Citizens & Northern Corp
CZNC
#7566
Rank
$0.41 B
Marketcap
$23.17
Share price
-1.07%
Change (1 day)
27.24%
Change (1 year)

Citizens & Northern Corp - 10-Q quarterly report FY2013 Q3


Text size:

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2013

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.

Yesx No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yesx No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ¨     Accelerated filer x     Non-accelerated filer ¨     Smaller reporting company ¨

 

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) 12,372,133 Shares Outstanding on November 1, 2013

 

 
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CITIZENS & NORTHERN CORPORATION  
Index  
   
Part I.  Financial Information  
   
Item 1.  Financial Statements  
   
Consolidated Balance Sheets (Unaudited) – September 30, 2013 and  
December 31, 2012 Page 3
   
Consolidated Statements of Income (Unaudited) – Three-Month and  
Nine-Month Periods Ended September 30, 2013 and 2012 Page 4
   
Consolidated Statements of Comprehensive Income (Unaudited) -  
Three-Month and Nine-Month Periods Ended September 30, 2013 and 2012 Page 5
   
Consolidated Statements of Cash Flows (Unaudited) – Nine Months  
Ended September 30, 2013 and 2012 Page 6
   
Consolidated Statements of Changes in Stockholders’ Equity  
(Unaudited) - Nine Months Ended September 30, 2013 and 2012 Page 7
   
Notes to Unaudited Consolidated Financial Statements Pages 8 – 36
   
Item 2.  Management's Discussion and Analysis of Financial  
Condition and Results of Operations Pages 37 – 56
   
Item 3.  Quantitative and Qualitative Disclosures About Market  
Risk Pages 57 – 59
   
Item 4.  Controls and Procedures Page  59
   
Part II.  Other Information Pages 60 – 61
   
Signatures Page 62

 

2
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 1. FINANCIAL STATEMENTS  
CONSOLIDATED BALANCE SHEETS  
(In Thousands, Except Share and Per Share Data) (Unaudited)September 30,December 31,
 20132012
ASSETS  
Cash and due from banks:  
     Noninterest-bearing$20,490$21,356
     Interest-bearing22,75738,480
          Total cash and due from banks43,24759,836
Available-for-sale securities, at fair value475,650472,577
Loans held for sale8012,545
   
Loans receivable648,475683,910
Allowance for loan losses(7,130)(6,857)
Loans, net641,345677,053
Bank-owned life insurance21,64521,344
Accrued interest receivable4,2234,281
Bank premises and equipment, net17,64018,707
Foreclosed assets held for sale776879
Deferred tax asset, net4,5071,725
Intangible asset - Core deposit intangibles100138
Intangible asset - Goodwill11,94211,942
Other assets11,07615,880
TOTAL ASSETS$1,232,952$1,286,907
   
LIABILITIES  
Deposits:  
     Noninterest-bearing$191,250$189,941
     Interest-bearing772,215816,165
          Total deposits963,4651,006,106
Short-term borrowings4,8335,567
Long-term borrowings73,40583,812
Accrued interest and other liabilities10,0438,636
TOTAL LIABILITIES1,051,7461,104,121
   
STOCKHOLDERS' EQUITY  
Preferred stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation preference  
     per share; no shares issued at September 30, 2013 and December 31, 201200
Common stock, par value $1.00 per share; authorized 20,000,000 shares in 2013 and  
     2012; issued 12,579,205 at September 30, 2013 and 12,525,411 at December 31, 201212,57912,525
Paid-in capital69,66968,622
Retained earnings100,05294,839
Treasury stock, at cost; 207,072 shares at September 30, 2013  
     and 251,376 shares at December 31, 2012(3,462)(4,203)
Sub-total178,838171,783
Accumulated other comprehensive income:  
  Unrealized gains on available-for-sale securities2,52011,568
  Defined benefit plans(152)(565)
Total accumulated other comprehensive income2,36811,003
TOTAL STOCKHOLDERS' EQUITY181,206182,786
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY$1,232,952$1,286,907

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

3
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CONSOLIDATED STATEMENTS OF INCOME3 Months EndedFiscal Year To Date
(In Thousands, Except Per Share Data) (Unaudited)Sept. 30,Sept. 30, 9 Months Ended Sept. 30,
 2013201220132012
 INTEREST INCOME(Current)(Prior Year)(Current)(Prior Year)
   Interest and fees on loans$8,742 $9,996 $26,995 $30,604
   Interest on balances with depository institutions25 31 76 90
   Interest on loans to political subdivisions337 395 1,022 1,147
   Interest on loans held for sale14 42 47 74
   Income from available-for-sale securities:    
      Taxable1,640 2,019 5,020 7,197
      Tax-exempt1,185 1,275 3,640 3,803
      Dividends84 78 229 226
   Total interest and dividend income12,02713,83637,02943,141
 INTEREST EXPENSE    
   Interest on deposits647 1,158 2,098 3,779
   Interest on short-term borrowings3 2 6 6
   Interest on long-term borrowings746 1,068 2,307 3,346
   Total interest expense1,3962,2284,4117,131
   Net interest income10,631 11,608 32,618 36,010
   Provision for loan losses239 236 488 421
   Net interest income after provision for loan losses10,39211,37232,13035,589
 OTHER INCOME    
   Service charges on deposit accounts1,281 1,290 3,611 3,707
   Service charges and fees241 239 658 694
   Trust and financial management revenue1,033 873 3,022 2,762
   Interchange revenue from debit card transactions484 477 1,453 1,460
   Net gains from sale of loans624 625 1,756 1,263
   Increase in cash surrender value of life insurance109 111 301 347
   Insurance commissions, fees and premiums32 62 136 169
   Other operating income489 445 1,390 1,654
    Sub-total4,2934,12212,32712,056
   Total other-than-temporary impairment losses on available-for-sale securities0 0 (25)(67)
   Portion of (gain) loss recognized in other comprehensive loss (before taxes)0000
   Net impairment losses recognized in earnings0 0 (25)(67)
   Realized gains on available-for-sale securities, net1932,4301,4772,698
   Net realized gains on available-for-sale securities193 2,430 1,452 2,631
   Total other income 4,4866,55213,77914,687
OTHER EXPENSES    
   Salaries and wages3,536 3,594 10,771 10,755
   Pensions and other employee benefits876 982 3,165 3,438
   Occupancy expense, net626 610 1,859 1,874
   Furniture and equipment expense487 475 1,464 1,418
   FDIC Assessments151 165 450 468
   Pennsylvania shares tax350 339 1,051 1,011
   Professional fees806 112 1,424 353
   Automated teller machine and interchange expense209 218 802 858
   Software subscriptions218 290 641 663
   Loss on prepayment of debt0 2,190 1,023 2,333
   Other operating expense1,351 1,441 4,056 4,122
   Total other expenses8,61010,41626,70627,293
   Income before income tax provision6,268 7,508 19,203 22,983
   Income tax provision1,5792,0144,8346,217
  NET INCOME$4,689$5,494$14,369$16,766
  NET INCOME PER SHARE - BASIC$0.38$0.45$1.16$1.37
  NET INCOME PER SHARE - DILUTED$0.38$0.45$1.16$1.37

 

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    
(In Thousands) (Unaudited)Three Months EndedNine Months Ended
 Sept. 30,Sept. 30,
 2013201220132012
Net income$4,689 $5,494 $14,369 $16,766
     
Unrealized (losses) gains on available-for-sale securities:    
  Unrealized holding (losses) gains on available-for-sale securities(286)3,597 (12,465)5,168
  Reclassification adjustment for gains realized in income(193)(2,430)(1,452)(2,631)
Other comprehensive (loss) gain on available-for-sale securities(479)1,167(13,917)2,537
     
Unfunded pension and postretirement obligations:    
  Changes from plan amendments and actuarial gains and losses included in    
    accumulated other comprehensive gain0 0 636 200
  Amortization of net transition obligation, prior service cost and net    
    actuarial loss included in net periodic benefit cost 020060
Other comprehensive gain on unfunded retirement obligations020636260
     
Other comprehensive (loss) income before income tax(479)1,187 (13,281)2,797
Income tax related to other comprehensive loss (income)167(415)4,646(1,131)
     
Net other comprehensive (loss) income (312)772(8,635)1,666
     
Comprehensive income $4,377$6,266$5,734$18,432

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

5
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

CONSOLIDATED STATEMENTS OF CASH FLOWSNine Months Ended September 30,
(In Thousands) (Unaudited)20132012
 CASH FLOWS FROM OPERATING ACTIVITIES:   
   Net income  $14,369 $16,766
  Adjustments to reconcile net income to net cash provided by operating activities:   
     Provision for loan losses488 421
     Realized gains on available-for-sale securities, net (1,452)(2,631)
     Gain on disposition of premises and equipment (14)(271)
     Loss on prepayment of debt1,023 2,333
     Loss on sale of foreclosed assets, net 71 99
     Depreciation expense 1,523 1,444
     Accretion and amortization on securities, net 1,428 1,022
     Accretion and amortization on loans and deposits, net (25)(40)
     Amortization of mortgage servicing rights 112 69
     Increase in cash surrender value of life insurance (301)(347)
     Stock-based compensation 605 487
     Amortization of core deposit intangibles 38 56
     Deferred income taxes 1,864 2,920
     Gains on sales of loans, net(1,756)(1,263)
     Origination of loans for sale(47,737)(42,571)
     Proceeds from sales of loans50,681 40,665
     Decrease (increase) in accrued interest receivable and other assets 3,410 (1,266)
     Increase (decrease) in accrued interest payable and other liabilities 2,107 (545)
       Net Cash Provided by Operating Activities 26,43417,348
 CASH FLOWS FROM INVESTING ACTIVITIES:   
   Proceeds from maturities of certificates of deposit 240 0
   Purchase of certificates of deposit (960)(1,060)
   Proceeds from sales of available-for-sale securities 24,120 14,804
   Proceeds from calls and maturities of available-for-sale securities 77,222 81,595
   Purchase of available-for-sale securities(118,308)(107,483)
   Redemption of Federal Home Loan Bank of Pittsburgh stock 2,678 1,222
   Purchase of Federal Home Land Bank of Pittsburgh stock (825)0
   Net decrease in loans 35,022 9,141
   Purchase of premises and equipment (484)(1,428)
   Proceeds from disposition of premises and equipment 42 455
   Purchase of investment in limited liability entity (147)(538)
   Return of principal on limited liability entity investments 126 80
   Proceeds from sale of foreclosed assets255 1,120
        Net Cash Provided by (Used in) Investing Activities 18,981(2,092)
 CASH FLOWS FROM FINANCING ACTIVITIES:   
   Net decrease in deposits (42,641)(5,202)
   Net (decrease) increase in short-term borrowings (734)14,707
   Repayments of long-term borrowings (11,430)(37,742)
   Sale of treasury stock 168 219
   Tax benefit from compensation plans 91 83
   Common dividends paid (8,178)(6,460)
        Net Cash Used in Financing Activities (62,724)(34,395)
 DECREASE IN CASH AND CASH EQUIVALENTS (17,309)(19,139)
 CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 55,016 56,815
 CASH AND CASH EQUIVALENTS, END OF PERIOD $37,707$37,676
   
 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:  
   Assets acquired through foreclosure of real estate loans $223 $737
   Interest paid $4,437 $7,392
   Income taxes paid $2,866 $4,150

 

