medical benefits and life insurance to employees who meet certain age and length of service requirements. Full-time employees no longer accrue service time toward the Corporation-subsidized portion of the medical benefits. The plan contains a cost-sharing feature which causes participants to pay for all future increases in costs related to benefit coverage. Accordingly, actuarial assumptions related to health care cost trend rates do not significantly affect the liability balance at September 30, 2018 and December 31, 2017 and are not expected to significantly affect the Corporation's future expenses. The Corporation uses a December 31 measurement date for the postretirement plan.
In an acquisition in 2007, the Corporation assumed the Citizens Trust Company Retirement Plan, a defined benefit pension plan. This plan covers certain employees who were employed by Citizens Trust Company on December 31, 2002, when the plan was amended to discontinue admittance of any future participant and to freeze benefit accruals. Information related to the Citizens Trust Company Retirement Plan has been included in the tables that follow. The Corporation uses a December 31 measurement date for this plan.
The components of net periodic benefit costs from these defined benefit plans are as follows:
Defined Benefit Plans | ||||||||||||||||
(In Thousands) | Pension | Postretirement | ||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||
Sept. 30, | Sept. 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Service cost | $ | 0 | $ | 0 | $ | 30 | $ | 27 | ||||||||
Interest cost | 19 | 18 | 38 | 43 | ||||||||||||
Expected return on plan assets | (15 | ) | (23 | ) | 0 | 0 | ||||||||||
Amortization of prior service cost | 0 | 0 | (23 | ) | (23 | ) | ||||||||||
Recognized net actuarial loss | 10 | 5 | 0 | 0 | ||||||||||||
Net periodic benefit cost | $ | 14 | $ | 0 | $ | 45 | $ | 47 |
34
CITIZENS & NORTHERN CORPORATION – FORM 10-Q
Defined Benefit Plans | ||||||||||||||||
(In Thousands) | Pension | Postretirement | ||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
Sept. 30, | Sept. 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Service cost | $ | 0 | $ | 0 | $ | 10 | $ | 9 | ||||||||
Interest cost | 6 | 6 | 12 | 15 | ||||||||||||
Expected return on plan assets | (5 | ) | (8 | ) | 0 | 0 | ||||||||||
Amortization of prior service cost | 0 | 0 | (7 | ) | (8 | ) | ||||||||||
Recognized net actuarial loss | 4 | 2 | 0 | 0 | ||||||||||||
Net periodic benefit cost | $ | 5 | $ | 0 | $ | 15 | $ | 16 |
Service cost, interest cost and expected return on plan assets are included in pensions and other employee benefits expense in the consolidated statements of income in the first nine months of 2018 and 2017. Amortization of prior service cost and the recognized net actuarial loss are included in other noninterest expense in the consolidated statements of income in the first nine months of 2018 and 2017.
In the first nine months of 2018, the Corporation funded postretirement contributions totaling $35,000, with estimated annual postretirement contributions of $60,000 expected in 2018 for the full year. No defined benefit pension contributions are required in 2018, though the Corporation may make discretionary contributions.
10. STOCK-BASED COMPENSATION PLANS
The Corporation has a Stock Incentive Plan for a selected group of officers and an Independent Directors Stock Incentive Plan. In the first quarter 2018, the Corporation awarded 25,466 shares of restricted stock under the Stock Incentive Plan and 9,086 shares of restricted stock under the Independent Directors Stock Incentive Plan. The 2018 restricted stock awards under the Stock Incentive Plan vest ratably over three years, and vesting for one-half of the 16,578 restricted shares awarded to Executive Officers depends on the Corporation meeting a return on average equity (“ROAE”) target each year. The 2018 restricted stock issued under the Independent Directors Stock Incentive Plan vests over one year.
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. Management has estimated restricted stock expense in the first nine months of 2018 based on an assumption that the ROAE target for awards to Executive Officers in 2016, 2017 and 2018 will not be met, resulting in forfeiture of the restricted stock.
Total annual stock-based compensation for the year ending December 31, 2018 is estimated to total $664,000. If the ROAE targets for awards to Executive Officers in 2016, 2017 and 2018 are met or exceeded, total annual stock-based compensation would increase by approximately $190,000. Total stock-based compensation expense attributable to restricted stock awards amounted to $162,000 in the third quarter 2018 and $500,000 in the nine-month period ended September 30, 2018. Total stock-based compensation expense attribu