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      
Nine Months Ended September 30, 2013 and 2012       
(In Thousands Except Share and Per Share Data)    Accum. Other  
(Unaudited)CommonTreasuryCommonPaid-inRetainedComprehensiveTreasury 
 SharesSharesStockCapitalEarningsIncomeStockTotal
Nine Months Ended September 30, 2013:        
Balance, December 31, 201212,525,411 251,376 $12,525 $68,622 $94,839 $11,003 ($4,203)$182,786
Net income    14,369   14,369
Other comprehensive loss, net     (8,635) (8,635)
Cash dividends declared on common        
  stock, $.75 per share    (9,250)  (9,250)
Shares issued for dividend reinvestment        
     plan53,794  54 1,018    1,072
Shares issued from treasury related to        
     exercise of stock options (9,651) 6   162 168
Restricted stock granted (37,886) (633)  633 0
Forfeiture of restricted stock 3,233  54   (54)0
Stock-based compensation expense   605    605
Tax effect of stock option exercises   (3)   (3)
Tax benefit from employee benefit plan    94   94
Balance, September 30, 201312,579,205207,072$12,579$69,669$100,052$2,368($3,462)$181,206
         
Nine Months Ended September 30, 2012:        
Balance, December 31, 201112,460,920 305,391 $12,461 $67,568 $82,302 $10,160 ($5,106)$167,385
Net income    16,766   16,766
Other comprehensive income, net     1,666  1,666
Cash dividends declared on common        
  stock, $.60 per share    (7,331)  (7,331)
Shares issued for dividend         
    reinvestment plan45,839  46 825    871
Shares issued from treasury related to        
     exercise of stock options (14,399) (22)  241 219
Restricted stock granted (42,552) (711)  711 0
Forfeiture of restricted stock 3,560  59   (59)0
Stock-based compensation expense   487    487
Tax effect of stock option exercises   9    9
Tax benefit from employee benefit plan    74   74
Balance, September 30, 201212,506,759252,000$12,507$68,215$91,811$11,826($4,213)$180,146

 

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

 

The consolidated financial information included herein, with the exception of the consolidated balance sheet dated December 31, 2012, 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 2012 information has been reclassified for consistency with the 2013 presentation.

 

Operating results reported for the three-month and nine-month periods ended September 30, 2013 might not be indicative of the results for the year ending December 31, 2013. The Corporation evaluates subsequent events through the date of filing with the Securities and Exchange Commission.

 

2. PER SHARE DATA

 

Net income per share is based on the weighted-average number of shares of common stock outstanding. The following data show the amounts used in computing basic and diluted net income per share. As shown in the table that follows, diluted earnings per 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.

 

  Weighted- 
  AverageEarnings
 Net CommonPer
 IncomeSharesShare
Nine Months Ended September 30, 2013   
Earnings per share – basic$14,369,000 12,342,706 $1.16
Dilutive effect of potential common stock   
  arising from stock options:   
  Exercise of outstanding stock options 251,970  
  Hypothetical share repurchase at $19.73 (222,749) 
Earnings per share – diluted$14,369,00012,371,927$1.16
    
Nine Months Ended September 30, 2012   
Earnings per share – basic$16,766,000 12,225,895 $1.37
Dilutive effect of potential common stock   
  arising from stock options:   
  Exercise of outstanding stock options 202,199  
  Hypothetical share repurchase at $19.35 (175,737) 
Earnings per share – diluted$16,766,00012,252,357$1.37

 

8
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

  Weighted- 
  AverageEarnings
 Net CommonPer
 IncomeSharesShare
Quarter Ended September 30, 2013   
Earnings per share – basic$4,689,000 12,363,887 $0.38
Dilutive effect of potential common stock   
  arising from stock options:   
  Exercise of outstanding stock options 302,956  
  Hypothetical share repurchase at $ 20.10 (269,941) 
Earnings per share – diluted$4,689,00012,396,902$0.38
    
Quarter Ended September 30, 2012   
Earnings per share – basic$5,494,000 12,244,797 $0.45
Dilutive effect of potential common stock   
  arising from stock options:   
  Exercise of outstanding stock options 198,863  
  Hypothetical share repurchase at $19.35 (172,975) 
Earnings per share – diluted$5,494,00012,270,685$0.45

 

Stock options that were anti-dilutive were excluded from net income per share calculations. Weighted-average common shares available from anti-dilutive instruments totaled 98,809 shares in the nine-month period ended September 30, 2013, 146,295 shares in the nine-month period ended September 30, 2012, 57,658 shares in the third quarter 2013 and 143,866 shares in the third quarter 2012.

 

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. The components of other comprehensive income, and the related tax effects, are as follows:

 

(In Thousands)Before-TaxIncome TaxNet-of-Tax
 AmountEffectAmount
Nine Months Ended September 30, 2013:   
Unrealized gains on available-for-sale securities:   
  Unrealized holding losses on available-for-sale securities($12,465)$4,362 ($8,103)
  Reclassification adjustment for (gains) realized in income(1,452)507(945)
Other comprehensive loss on available-for-sale securities(13,917)4,869(9,048)
    
Unfunded pension and postretirement obligations:   
  Changes from plan amendments and actuarial gains and losses   
    included in other comprehensive income 636 (223)413
  Amortization of net transition obligation, prior service cost and net   
    actuarial loss included in net periodic benefit cost 000
Other comprehensive gain on unfunded retirement obligations636(223)413
    
Total other comprehensive loss($13,281)$4,646($8,635)

 

9
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

(In Thousands)Before-TaxIncome TaxNet-of-Tax
 AmountEffectAmount
Nine Months Ended September 30, 2012:   
Unrealized gains on available-for-sale securities:   
  Unrealized holding gains on available-for-sale securities$5,168 ($1,971)$3,197
  Reclassification adjustment for (gains) realized in income        (2,631)             921      (1,710)
Other comprehensive gain on available-for-sale securities         2,537         (1,050)       1,487
    
Unfunded pension and postretirement obligations:   
  Changes from plan amendments and actuarial gains and losses   
    included in other comprehensive income            200             (61)          139
  Amortization of net transition obligation, prior service cost and net   
    actuarial loss included in net periodic benefit cost              60             (20)            40
Other comprehensive gain on unfunded retirement obligations           260             (81)          179
    
Total other comprehensive income$2,797($1,131)$1,666
    
    
Three Months Ended September 30, 2013:   
Unrealized gains on available-for-sale securities:   
  Unrealized holding losses on available-for-sale securities($286)$101 ($185)
  Reclassification adjustment for (gains) realized in income(193)66(127)
Other comprehensive loss on available-for-sale securities(479)167(312)
    
Unfunded pension and postretirement obligations:   
  Changes from plan amendments and actuarial gains and losses   
    included in other comprehensive income 0 0 0
  Amortization of net transition obligation, prior service cost and net   
    actuarial loss included in net periodic benefit cost 000
Other comprehensive gain on unfunded retirement obligations000
    
Total other comprehensive loss($479)$167($312)
    
    
Three Months Ended September 30, 2012:   
Unrealized gains on available-for-sale securities:   
  Unrealized holding gains on available-for-sale securities$3,597 ($1,259)$2,338
  Reclassification adjustment for (gains) realized in income        (2,430)             851      (1,579)
Other comprehensive gain on available-for-sale securities         1,167            (408)          759
    
Unfunded pension and postretirement obligations:   
  Changes from plan amendments and actuarial gains and losses   
    included in other comprehensive income 0 0 0
  Amortization of net transition obligation, prior service cost and net   
    actuarial loss included in net periodic benefit cost              20               (7)            13
Other comprehensive gain on unfunded retirement obligations             20               (7)            13
    
Total other comprehensive income$1,187($415)$772

 

10
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Changes in the components of accumulated other comprehensive income are as follows and are presented net of tax:

 

(In Thousands)UnrealizedUnfundedAccumulated
 Holding GainsPension andOther
 (Losses)PostretirementComprehensive
 on SecuritiesObligationsIncome
Nine Months Ended September 30, 2013   
Balance, beginning of period$11,568($565)$11,003
Other comprehensive (loss) income before reclassifications(8,103)413 (7,690)
Amounts reclassified from accumulated other    
   comprehensive income (945)0(945)
Other comprehensive (loss) income(9,048)413 (8,635)
Balance, end of period$2,520($152)$2,368
    
Nine Months Ended September 30, 2012   
Balance, beginning of period$10,791($631)$10,160
Other comprehensive income before reclassifications3,197 139 3,336
Amounts reclassified from accumulated other    
   comprehensive income (1,710)40(1,670)
Other comprehensive income1,487 179 1,666
Balance, end of period$12,278($452)$11,826
    
    
Three Months Ended September 30, 2013   
Balance, beginning of period$2,832($152)$2,680
Other comprehensive loss before reclassifications(185)0 (185)
Amounts reclassified from accumulated other    
   comprehensive income (127)0(127)
Other comprehensive loss(312)0 (312)
Balance, end of period$2,520($152)$2,368
    
Three Months Ended September 30, 2012   
Balance, beginning of period$11,519($465)$11,054
Other comprehensive income before reclassifications2,338 0 2,338
Amounts reclassified from accumulated other    
   comprehensive income (1,579)13(1,566)
Other comprehensive income759 13 772
Balance, end of period$12,278($452)$11,826

 

11
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Items reclassified out of each component of other comprehensive income are as follows:

 

For the Nine Months Ended September 30, 2013    
(In Thousands)    
  Reclassified from  
Details about Accumulated Other Accumulated Other Affected Line Item in the Consolidated
Comprehensive Income Components Comprehensive Income Statements of Income
Unrealized gains and losses on available-for-sale    
   securities $25  Total other-than-temporary impairment losses on
      available-for-sale securities
  (1,477) Realized gains on available-for-sale securities, net
  (1,452) Total before tax
  507 Income tax provision
  (945) Net of tax
     
Amortization of defined benefit pension and postretirement items    
    Prior service cost (23) Pensions and other employee benefits
    Actuarial loss 23 Pensions and other employee benefits
  0  Total before tax
  0 Income tax provision
  0 Net of tax
     
Total reclassifications for the period ($945)  
     
For the Three Months Ended September 30, 2013    
(In Thousands)    
  Reclassified from  
Details about Accumulated Other Accumulated Other Affected Line Item in the Consolidated
Comprehensive Income Components Comprehensive Income Statements of Income
Unrealized gains and losses on available-for-sale    
   securities $0  Total other-than-temporary impairment losses on
      available-for-sale securities
  (193) Realized gains on available-for-sale securities, net
  (193) Total before tax
  66 Income tax provision
  (127) Net of tax
     
Amortization of defined benefit pension and postretirement items    
    Prior service cost (7) Pensions and other employee benefits
    Actuarial loss 7 Pensions and other employee benefits
  0  Total before tax
  0 Income tax provision
  0 Net of tax
     
Total reclassifications for the period ($127)  

 

12
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

4. CASH AND DUE FROM BANKS

 

Cash and due from banks at September 30, 2013 and December 31, 2012 include the following:

 

(In thousands)Sept. 30,Dec. 31,
 20132012
Cash and cash equivalents$37,707 $55,016
Certificates of deposit5,5404,820
Total cash and due from banks$43,247$59,836

 

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. Required reserves fluctuate based on deposit levels and are adjusted biweekly. Required reserves were $11,501,000 at September 30, 2013 and $14,128,000 at December 31, 2012.

 

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 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.

 

13
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

At September 30, 2013 and December 31, 2012, assets measured at fair value and the valuation methods used are as follows:

 

  September 30, 2013 
 Quoted PricesOther  
 in ActiveObservableUnobservableTotal
 MarketsInputsInputsFair
(In Thousands)(Level 1)(Level 2)(Level 3)Value
Recurring fair value measurements    
AVAILABLE-FOR-SALE SECURITIES:    
Obligations of U.S. Government agencies$0 $46,384 $0 $46,384
Obligations of states and political subdivisions:    
     Tax-exempt0 131,096 0 131,096
     Taxable0 31,211 0 31,211
Mortgage-backed securities0 82,354 0 82,354
Collateralized mortgage obligations,    
     Issued by U.S. Government agencies0 175,078 0 175,078
Collateralized debt obligations06600660
Total debt securities0 466,783 0 466,783
Marketable equity securities8,867008,867
Total available-for-sale securities8,867 466,783 0 475,650
Servicing rights001,0491,049
Total recurring fair value measurements$8,867$466,783$1,049$476,699
Nonrecurring fair value measurements    
Impaired loans with a valuation allowance$0 $0 $4,553 $4,553
Valuation allowance00(703)(703)
Impaired loans, net0 0 3,850 3,850
Foreclosed assets held for sale0 0 776 776
Total nonrecurring fair value measurements$0$0$4,626$4,626

 

  December 31, 2012 
 Quoted PricesOther  
 in ActiveObservableUnobservableTotal
 MarketsInputsInputsFair
(In Thousands)(Level 1)(Level 2)(Level 3)Value
Recurring fair value measurements    
AVAILABLE-FOR-SALE SECURITIES:    
Obligations of U.S. Government agencies$0 $31,217 $0 $31,217
Obligations of states and political subdivisions:    
     Tax-exempt0 137,020 0 137,020
     Taxable0 24,817 0 24,817
Mortgage-backed securities0 80,196 0 80,196
Collateralized mortgage obligations,    
     Issued by U.S. Government agencies0 183,510 0 183,510
Trust preferred securities issued by individual institutions0 5,171 0 5,171
Collateralized debt obligations:    
     Pooled trust preferred securities - senior tranches0 0 1,613 1,613
     Other collateralized debt obligations06600660
Total debt securities0 462,591 1,613 464,204
Marketable equity securities8,373008,373
Total available-for-sale securities8,373 462,591 1,613 472,577
Servicing rights00605605
Total recurring fair value measurements$8,373$462,591$2,218$473,182
Nonrecurring fair value measurements    
Impaired loans with a valuation allowance$0 $0 $2,710 $2,710
Valuation allowance00(623)(623)
Impaired loans, net0 0 2,087 2,087
Foreclosed assets held for sale0 0 879 879
Total nonrecurring fair value measurements$0$0$2,966$2,966

 

14
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Loans are classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Foreclosed assets held for sale consist of real estate acquired by foreclosure. For impaired commercial loans secured by real estate and foreclosed assets held for sale, the nonrecurring estimates of fair value are determined primarily using values from third-party appraisals less discounts based on the Corporation’s experience in selling similar properties and estimated selling costs.

 

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, 2013 and December 31, 2012, 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        
  9/30/13 Valuation Unobservable Method or Value As of
Asset (In Thousands) Technique Input(s) 9/30/13
Servicing rights $1,049  Discounted cash flow Discount rate 12.00% Rate used through modeling period
      Loan prepayment speeds 147.00% Weighted-average PSA
      Servicing fees 0.25% of loan balances
        4.00% of payments are late
        5.00% late fees assessed
        $1.94  Miscellaneous fees per account per month
      Servicing costs $6.00  Monthly servicing cost per account
        $24.00  Additional monthly servicing cost per loan on loans more than 30 days delinquent
        1.50% of loans more than 30 days delinquent
        3.00% annual increase in servicing costs

 

  Fair Value at        
  12/31/12 Valuation Unobservable Method or Value As of
Asset (In Thousands) Technique Input(s) 12/31/12
Pooled trust preferred securities - senior tranches $1,613  Discounted cash flow Issuer defaults 50.26% Actual deferrals and defaults as % of outstanding collateral
        19.73% Expected additional net deferrals and defaults as % of performing collateral
      Issuer prepayments 41.24% Expected issuer prepayments as % of performing collateral
      Discount rate 11.70% Implied 7.57% discount rate at 12/31/07 plus 4.13% spread for credit and liquidity risk
Servicing rights 605  Discounted cash flow Discount rate 12.00% Rate used through modeling period
      Loan prepayment speeds 288.00% Weighted-average PSA
      Servicing fees 0.25% of loan balances
        5.00% 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.

 

15
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Following is a reconciliation of activity for Level 3 assets measured at fair value on a recurring basis:

 

 Three Months Ended September 30, 2013Nine Months Ended September 30, 2013
 Pooled Trust Pooled Trust   Pooled Trust Pooled Trust   
  Preferred Preferred   Preferred Preferred  
 Securities -Securities -  Securities -Securities -  
(In Thousands)SeniorMezzanineServicing SeniorMezzanineServicing 
 TranchesTranchesRightsTotalTranchesTranchesRightsTotal
Balance, beginning of period$0 $0 $850 $850$1,613 $0 $605 $2,218
Issuances of servicing rights0 0 240 2400 0 556 556
Accretion and amortization, net0 0 0 0(2)0 0 (2)
Proceeds from sales and calls0 0 0 0(1,636)(571)0 (2,207)
Realized gains, net0 0 0 023 571 0 594
Unrealized losses included in earnings0 0 (41)(41)0 0 (112)(112)
Unrealized (losses) gains included in        
   other comprehensive income00002002
Balance, end of period$0$0$1,049$1,049$0$0$1,049$1,049

 

 Three Months Ended September 30, 2012Nine Months Ended September 30, 2012
 Pooled Trust Pooled Trust   Pooled Trust Pooled Trust   
  Preferred Preferred   Preferred Preferred  
 Securities -Securities -  Securities -Securities -  
 SeniorMezzanineServicing SeniorMezzanineServicing 
 TranchesTranchesRightsTotalTranchesTranchesRightsTotal
Balance, beginning of period$2,386 $1,146 $460 $3,992$4,638 $730 $375 $5,743
Issuances of servicing rights0 0 133 1330 0 262 262
Accretion and amortization, net(1)0 0 (1)(6)0 0 (6)
Proceeds from sales and calls0 (1,781)0 (1,781)(2,515)(1,835)0 (4,350)
Realized gains, net0 1,781 0 1,78140 1,835 0 1,875
Unrealized losses included in earnings0 0 (25)(25)0 0 (69)(69)
Unrealized gains (losses) included in        
   other comprehensive income111(1,146)0(1,035)339(730)0(391)
Balance, end of period$2,496$0$568$3,064$2,496$0$568$3,064

 

No other-than-temporary impairment losses on securities valued using Level 3 methodologies were recorded in 2013 or 2012.

 

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.

 

The Corporation used the following methods and assumptions in estimating fair value disclosures for financial instruments:

 

CASH AND CASH EQUIVALENTS - The carrying amounts of cash and short-term instruments approximate fair values.

 

CERTIFICATES OF DEPOSIT - Fair values for certificates of deposit, included in cash and due from banks in the consolidated balance sheet, are based on quoted market prices for certificates of similar remaining maturities.

 

SECURITIES - Fair values for securities, excluding restricted equity securities, are based on quoted market prices or other methods as described above. The carrying value of restricted equity securities approximates fair value based on applicable redemption provisions.

 

16
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

LOANS HELD FOR SALE - Fair values of loans held for sale are determined based on applicable sale prices available under the Federal Home Loan Banks’ MPF Xtra program.

 

LOANS - Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as commercial, commercial real estate, residential mortgage and other consumer. Each loan category is further segmented into fixed-rate and adjustable-rate interest terms and by performing and nonperforming categories. The fair value of performing loans is calculated by discounting contractual cash flows, adjusted for estimated prepayments based on historical experience, using estimated market discount rates that reflect the credit and interest rate risk inherent in the loans. Fair value of nonperforming loans is based on recent appraisals or estimates prepared by the Corporation’s lending officers.

 

SERVICING RIGHTS - The fair value of servicing rights, included in other assets in the consolidated balance sheet, is determined through a discounted cash flow valuation. Significant inputs include expected net servicing income, the discount rate and the expected prepayment speeds of the underlying loans.

 

DEPOSITS - The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, savings, money market and interest checking accounts, is (by definition) equal to the amount payable at September 30, 2013 and December 31, 2012. The fair value of time deposits, such as certificates of deposit and Individual Retirement Accounts, is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value estimates of deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market, commonly referred to as the core deposit intangible.

 

BORROWED FUNDS - The fair value of borrowings is estimated using discounted cash flow analyses based on rates currently available to the Corporation for similar types of borrowing arrangements.

 

ACCRUED INTEREST - The carrying amounts of accrued interest receivable and payable approximate fair values.

 

OFF-BALANCE SHEET COMMITMENTS - 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.

 

The estimated fair values, and related carrying amounts, of the Corporation’s financial instruments are as follows:

 

(In Thousands)ValuationSeptember 30, 2013December 31, 2012
 Method(s)CarryingFairCarryingFair
 UsedAmountValueAmountValue
Financial assets:     
  Cash and cash equivalentsLevel 1$37,707 $37,707 $55,016 $55,016
  Certificates of depositLevel 25,540 5,596 4,820 4,860
  Available-for-sale securitiesSee Above475,650 475,650 472,577 472,577
  Restricted equity securities (included in Other Assets)Level 22,989 2,989 4,842 4,842
  Loans held for saleLevel 1801 801 2,545 2,545
  Loans, netLevel 3641,345 645,271 677,053 693,047
  Accrued interest receivableLevel 14,223 4,223 4,281 4,281
  Servicing rightsLevel 31,049 1,049 605 605
       
Financial liabilities:     
  Deposits with no stated maturityLevel 1693,219 693,219 693,687 693,687
  Time depositsLevel 3270,246 271,800 312,419 315,005
  Short-term borrowingsLevel 34,833 4,791 5,567 5,527
  Long-term borrowingsLevel 373,405 81,854 83,812 96,032
  Accrued interest payableLevel 1111 111 137 137

 

17
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

6. SECURITIES

 

Amortized cost and fair value of available-for-sale securities at September 30, 2013 and December 31, 2012 are summarized as follows:

 

  September 30, 2013 
  GrossGross 
  UnrealizedUnrealized 
 AmortizedHoldingHoldingFair
(In Thousands)CostGainsLossesValue
     
Obligations of U.S. Government agencies$47,445 $365 ($1,426)$46,384
Obligations of states and political subdivisions:    
     Tax-exempt129,884 3,198 (1,986)131,096
     Taxable31,582 261 (632)31,211
Mortgage-backed securities80,190 2,405 (241)82,354
Collateralized mortgage obligations,    
     Issued by U.S. Government agencies176,208 1,515 (2,645)175,078
Collateralized debt obligations66000660
Total debt securities465,969 7,744 (6,930)466,783
Marketable equity securities5,802 3,066 (1)8,867
Total$471,771$10,810($6,931)$475,650

 

  December 31, 2012 
  GrossGross 
  UnrealizedUnrealized 
 AmortizedHoldingHoldingFair
(In Thousands)CostGainsLossesValue
     
Obligations of U.S. Government agencies$30,695 $572 ($50)$31,217
Obligations of states and political subdivisions:    
     Tax-exempt130,168 7,030 (178)137,020
     Taxable24,426 462 (71)24,817
Mortgage-backed securities76,368 3,828 0 80,196
Collateralized mortgage obligations,    
     Issued by U.S. Government agencies179,770 3,887 (147)183,510
Trust preferred securities issued by individual institutions5,167 4 0 5,171
Collateralized debt obligations:    
     Pooled trust preferred securities - senior tranches1,615 0 (2)1,613
     Other collateralized debt obligations66000660
Total debt securities448,869 15,783 (448)464,204
Marketable equity securities5,912 2,500 (39)8,373
Total$454,781$18,283($487)$472,577

 

18
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The following table presents gross unrealized losses and fair value of available-for-sale 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, 2013 and December 31, 2012:

 

September 30, 2013Less Than 12 Months12 Months or MoreTotal
(In Thousands)FairUnrealizedFairUnrealizedFairUnrealized
 ValueLossesValueLossesValueLosses
       
Obligations of U.S. Government agencies$27,489 ($1,426)$0 $0 $27,489 ($1,426)
Obligations of states and political subdivisions:      
     Tax-exempt42,396 (1,771)2,719 (215)45,115 (1,986)
     Taxable14,013 (550)2,117 (82)16,130 (632)
Mortgage-backed securities9,525 (241)0 0 9,525 (241)
Collateralized mortgage obligations,      
     Issued by U.S. Government agencies82,290(2,487)4,609(158)86,899(2,645)
Total debt securities175,713 (6,475)9,445 (455)185,158 (6,930)
Marketable equity securities5(1)005(1)
Total temporarily impaired available-for-sale securities$175,718($6,476)$9,445($455)$185,163($6,931)

 

December 31, 2012Less Than 12 Months12 Months or MoreTotal
(In Thousands)FairUnrealizedFairUnrealizedFairUnrealized
 ValueLossesValueLossesValueLosses
       
Obligations of U.S. Government agencies$10,006 ($50)$0 $0 $10,006 ($50)
Obligations of states and political subdivisions:      
     Tax-exempt7,082 (92)3,285 (86)10,367 (178)
     Taxable4,149 (71)0 0 4,149 (71)
Collateralized mortgage obligations,      
     Issued by U.S. Government agencies16,755 (146)454 (1)17,209 (147)
Collateralized debt obligations,      
     Pooled trust preferred securities - senior tranches001,613(2)1,613(2)
Total debt securities37,992 (359)5,352 (89)43,344 (448)
Marketable equity securities95(6)67(33)162(39)
Total temporarily impaired available-for-sale securities$38,087($365)$5,419($122)$43,506($487)

 

Gains and losses from available-for-sale securities were as follows:

 

(In Thousands) 3 Months Ended9 Months Ended
 Sept. 30,Sept. 30,Sept. 30,Sept. 30,
 2013201220132012
Gross realized gains from sales$193$2,430$1,595$2,747
Gross realized losses from sales00(118)(49)
Losses from OTTI impairment00(25)(67)
Net realized gains$193$2,430$1,452$2,631

 

19
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of September 30, 2013. 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.

 

 AmortizedFair
(In Thousands)CostValue
   
Due in one year or less$26,404$26,650
Due from one year through five years43,58144,227
Due from five years through ten years77,44875,606
Due after ten years62,13862,868
Subtotal209,571209,351
Mortgage-backed securities80,19082,354
Collateralized mortgage obligations,  
     Issued by U.S. Government agencies176,208175,078
Total$465,969$466,783

 

The Corporation’s mortgage-backed securities and collateralized mortgage obligations have stated maturities that may differ from actual maturities due to borrowers’ ability to prepay obligations. Cash flows from such investments are dependent upon the performance of the underlying mortgage loans and are generally influenced by the level of interest rates. In the table above, mortgage-backed securities and collateralized mortgage obligations are shown in one period.

 

Investment securities carried at $320,598,000 at September 30, 2013 and $293,310,000 at December 31, 2012 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 OTTI at September 30, 2013 is provided below.

 

Debt Securities

 

At September 30, 2013, 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, including municipal bonds with no external ratings, at September 30, 2013 to be temporary.

 

At September 30, 2013, the total amortized cost basis of municipal bonds with no external credit ratings was $20,587,000, with an aggregate unrealized loss of $869,000. At the time of purchase, each of these bonds was considered investment grade and had been rated by at least one credit rating agency. Most of the bonds for which credit rating agencies have withdrawn their ratings were insured by an entity that has reported significant financial problems and declines in its regulatory capital ratios, and most of the ratings were removed in the fourth quarter 2009. However, the insurance remains in effect on the bonds. In the third quarter 2013, a credit rating agency withdrew its ratings on several bonds due to changes in its rating methodology related to credit enhancement programs provided by issuers’ state governments. However, the credit enhancement remains in effect on the bonds. None of the unrated municipal bonds has failed to make a scheduled payment.

 

The Corporation recognized OTTI charges in 2009 and 2010 related to its holding of a trust preferred security issued by Carolina First Mortgage Loan Trust, a subsidiary of The South Financial Group, Inc. In the fourth quarter 2010, The Toronto-Dominion Bank acquired The South Financial Group, Inc. After the acquisition, The Toronto-Dominion Bank made a payment for the full amount of previously deferred interest and resumed quarterly payments on the security. The Corporation recognized a material change in the expected cash flows in the fourth quarter 2010 and began recording accretion income (included in interest income) to offset the previous OTTI charges as an adjustment to the security’s yield over its remaining life. The security had a face amount of $2,000,000 and matured in May 2012. Because the security matured, the Corporation recorded no accretion income in the three-month and nine-month periods ended September 30, 2013. The Corporation recorded no accretion income in the three-month period ended September 30, 2012 but recorded accretion income (included in interest income) totaling $855,000 in the nine-month period ended September 30, 2012. For the year ended December 31, 2012, the Corporation recorded accretion income totaling $855,000.

 

20
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

During the first quarter 2013, management sold the Corporation’s holding of the mezzanine tranche of ALESCO Preferred Funding IX, Ltd. for aggregate pretax proceeds of $571,000, which was recorded as a gain on the sale of securities. This security had an original face amount of $3,000,000. In 2009, the Corporation recognized other-than-temporary impairment on this security and wrote the carrying value down to zero.

 

During the second quarter 2013, the Corporation’s holding of the senior tranche of MMCAPS Funding I, Ltd., a pooled trust preferred security, was fully redeemed primarily due to prepayments of debt by the underlying issuers in the pool. The Corporation received aggregate proceeds of $1,636,000, which included a realized pretax gain of $23,000. Also during the second quarter 2013, Astoria Financial Corporation redeemed (called) the trust preferred security held by the Corporation. The Corporation received aggregate proceeds of $5,171,000, which included a realized pretax gain of $13,000.

 

Equity Securities

 

The Corporation’s marketable equity securities at September 30, 2013 and December 31, 2012 consisted exclusively of stocks of banking companies. In the first quarter 2013, the Corporation recognized an other-than-temporary impairment loss related to a bank stock of $25,000. In the first quarter 2012, the Corporation recognized an other-than-temporary impairment loss related to a bank stock of $67,000. Management’s decisions followed evaluations of the issuers’ published financial results in which management determined that the recovery of the Corporation’s cost basis within the foreseeable future was uncertain. As a result of this determination, the Corporation recognized impairment losses to write each stock down to the most recent trade price at the end of the quarter in which each loss was recognized. At September 30, 2013, management did not intend to sell impaired bank stocks, and based on the intent to hold the securities for the foreseeable future and other factors specific to the securities, has determined that none of the Corporation’s bank stock holdings were other than temporarily impaired at September 30, 2013.

 

Realized gains from sales of bank stocks totaled $188,000 in the three-month period ended September 30, 2013 and $766,000 in the nine-month period ended September 30, 2013. Realized gains from sales of bank stocks totaled $538,000 in the three-month and nine-month periods ended September 30, 2012.

 

C&N Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB-Pittsburgh), which is one of 12 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 $2,859,000 at September 30, 2013 and $4,712,000 at December 31, 2012. The Corporation evaluated its holding of FHLB-Pittsburgh stock for impairment and deemed the stock to not be impaired at September 30, 2013 and December 31, 2012. 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.

 

21
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

7. LOANS

 

The loans receivable portfolio is segmented into residential mortgage, commercial and consumer loans. The residential mortgage segment includes the following classes: first and junior lien residential mortgages, home equity lines of credit and residential construction loans. The most significant classes of commercial loans are commercial loans secured by real estate, non-real estate secured commercial and industrial loans, loans to political subdivisions, commercial construction and land loans, and loans secured by farmland.

 

Loans outstanding at September 30, 2013 and December 31, 2012 are summarized as follows:

 

Summary of Loans by Type  
(In Thousands)Sept. 30,Dec. 31,
 20132012
Residential mortgage:  
Residential mortgage loans - first liens$301,794 $311,627
Residential mortgage loans - junior liens24,079 26,748
Home equity lines of credit34,360 33,017
1-4 Family residential construction15,74612,842
Total residential mortgage375,979384,234
Commercial:  
Commercial loans secured by real estate151,602 158,413
Commercial and industrial44,312 48,442
Political subdivisions13,905 31,789
Commercial construction and land21,630 28,200
Loans secured by farmland10,711 11,403
Multi-family (5 or more) residential5,994 6,745
Agricultural loans3,085 3,053
Other commercial loans9,858362
Total commercial261,097288,407
Consumer11,39911,269
Total648,475 683,910
Less: allowance for loan losses(7,130)(6,857)
Loans, net$641,345$677,053

 

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, 2013 or December 31, 2012.

 

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, 2013 and December 31, 2012, management determined that no allowance for credit losses related to unfunded loan commitments was required.

 

22
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, 2013 and 2012 were as follows:

 

Nine Months Ended September 30, 2013     
(In Thousands)Dec. 31,   Sept. 30,
 2012  Provision2013
 BalanceCharge-offsRecoveries(Credit)Balance
Allowance for Loan Losses:     
Residential mortgage:     
Residential mortgage loans - first liens$2,619 ($65)$11 $360 $2,925
Residential mortgage loans - junior liens247 0 0 (33)214
Home equity lines of credit255 0 0 13 268
1-4 Family residential construction96 (11)0 104 189
Total residential mortgage3,217(76)114443,596
Commercial:     
Commercial loans secured by real estate1,930 (169)343 (442)1,662
Commercial and industrial581 (286)3 298 596
Political subdivisions0 0 0 0 0
Commercial construction and land234 (4)0 164 394
Loans secured by farmland129 0 0 (12)117
Multi-family (5 or more) residential67 0 0 (12)55
Agricultural loans27 0 0 1 28
Other commercial loans3 0 0 88 91
Total commercial2,971(459)346852,943
Consumer228 (84)47 2 193
Unallocated44100(43)398
Total Allowance for Loan Losses$6,857($619)$404$488$7,130

 

Nine Months Ended September 30, 2012     
(In Thousands)Dec. 31,   Sept. 30,
 2011  Provision2012
 BalanceCharge-offsRecoveries(Credit)Balance
Allowance for Loan Losses:     
Residential mortgage:     
Residential mortgage loans - first liens$3,026 ($222)$18 $154 $2,976
Residential mortgage loans - junior liens266 0 0 (14)252
Home equity lines of credit231 0 0 20 251
1-4 Family residential construction79 0 0 19 98
Total residential mortgage3,602(222)181793,577
Commercial:     
Commercial loans secured by real estate2,004 0 0 (28)1,976
Commercial and industrial946 (43)6 (232)677
Political subdivisions0 0 0 0 0
Commercial construction and land267 0 0 409 676
Loans secured by farmland126 0 0 (6)120
Multi-family (5 or more) residential66 0 0 (5)61
Agricultural loans27 0 0 2 29
Other commercial loans5 0 0 (2)3
Total commercial3,441(43)61383,542
Consumer228 (139)46 103 238
Unallocated434001435
Total Allowance for Loan Losses$7,705($404)$70$421$7,792

 

23
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Three Months Ended September 30, 2013    
(In Thousands)June 30,   Sept. 30,
 2013  Provision2013
 BalanceCharge-offsRecoveries(Credit)Balance
Allowance for Loan Losses:     
Residential mortgage:     
Residential mortgage loans - first liens$2,871 $0 $0 $54 $2,925
Residential mortgage loans - junior liens229 0 0 (15)214
Home equity lines of credit258 0 0 10 268
1-4 Family residential construction179 0 0 10 189
Total residential mortgage3,53700593,596
Commercial:     
Commercial loans secured by real estate1,944 (169)50 (163)1,662
Commercial and industrial628 (176)1 143 596
Political subdivisions0 0 0 0 0
Commercial construction and land258 0 0 136 394
Loans secured by farmland121 0 0 (4)117
Multi-family (5 or more) residential64 0 0 (9)55
Agricultural loans28 0 0 0 28
Other commercial loans5 0 0 86 91
Total commercial3,048(345)511892,943
Consumer215 (29)16 (9)193
Unallocated398000398
Total Allowance for Loan Losses$7,198($374)$67$239$7,130

 

Three Months Ended September 30, 2012    
(In Thousands)June 30,   Sept. 30,
 2012  Provision2012
 BalanceCharge-offsRecoveries(Credit)Balance
Allowance for Loan Losses:     
Residential mortgage:     
Residential mortgage loans - first liens$2,888 ($34)$0 $122 2,976
Residential mortgage loans - junior liens254 0 0 (2)252
Home equity lines of credit245 0 0 6 251
1-4 Family residential construction80 0 0 18 98
Total residential mortgage3,467(34)01443,577
Commercial:     
Commercial loans secured by real estate1,976 0 0 0 1,976
Commercial and industrial712 (8)1 (28)677
Political subdivisions0 0 0 0 0
Commercial construction and land606 0 0 70 676
Loans secured by farmland117 0 0 3 120
Multi-family (5 or more) residential64 0 0 (3)61
Agricultural loans29 0 0 0 29
Other commercial loans5 0 0 (2)3
Total commercial3,509(8)1403,542
Consumer245 (71)11 53 238
Unallocated43600(1)435
Total Allowance for Loan Losses$7,657($113)$12$236$7,792

 

24
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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.

 

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 below.

 

The following tables summarize the aggregate credit quality classification of outstanding loans by risk rating as of September 30, 2013 and December 31, 2012:

 

September 30, 2013: Special   
(In Thousands)PassMentionSubstandardDoubtfulTotal
Residential Mortgage:     
Residential mortgage loans - first liens$287,370 $2,525 $11,714 $185 $301,794
Residential mortgage loans - junior liens23,004 254 821 0 24,079
Home equity lines of credit34,019 50 291 0 34,360
1-4 Family residential construction15,674 0 72 0 15,746
Total residential mortgage360,0672,82912,898185375,979
Commercial:     
Commercial loans secured by real estate134,974 12,196 4,285 147 151,602
Commercial and Industrial37,610 3,575 2,877 250 44,312
Political subdivisions13,905 0 0 0 13,905
Commercial construction and land18,534 222 2,126 748 21,630
Loans secured by farmland8,500 763 1,417 31 10,711
Multi-family (5 or more) residential5,666 323 5 0 5,994
Agricultural loans2,997 36 52 0 3,085
Other commercial loans9,756 102 0 0 9,858
Total commercial231,94217,21710,7621,176261,097
Consumer11,21911168111,399
      
Totals$603,228$20,057$23,828$1,362$648,475

 

25
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2012: Special   
(In Thousands)PassMentionSubstandardDoubtfulTotal
Residential Mortgage:     
Residential mortgage loans - first liens$295,929 $3,633 $11,872 $193 $311,627
Residential mortgage loans - junior liens25,394 420 934 0 26,748
Home equity lines of credit32,374 130 513 0 33,017
1-4 Family residential construction12,759 0 83 0 12,842
Total residential mortgage366,4564,18313,402193384,234
Commercial:     
Commercial loans secured by real estate146,381 6,994 5,038 0 158,413
Commercial and Industrial41,237 3,030 3,810 365 48,442
Political subdivisions31,679 110 0 0 31,789
Commercial construction and land26,744 231 477 748 28,200
Loans secured by farmland9,102 751 1,517 33 11,403
Multi-family (5 or more) residential6,394 342 9 0 6,745
Agricultural loans2,963 28 62 0 3,053
Other commercial loans362 0 0 0 362
Total commercial264,86211,48610,9131,146288,407
Consumer11,05312203111,269
      
Totals$642,371$15,681$24,518$1,340$683,910

 

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 loans are subject to a restructuring agreement. 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 paragraph). At September 30, 2013, the Corporation used net charge-offs as a percentage of average outstanding loans for the previous thirty-six months to estimate a portion of the collectively determined allowance. Previously, the Corporation used net charge-offs as a percentage of average outstanding loans for the previous three calendar years. Had the Corporation not changed its methodology, the allowance for the residential mortgages segment would have been $37,000 higher and the allowance for the commercial segment would have been $33,000 lower at September 30, 2013 for a $4,000 higher overall allowance. Management believes utilizing net charge-offs for the previous thirty-six month period is more reflective of the losses inherent in the loan portfolio at September 30, 2013.

 

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 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 73% at September 30, 2013) 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.

 

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.

 

26
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The scope of loans evaluated individually for impairment include all loan relationships greater than $200,000 for which there is at least one extension of credit graded Special Mention, Substandard or Doubtful. Also, all loans classified as troubled debt restructurings (discussed in more detail below) and all loan relationships less than $200,000 in the aggregate, but with an estimated loss of $100,000 or more, are individually evaluated for impairment. Loans that are individually evaluated for impairment, but which are not determined to 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 evaluated, but which have not been determined to be impaired, are included in the “Collectively Evaluated” column in the tables summarizing the allowance and associated loan balances as of September 30, 2013 and December 31, 2012.

 

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, 2013 and December 31, 2012:

 

September 30, 2013Loans: Allowance for Loan Losses:
(In Thousands)       
 IndividuallyCollectively  IndividuallyCollectively 
 EvaluatedEvaluatedTotals EvaluatedEvaluatedTotals
Residential mortgage:       
Residential mortgage loans - first liens$3,191 $298,603 $301,794  $387 $2,538 $2,925
Residential mortgage loans - junior liens312 23,767 24,079  0 214 214
Home equity lines of credit0 34,360 34,360  0 268 268
1-4 Family residential construction0 15,746 15,746  0 189 189
Total residential mortgage3,503372,476375,979 3873,2093,596
Commercial:       
Commercial loans secured by real estate1,557 150,045 151,602  27 1,635 1,662
Commercial and industrial1,010 43,302 44,312  116 480 596
Political subdivisions0 13,905 13,905  0 0 0
Commercial construction and land2,805 18,825 21,630  142 252 394
Loans secured by farmland1,333 9,378 10,711  31 86 117
Multi-family (5 or more) residential5 5,989 5,994  0 55 55
Agricultural loans37 3,048 3,085  0 28 28
Other commercial loans0 9,858 9,858  0 91 91
Total commercial6,747254,350261,097 3162,6272,943
Consumer6 11,393 11,399  0 193 193
Unallocated      398
        
Total$10,256$638,219$648,475 $703$6,029$7,130

 

27
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

December 31, 2012Loans: Allowance for Loan Losses:
(In Thousands)       
 IndividuallyCollectively  IndividuallyCollectively 
 EvaluatedEvaluatedTotals EvaluatedEvaluatedTotals
Residential mortgage:       
Residential mortgage loans - first liens$2,341 $309,286 $311,627  $206 $2,413 $2,619
Residential mortgage loans - junior liens158 26,590 26,748  0 247 247
Home equity lines of credit0 33,017 33,017  0 255 255
1-4 Family residential construction0 12,842 12,842  0 96 96
Total residential mortgage2,499381,735384,234 2063,0113,217
Commercial:       
Commercial loans secured by real estate1,938 156,475 158,413  146 1,784 1,930
Commercial and industrial939 47,503 48,442  197 384 581
Political subdivisions0 31,789 31,789  0 0 0
Commercial construction and land1,034 27,166 28,200  0 234 234
Loans secured by farmland923 10,480 11,403  34 95 129
Multi-family (5 or more) residential9 6,736 6,745  0 67 67
Agricultural loans40 3,013 3,053  0 27 27
Other commercial loans0 362 362  0 3 3
Total commercial4,883283,524288,407 3772,5942,971
Consumer47 11,222 11,269  40 188 228
Unallocated      441
        
Total$7,429$676,481$683,910 $623$5,793$6,857

 

The average balance of impaired loans and interest income recognized on impaired loans is as follows:

 

(In Thousands) 3 Months Ended  9 Months Ended
  September 30,  September 30,
 2013201220132012
Average investment in impaired loans$8,773 $7,325 $8,032 $7,175
Interest income recognized on impaired loans163 90 291228
Interest income recognized on a cash basis on impaired loans163 90 291 228

 

Loans are placed on nonaccrual status for all classes of loans when, in the opinion of management, collection of interest is doubtful. Any unpaid interest previously accrued on those loans is reversed from income. Interest income is not recognized on specific impaired loans unless the likelihood of further loss is remote. Interest payments received on loans for which the risk of further loss is greater than remote are applied as a reduction of the loan principal balance. Interest income on other nonaccrual loans is recognized only to the extent of interest payments received. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments. Also, the amortization of deferred loan fees is discontinued when a loan is placed on nonaccrual status.

 

28
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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, 2013 December 31, 2012
 Past Due  Past Due 
 90+ Days and  90+ Days and 
 AccruingNonaccrual AccruingNonaccrual
Residential mortgage:     
Residential mortgage loans - first liens$1,908 $3,135  $1,900 $3,064
Residential mortgage loans - junior liens57 111  29 111
Home equity lines of credit39 62  40 200
1-4 Family residential construction072 00
Total residential mortgage2,0043,380 1,9693,375
Commercial:     
Commercial loans secured by real estate565 1,071  120 1,338
Commercial and industrial17 460  68 761
Commercial construction and land5 875  149 887
Loans secured by farmland0 910  0 923
Agricultural loans237 040
Total commercial5893,353 3373,949
Consumer7527 529
      
Totals$2,668$6,760 $2,311$7,353

 

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, 2013 and December 31, 2012:

 

As of September 30, 2013         
 As of September 30, 2013 As of December 31, 2012
 Current &    Current &   
(In Thousands)Past DuePast DuePast Due  Past DuePast DuePast Due 
 Less than30-8990+  Less than30-8990+ 
 30 DaysDaysDaysTotal 30 DaysDaysDaysTotal
Residential mortgage:         
Residential mortgage loans - first liens$295,255 $3,652 $2,887 $301,794  $302,373 $6,228 $3,026 $311,627
Residential mortgage loans - junior liens23,638 273 168 24,079  26,247 371 130 26,748
Home equity lines of credit34,063 196 101 34,360  32,593 184 240 33,017
1-4 Family residential construction15,674 0 72 15,746  12,627 215 0 12,842
Total residential mortgage368,6304,1213,228375,979 373,8406,9983,396384,234
          
Commercial:         
Commercial loans secured by real estate148,613 1,671 1,318 151,602  156,834 704 875 158,413
Commercial and industrial44,007 17 288 44,312  47,569 317 556 48,442
Political subdivisions13,905 0 0 13,905  31,789 0 0 31,789
Commercial construction and land18,938 1,840 852 21,630  26,944 248 1,008 28,200
Loans secured by farmland9,494 338 879 10,711  10,438 75 890 11,403
Multi-family (5 or more) residential5,994 0 0 5,994  6,743 2 0 6,745
Agricultural loans3,048 0 37 3,085  3,003 10 40 3,053
Other commercial loans9,858 0 0 9,858  362 0 0 362
Total commercial253,8573,8663,374261,097 283,6821,3563,369288,407
          
Consumer11,1701527711,399 11,135129511,269
          
Totals$633,657$8,139$6,679$648,475 $668,657$8,483$6,770$683,910

 

29
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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, 2013 and December 31, 2012 is as follows:

 

 Current &   
(In Thousands)Past DuePast DuePast Due 
 Less than30-8990+ 
 30 DaysDaysDaysTotal
September 30, 2013 Nonaccrual Totals$1,870$879$4,011$6,760
December 31, 2012 Nonaccrual Totals$2,167$727$4,459$7,353

 

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, 2013 and December 31, 2012 is as follows:

 

Troubled Debt Restructurings (TDRs):     
 Current &    
(In Thousands)Past DuePast DuePast Due  
 Less than30-8990+  
 30 DaysDaysDaysNonaccrualTotal
September 30, 2013 Totals$1,720$440$0$926$3,086
December 31, 2012 Totals$785$121$0$1,155$2,061

 

There were no TDRs that occurred during the third quarter of 2013 or 2012. TDRs that occurred during the nine-month periods ended September 30, 2013 and 2012 were as follows:

 

Nine Months Ended September 30, 2013 Pre-Post-
(Balances in Thousands) ModificationModification
 NumberOutstandingOutstanding
 ofRecordedRecorded
 ContractsInvestmentInvestment
Residential mortgage:   
Residential mortgage loans - first liens6 $677 $677
Residential mortgage loans - junior liens3 102 102
Commercial:   
Commercial loans secured by real estate1 440 440
Loans secured by farmland4 512 512
Agricultural loans1 13 13
Consumer1 6 6

 

Nine Months Ended September 30, 2012 Pre-Post-
(Balances in Thousands) ModificationModification
 NumberOutstandingOutstanding
 ofRecordedRecorded
 ContractsInvestmentInvestment
Commercial:   
Commercial and industrial1$65 $65

 

30
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The TDRs in the nine-month period ended September 30, 2013 included interest only payments for an extended period of time (10 contracts), extensions of the final maturity date (3 contracts), reduction in interest rate (2 contracts) and reduction in payment amount for one year (1 contract). There was no allowance for loan losses on these loans at September 30, 2013 and no change in the allowance for loan losses resulting from these TDRs during the third quarter 2013 or the nine-month period ended September 30, 2013.

 

The TDR in the nine-month period ended September 30, 2012 was an extension of the final maturity and lowering of monthly payments required on a commercial loan. This loan was charged off in the third quarter 2013, and there had been no allowance for loan losses on this loan prior to the charge-off.

 

In the third quarter of 2013 and in the nine-month period ended September 30, 2012, there were no defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months. In the nine-month period ended September 30, 2013, defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months were as follows:

 

 Number 
(Balances in Thousands)ofRecorded
 ContractsInvestment
Nine Months Ended September 30, 2013  
(Balances in Thousands)  
Commercial,  
Commercial loans secured by real estate1 $440

 

The event of default in the table above resulted from the borrowers’ failure to make contractual payments of interest only subsequent to restructuring in the second quarter 2013. Based on the estimated value of the underlying collateral, net of estimated costs to sell the collateral, the Corporation determined that no allowance for loan losses was required at September 30, 2013.

 

8. BORROWED FUNDS

 

SHORT-TERM BORROWINGS

Short-term borrowings include the following:

(In Thousands)Sept. 30,Dec. 31,
 20132012
FHLB-Pittsburgh borrowings$0 $0
Customer repurchase agreements4,833 5,567
Total short-term borrowings$4,833$5,567

 

The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $464,259,000 at September 30, 2013 and $471,731,000 at December 31, 2012. 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 $2,859,000 at September 30, 2013 and $4,712,000 at December 31, 2012.

 

The Corporation engages in repurchase agreements with certain commercial customers. These agreements provide that the Corporation sells specified investment securities to the customers on an overnight basis and repurchases them on the following business day. The weighted average rate paid by the Corporation on customer repurchase agreements was 0.10% at September 30, 2013 and December 31, 2012. The carrying value of the underlying securities was $10,706,000 at September 30, 2013 and $11,179,000 at December 31, 2012.

 

31
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

LONG-TERM BORROWINGS

 

Long-term borrowings are as follows:  
(In Thousands)Sept. 30,Dec. 31,
 20132012
FHLB-Pittsburgh borrowings$12,405 $15,812
Repurchase agreements61,000 68,000
Total long-term borrowings$73,405$83,812

 

Long-term borrowings from FHLB - Pittsburgh are as follows:

(In Thousands)Sept. 30,Dec. 31,
 20132012
Loans matured in 2013 with rates ranging from 2.86% to 3.62%$0 $3,211
Loan maturing in 2016 with a rate of 6.86%164 196
Loan maturing in 2017 with a rate of 6.83%23 27
Loan maturing in 2017 with a rate of 3.81%10,000 10,000
Loan maturing in 2020 with a rate of 4.79%1,184 1,297
Loan maturing in 2025 with a rate of 4.91%1,0341,081
Total long-term FHLB-Pittsburgh borrowings$12,405$15,812

 

Repurchase agreements included in long-term borrowings are as follows:

(In Thousands)Sept. 30,Dec. 31,
 20132012
Agreement maturing in 2017 with a rate of 3.595%$27,000 $34,000
Agreement maturing in 2017 with a rate of 4.265%34,000 34,000
Total long-term repurchase agreements$61,000$68,000

 

The Corporation incurred a loss of $1,023,000 in the first quarter 2013 on prepayment of $7,000,000 of the agreement with an interest rate of 3.595% that is contractually scheduled to mature in 2017.

 

In December 2007, the Corporation entered into the two repurchase agreements shown in the table above in the original amounts of $40,000,000 each. In the third quarter 2012, the Corporation paid off principal totaling $6,000,000 on each of these agreements, incurring a loss from prepayment of $2,190,000 and leaving a balance of $34,000,000 outstanding for each agreement at December 31, 2012. The borrowing with an interest rate of 3.595% became putable by the issuer at quarterly intervals starting in December 2010, and the borrowing with an interest rate of 4.265% became putable at quarterly intervals starting in December 2012. Each of these borrowings contained an embedded cap, providing that on the quarterly anniversary of the transaction settlement date, if three-month LIBOR were higher than 5.15%, the Corporation’s interest rate payable would decrease by twice the amount of the excess, down to a minimum rate of 0%. The embedded cap on one of the agreements expired in December 2010, and the embedded cap on the other agreement expired in December 2012.

 

Securities sold under repurchase agreements were delivered to the broker-dealer who is the counter-party to the transactions. The broker-dealer may have sold, loaned or otherwise disposed of such securities to other parties in the normal course of its operations, and has agreed to resell to the Corporation substantially identical securities at the maturities of the agreements. The Master Repurchase Agreement between the Corporation and the broker-dealer provides that the Agreement constitutes a “netting contract,” as defined; however, the Corporation and the broker-dealer have no other obligations to one another and accordingly, no netting has occurred. The carrying value of the underlying securities was $76,681,000 at September 30, 2013 and $89,428,000 at December 31, 2012.

 

32
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

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. Effective January 1, 2013, this plan was amended so that full-time employees no longer accrue service time toward the Corporation-subsidized portion of the medical benefits. The plan was also amended effective January 1, 2013 to change some of the age and length-of-service requirements for participants to receive some of the benefits provided under the plan. This 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, 2013 and December 31, 2012, 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:

 

(In Thousands)Pension Postretirement
 Nine Months Ended Nine Months Ended
 Sept. 30, Sept. 30,
 20132012 20132012
Service cost$0 $0  $31 $68
Interest cost53 54  41 61
Expected return on plan assets(68)(54) 0 0
Amortization of transition (asset) obligation0 0  0 27
Amortization of prior service cost0 0  (23)11
Recognized net actuarial loss23 20  0 0
Net periodic benefit cost$8$20 $49$167

 

(In Thousands)Pension Postretirement
 Three Months Ended Three Months Ended
 Sept. 30, Sept. 30,
 20132012 20132012
Service cost$0 $0  $10 $22
Interest cost17 18  13 20
Expected return on plan assets(23)(18) 0 0
Amortization of transition (asset) obligation0 0  0 9
Amortization of prior service cost0 0  (7)4
Recognized net actuarial loss7 6  0 0
Net periodic benefit cost$1$6 $16$55

 

In the first nine months of 2013, the Corporation funded postretirement contributions totaling $44,000, with estimated annual postretirement contributions of $60,000 expected in 2013 for the full year. The Corporation made no contribution to the defined benefit pension plan in the first nine months of 2013. Based upon the related actuarial reports, no defined benefit pension contributions are required in 2013, though the Corporation may make discretionary contributions.

 

10. STOCK-BASED COMPENSATION PLANS

 

In January 2013, the Corporation granted options to purchase a total of 64,050 shares of common stock through its Stock Incentive and Independent Directors Stock Incentive Plans. In January 2012, the Corporation granted options to purchase a total of 64,757 shares of common stock. The exercise price for the 2013 awards is $19.21 per share, and the exercise price for the 2012 awards is $18.54 per share, based on the market price as of the date of grant. Stock option expense is recognized over the vesting period of each option. The Corporation expects total stock option expense for the year ending December 31, 2013 will be $262,000, and total stock option expense for the year ended December 31, 2012 was $247,000.

 

33
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation records stock option expense based on estimated fair value calculated using an option valuation model. In calculating the 2013 and 2012 fair values, the Corporation utilized the Black-Scholes-Merton option-pricing model. The calculated fair value of each option granted, and significant assumptions used in the calculations, are as follows:

 

 20132012
Fair value of each option granted$5.56$5.15
Volatility41%41%
Expected option lives8 Years7 Years
Risk-free interest rate1.60%1.53%
Dividend yield3.69%3.97%

 

In calculating the estimated fair value of stock option awards, management based its estimates of volatility and dividend yield on the Corporation’s experience over the immediately prior period of time consistent with the estimated lives of the options. The risk-free interest rate was based on the published yield of zero-coupon U.S. Treasury strips with an applicable maturity as of the grant dates. The expected option lives were based on management’s estimates of the average term for all options issued under both plans. In 2013 and 2012, management assumed a 33% forfeiture rate for options granted under the Stock Incentive Plan, and a 0% forfeiture rate for the Independent Directors Stock Incentive Plan. These estimated forfeiture rates were determined based on the Corporation’s historical experience.

 

In January 2013, the Corporation awarded a total of 37,886 shares of restricted stock under the Stock Incentive and Independent Directors Stock Incentive Plans. In January 2012, a total of 42,552 shares of restricted stock were awarded under the Plans. Compensation cost related to restricted stock is recognized based on the market price of the stock at the grant date over the vesting period. For restricted stock awards granted under the Stock Incentive Plan, the Corporation must meet an annual targeted return on average equity (“ROAE”) performance ratio, as defined, in order for participants to vest. Management has estimated restricted stock expense in the first nine months and third quarter 2013 based on an assumption that the ROAE target for 2013 will be met.

 

Total stock-based compensation expense is as follows:

 

(In Thousands)3 Months Ended9 Months Ended
 Sept. 30,Sept. 30,Sept. 30,Sept. 30,
 2013201220132012
Stock options$0 $0 $262 $247
Restricted stock11376343240
     
Total$113$76$605$487

 

34
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

11. INCOME TAXES

 

The net deferred tax asset at September 30, 2013 and December 31, 2012 represents the following temporary difference components:

 

 Sept. 30,Dec. 31,
(In Thousands)20132012
Deferred tax assets:  
   Defined benefit plans - ASC 835$82 $305
   Net realized losses on securities171 1,254
   Allowance for loan losses2,496 2,400
   Credit for alternative minimum tax paid2,540 3,609
   Other deferred tax assets2,1932,019
Total deferred tax assets7,4829,587
   
Deferred tax liabilities:  
   Unrealized holding gains on securities1,359 6,228
   Bank premises and equipment1,373 1,337
   Core deposit intangibles35 48
   Other deferred tax liabilities208 249
Total deferred tax liabilities2,9757,862
Deferred tax asset, net$4,507$1,725

 

The deferred tax asset from net realized losses on securities resulted primarily from OTTI charges for financial statement purposes that are not deductible for income tax reporting purposes through September 30, 2013. The deferred tax asset from net realized losses on securities of $171,000 at September 30, 2013 is from securities that, if the Corporation were to sell them, would be classified as net capital losses for income tax reporting purposes.

 

The provision for income tax for the three-month and nine-month periods ended September 30, 2013 and 2012 is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. The effective tax rates for the Corporation are as follows:

 

 Three Months EndedNine Months Ended
(In thousands)September 30,September 30,
 2013201220132012
Income before income tax provision$6,268 $7,508 $19,203 $22,983
Income tax provision1,5792,0144,8346,217
Effective tax rate25.19%26.82%25.17%27.05%

 

The effective tax rate for each period presented differs from the statutory rate of 35% principally because of the effects of tax-exempt interest income.

 

The Corporation has no unrecognized tax benefits, nor pending examination issues related to tax positions taken in preparation of its income tax returns. With limited exceptions, the Corporation is no longer subject to examination by the Internal Revenue Service for years prior to 2010.

 

12. CONTINGENCIES

 

In the normal course of business, the Corporation may be subject to pending and threatened lawsuits in which claims for monetary damages could be asserted. In management’s opinion, the Corporation’s financial position and results of operations would not be materially affected by the outcome of such pending legal proceedings.

 

35
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

13. RECENT ACCOUNTING PRONOUNCEMENTS

 

The 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.

 

In January 2013, the FASB issued ASU 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. The amendments in this standard clarify that the scope of ASU 2011-11 applies to (among other types of instruments) repurchase agreements that are either offset or subject to an enforceable master netting arrangement or similar agreement. The amendments in ASU 2011-11 require an entity to disclose information about offsetting and related arrangements to enable users of financial statements to understand the effect of those arrangements on the entity’s financial position. The Corporation has two types of repurchase agreements that have been recognized as borrowings in the unaudited consolidated financial statements: (1) overnight repurchase agreements with customers, and (2) repurchase agreements with a broker-dealer. The Corporation does not offset assets and liabilities related to either of these types of repurchase agreement. The overnight repurchase agreements with customers are not subject to a master netting arrangement or similar arrangement, and accordingly, the disclosure requirements of ASU 2011-11 do not apply. As disclosed in Note 8 to these unaudited consolidated financial statements, the Master Repurchase Agreement between the Corporation and the broker-dealer provides that the Agreement constitutes a “netting contract,” as defined; however, the Corporation and the broker-dealer have no other obligations to one another and therefore, no netting has occurred.

 

In February 2013, the FASB issued ASU 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The amendments in this standard require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, this standard requires an entity to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required by U.S. GAAP to be reclassified in their entirety to net income, an entity will be required to cross-reference to other disclosures required under U.S. GAAP that provide additional detail about those amounts. As required, the Corporation has implemented the amendments in this ASU prospectively in Note 3 to these unaudited consolidated financial statements.

 

In July 2013, the FASB issued ASU 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The amendments in this standard clarify that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except as follows. To the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. For the Corporation, the amendments in this Update are effective beginning in the first quarter 2014. The Corporation will be affected by these amendments if unrecognized tax benefits arise in future periods.

 

36
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

 

Certain statements in this section and elsewhere in this quarterly report on Form 10-Q are forward-looking statements. Citizens & Northern Corporation and its wholly-owned subsidiaries (collectively, the Corporation) intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Reform Act of 1995. Forward-looking statements, which are not historical facts, are based on certain assumptions and describe future plans, business objectives and expectations, and are generally identifiable by the use of words such as, "should", “likely”, "expect", “plan”, "anticipate", “target”, “forecast”, and “goal”. These forward-looking statements are subject to risks and uncertainties that are difficult to predict, may be beyond management’s control and could cause results to differ materially from those expressed or implied by such forward-looking statements. Factors which could have a material, adverse impact on the operations and future prospects of the Corporation include, but are not limited to, the following:

 

·changes in monetary and fiscal policies of the Federal Reserve Board and the U. S. Government, particularly related to changes in interest rates
·changes in general economic conditions
·legislative or regulatory changes
·downturn in demand for loan, deposit and other financial services in the Corporation’s market area
·increased competition from other banks and non-bank providers of financial services
·technological changes and increased technology-related costs
·changes in accounting principles, or the application of generally accepted accounting principles.

 

These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

 

EARNINGS OVERVIEW

 

Net income was $4,689,000 in the third quarter 2013, or $0.38 per basic and diluted share, as compared to $0.40 per share in the second quarter 2013 and down from $0.45 per share in the third quarter 2012. Net income for the nine months ended September 30, 2013 totaled $14,369,000, or $1.16 per share, representing an annualized return on average assets of 1.55% and an annualized return on average equity of 10.57%. Net income for the first nine months of 2013 was down from $1.37 per share for the first nine months of 2012.

 

Highlights related to the Corporation’s earnings results were as follows:

 

·Net interest income totaled $10,631,000 in the third quarter 2013, down from $10,940,000 in the second quarter 2013 and $11,608,000 in the third quarter 2012. For the first nine months of 2013, net interest income of $32,618,000 was down $3,392,000 (9.4%) from the first nine months of 2012. In the first nine months of 2013, yields earned on securities and loans have fallen by more than interest rates paid on deposits and borrowings. Also, net interest income in 2012 was enhanced by the recovery of a security that had been written down in prior years, resulting in income (accretion) of $855,000, all of which was recorded in the first two quarters of 2012.

 

·In the third quarter 2013, the provision for loan losses was $239,000, up from $66,000 in the second quarter 2013 and slightly higher than the third quarter 2012 amount of $236,000. The increase in the provision in the most recent quarter was mainly related to commercial loans. For the first nine months of 2013, the provision for loan losses was $488,000, up $67,000 from the total for the first nine months of 2012.

 

·Noninterest revenue of $4,293,000 in the third quarter 2013 was $102,000 higher than in the second quarter 2013 and $171,000 higher than in the third quarter 2012. Service charges on deposit accounts increased $110,000 in the third quarter 2013 over the second quarter 2013, and total trust and brokerage revenues increased $168,000 in the third quarter 2013 over the third quarter 2012. For the first nine months of 2013, total noninterest revenue exceeded the corresponding 2012 total by $271,000, with increases in gains from sales of loans of $493,000 and total trust and brokerage revenues of $193,000. The net gain from premises and equipment was $14,000 in the first nine months of 2013, as compared to $271,000 in the first nine months of 2012.

 

37
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·In the third quarter 2013, realized gains from securities totaled $193,000, up from $100,000 in the second quarter 2013. In the third quarter 2012, the Corporation generated gains from sales of securities totaling $2,430,000 and also incurred losses from prepayment of borrowings totaling $2,190,000. Realized gains from securities totaled $1,452,000 in the first nine months of 2013 as compared to $2,631,000 in the first nine months of 2012, while losses from prepayment of borrowings amounted to $1,023,000 in the first nine months of 2013 as compared to $2,333,000 in the same period of 2012.

 

·Noninterest expenses, excluding losses from prepayment of borrowings, totaled $8,610,000 in the third quarter 2013, up $90,000 (1.1%) as compared to the second quarter 2013 and $384,000 (4.7%) over the third quarter 2012. Professional fees expense totaled $806,000 in the third quarter 2013, which was $345,000 higher than the second quarter 2013 amount and $694,000 higher than the third quarter 2012 amount. In the third quarter 2013, the Corporation incurred professional fees expense of $724,000 related to a consulting engagement in which the consulting firm identified recommendations for potential increases in revenues with an estimated annual total pre-tax benefit of approximately $1.3 million. Management expects to realize ongoing benefits from implementing the recommendations to a significant extent starting in the fourth quarter 2013 and thereafter, though the actual amount of benefits to be derived is difficult to estimate and is dependent on many variables. Also, in the second quarter 2013, the Corporation incurred professional fees expense of $315,000 from a consulting project related to debit card operations and electronic funds processing, for which reductions in electronic funds processing expenses and other benefits are expected to be realized over approximately the next five years. For the nine months ended September 30, 2013, total noninterest expenses of $25,683,000 were $723,000 (2.8%) higher than the corresponding total for the first nine months of 2012. Mainly as a result of the consulting engagements described above, professional fees expense was $1,071,000 higher in the first nine months of 2013 as compared to the first nine months of 2012. Pensions and other employee benefit costs were $273,000 lower in the first nine months of 2013 as compared to the first nine months of 2012, including a reduction of $215,000 in health insurance expense associated with the Corporation’s partially self-insured plan due to a lower amount of claims.

 

More detailed information concerning fluctuations in the Corporation’s earnings results are provided in other sections of Management’s Discussion and Analysis.

 

TABLE I - QUARTERLY FINANCIAL DATA

(In Thousands)

 

 Sept. 30,June 30,Mar. 31,Dec. 31,Sept. 30,June 30,Mar. 31,
 2013201320132012201220122012
Interest income$12,027 $12,355 $12,647 $13,491 $13,836 $14,529 $14,776
Interest expense1,3961,4151,6001,9002,2282,4012,502
Net interest income10,631 10,940 11,047 11,591 11,608 12,128 12,274
Provision (credit) for loan losses23966183(133)236367(182)
Net Interest income after provision (credit)  for loan losses10,392 10,874 10,864 11,724 11,372 11,761 12,456
Other income4,293 4,191 3,843 4,327 4,122 4,279 3,655
Net gains (losses) on available-for-sale securities193 100 1,159 51 2,430 203 (2)
Loss on prepayment of debt0 0 1,023 0 2,190 143 0
Other expenses8,6108,5208,5537,9548,2268,3218,413
Income before income tax provision6,268 6,645 6,290 8,148 7,508 7,779 7,696
Income tax provision1,5791,6711,5842,2092,0142,0942,109
Net income$4,689$4,974$4,706$5,939$5,494$5,685$5,587
Net income per share – basic$0.38$0.40$0.38$0.48$0.45$0.46$0.46
Net income per share – diluted$0.38$0.40$0.38$0.48$0.45$0.46$0.46

 

CRITICAL ACCOUNTING POLICIES

 

The presentation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect many of the reported amounts and disclosures. Actual results could differ from these estimates.

 

38
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

A material estimate that is particularly susceptible to significant change is the determination of the allowance for loan losses. Management believes the allowance for loan losses is adequate and reasonable. Analytical information related to the Corporation’s aggregate loans and the related allowance for loan losses is summarized by loan segment and classes of loans in Note 7 to the consolidated financial statements. Additional discussion of the Corporation’s allowance for loan losses is provided in a separate section later in Management’s Discussion and Analysis. Given the very subjective nature of identifying and valuing loan losses, it is likely that well-informed individuals could make materially different assumptions, and could, therefore calculate a materially different allowance value. While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revisions in future years. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation’s allowance for loan losses. Such agencies may require the Corporation to recognize adjustments to the allowance based on their judgments of information available to them at the time of their examination.

 

Another material estimate is the calculation of fair values of the Corporation’s debt securities. For most of the Corporation’s debt securities, the Corporation receives estimated fair values of debt securities from an independent valuation service, or from brokers. In developing fair values, the valuation service and the brokers use estimates of cash flows, based on historical performance of similar instruments in similar interest rate environments. Based on experience, management is aware that estimated fair values of debt securities tend to vary among brokers and other valuation services.

 

As described in Note 6 to the consolidated financial statements, management evaluates securities for other-than-temporary impairment (OTTI). In making that 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. Management’s assessments of the likelihood and potential for recovery in value of securities are subjective and based on sensitive assumptions.

 

NET INTEREST INCOME

 

The Corporation’s primary source of operating income is net interest income, which is equal to the difference between the amounts of interest income and interest expense. Tables II, III and IV include information regarding the Corporation’s net interest income for the three-month and nine-month periods ended September 30, 2013 and September 30, 2012. In each of these tables, the amounts of interest income earned on tax-exempt securities and loans have been adjusted to a fully taxable-equivalent basis. Accordingly, the net interest income amounts reflected in these tables exceed the amounts presented in the consolidated financial statements. The discussion that follows is based on amounts in the related Tables.

 

Nine-Month Periods Ended September 30, 2013 and 2012

 

For the nine-month periods, fully taxable equivalent net interest income was $35,064,000 in 2013, $3,512,000 (9.1%) lower than in 2012. As shown in Table IV, in 2013 compared to 2012, interest rate changes had the effect of decreasing net interest income $2,991,000 and net changes in volume had the effect of decreasing net interest income $521,000. The most significant components of the rate change in net interest income in 2013 were a decrease in interest income of $2,186,000 attributable to lower rates earned on available-for-sale securities and a decrease in interest income of $1,965,000 attributable to lower rates earned on loans receivable, partially offset by a decrease in interest expense of $1,147,000 due to lower rates paid on interest-bearing deposits. The most significant components of the volume change in net interest income in 2013 were a decrease in interest income of $1,827,000 attributable to a decline in the balance of loans receivable, a decrease in interest expense of $1,049,000 attributable to a reduction in the balance of borrowed funds, and a decrease in interest expense of $534,000 attributable to a reduction in the balance of interest-bearing deposits (primarily certificates of deposit and Individual Retirement Accounts). As presented in Table III, the “Interest Rate Spread” (excess of average rate of return on earning assets over average cost of funds on interest-bearing liabilities) was 3.92% in 2013, as compared to 4.05% in 2012.

 

In 2012, the Corporation recognized interest income on a trust preferred security issued by Carolina First Mortgage Loan Trust, a subsidiary of The South Financial Group, Inc., which had been written down as OTTI in 2009 and early 2010. The security resumed payment after The South Financial Group, Inc. was acquired by The Toronto-Dominion Bank in late 2010. The security had a face amount of $2,000,000 and matured in May 2012. The yield to maturity recognized by the Corporation was 147.03%. Excluding interest income (including accretion) and the average balance of this security from the calculations used to determine Tables II, III and IV, the interest rate spread and interest margin (fully taxable equivalent net interest income divided by average total earning assets) would be as follows:

 

39
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

 3 Months Ended9 Months Ended
 Sept. 30,Sept. 30,Sept. 30,Sept. 30,
 2013201220132012
Interest rate spread:    
Actual from Table III3.81%3.88%3.92%4.05%
Excluding Carolina First security3.81%3.88%3.92%3.95%
     
Interest margin:    
Actual from Table III3.97%4.09%4.10%4.28%
Excluding Carolina First security3.97%4.09%4.10%4.18%

 

INTEREST INCOME AND EARNING ASSETS

 

Interest income totaled $39,475,000 in 2013, a decrease of 13.6% from 2012. Interest and fees on loans receivable decreased $3,792,000, or 11.7%. As indicated in Table III, average available-for-sale securities (at amortized cost) totaled $455,892,000 in 2013, a decrease of $9,843,000 (2.1%) from 2012. Net contraction in the Corporation’s available-for-sale securities portfolio was primarily made up of U.S. Government agency mortgage-backed securities and trust preferred securities. This contraction was partially offset by increases in the balances of U.S. Government agency bonds, U.S. Government agency collateralized mortgage obligations, and municipal securities. The Corporation’s yield on securities fell in 2012 and 2013 because of low market interest rates, the maturity of the Carolina First security noted above, calls on municipal bonds and trust preferred securities, and prepayments on mortgage-backed securities and collateralized mortgage obligations. The average rate of return on available-for-sale securities was 3.17% for 2013 and 3.79% in 2012.

 

The average balance of gross loans receivable decreased 5.8% to $661,144,000 in 2013 from $701,767,000 in 2012. The Corporation experienced contraction in the balance of loans receivable due to borrowers prepaying or refinancing existing loans combined with modest demand for new loans. The decline in the balance of the residential mortgage portfolio was also affected by management’s decision to sell a significant portion of newly originated residential mortgages on the secondary market. The Corporation’s average rate of return on loans receivable declined to 5.77% in 2013 from 6.16% in 2012 as rates on new loans as well as existing, variable-rate loans have decreased.

 

The average balance of interest-bearing due from banks decreased to $25,808,000 in 2013 from $35,183,000 in 2012. This has consisted primarily of balances held by the Federal Reserve but also includes other overnight deposits and FDIC-insured certificates of deposit issued by other financial institutions. Although the rates of return on these balances are low, the Corporation has maintained relatively high levels of liquid assets in 2012 and 2013 (as opposed to increasing long-term, available-for-sale securities at higher yields) in order to maximize flexibility for dealing with possible fluctuations in cash requirements, and due to management’s concern about the possibility of substantial increases in interest rates in the future.

 

INTEREST EXPENSE AND INTEREST-BEARING LIABILITIES

 

Interest expense fell $2,720,000, or 38.1%, to $4,411,000 in 2013 from $7,131,000 in 2012. Table III shows that the overall cost of funds on interest-bearing liabilities fell to 0.69% in 2013 from 1.02% in 2012.

 

Total average deposits (interest-bearing and noninterest-bearing) decreased 4.5%, to $965,126,000 in 2013 from $1,010,917,000 in 2012. Decreases in the average balances of certificates of deposit, Individual Retirement Accounts, and money market accounts were partially offset by increases in average balances of savings and interest checking accounts. Consistent with continuing low short-term market interest rates, the average rates incurred on certificates of deposit and Individual Retirement Accounts have decreased significantly in 2013 as compared to 2012.

 

Total average borrowed funds decreased $34,972,000 to $82,724,000 in 2013 from $117,696,000 in 2012. During 2012 and 2013, the Corporation has paid off long-term borrowings as they matured using the cash flow received from loans and investment securities. In May and September 2012, the Corporation prepaid principal totaling $17,000,000 on long-term borrowings (repurchase agreements); the Corporation incurred losses from the prepayments totaling $2,333,000. In March 2013, the Corporation prepaid principal of $7,000,000 on a long-term borrowing (repurchase agreement) with a rate of 3.60%; the Corporation incurred a loss from the prepayment totaling $1,023,000, which is reported in Other Expenses in the Consolidated Statements of Income. Management expects that the prepayments will have a favorable effect on the net interest margin in the future. After the effect of the prepayments, the remaining balance of long-term borrowings under repurchase agreements was $61,000,000 at September 30, 2013. The average rate on borrowed funds was 3.74% in 2013, compared to 3.80% in 2012.

 

40
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Three-Month Periods Ended September 30, 2013 and 2012

 

Except as noted below, significant changes in the three-month results are consistent with the discussion of the nine-month results provided in the previous section.

 

For the three-month periods, fully taxable equivalent net interest income was $11,429,000 in 2013, $1,045,000 (8.4%) lower than in 2012. As shown in Table IV, interest rate changes had the effect of decreasing net interest income $715,000 and net changes in volume had the effect of decreasing net interest income $330,000 in 2013 compared to 2012. As presented in Table III, the “Interest Rate Spread” was 3.81% in 2013, as compared to 3.88% in 2012.

 

Interest income totaled $12,825,000 in 2013, a decrease of 12.8% from 2012. Interest and fees from loans receivable decreased $1,339,000, or 12.6%, while income from available-for-sale securities decreased $504,000 (12.5%). As indicated in Table III, total average available-for-sale securities (at amortized cost) in 2013 decreased to $466,270,000 from $475,001,000 in 2012. The average rate of return on available-for-sale securities was 3.00% for 2013 and 3.38% in 2012. For the three-month period, the average balance of gross loans receivable decreased 7.1% to $650,030,000 in 2013 from $700,070,000 in 2012. The average rate of return on loans was 5.65% in 2013 and 6.02% in 2012.

 

For the three-month period, interest expense fell $832,000, or 37.3%, to $1,396,000 in 2013 from $2,228,000 in 2012. Total average deposits (interest-bearing and noninterest-bearing) decreased 6.1%, to $958,816,000 in 2013 from $1,021,103,000 in 2012. Total average borrowed funds decreased $29,800,000 to $81,380,000 in 2013 from $111,180,000 in 2012.

 

TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE

 

 Three Months Ended Nine Months Ended 
 Sept. 30,Increase/Sept. 30,Increase/
(In Thousands)20132012(Decrease)20132012(Decrease)
INTEREST INCOME      
Available-for-sale securities:      
Taxable$1,724 $2,097 ($373)$5,249 $7,423 ($2,174)
Tax-exempt1,806 1,937 (131)5,549 5,774 (225)
Total available-for-sale securities3,5304,034(504)10,79813,197(2,399)
Interest-bearing due from banks25 31 (6)76 90 (14)
Loans held for sale14 42 (28)47 74 (27)
Loans receivable:      
Taxable8,742 9,996 (1,254)26,995 30,604 (3,609)
Tax-exempt514 599 (85)1,559 1,742 (183)
Total loans receivable9,25610,595(1,339)28,55432,346(3,792)
Total Interest Income12,82514,702(1,877)39,47545,707(6,232)
       
INTEREST EXPENSE      
Interest-bearing deposits:      
Interest checking53 52 1156 153 3
Money market72 83 (11)218 277 (59)
Savings29 27 287 80 7
Certificates of deposit362 736 (374)1,198 2,332 (1,134)
Individual Retirement Accounts130 260 (130)438 936 (498)
Other time deposits1 0 11 1 0
Total interest-bearing deposits6471,158(511)2,0983,779(1,681)
Borrowed funds:      
Short-term3 2 16 6 0
Long-term746 1,068 (322)2,307 3,346 (1,039)
Total borrowed funds7491,070(321)2,3133,352(1,039)
Total Interest Expense1,3962,228(832)4,4117,131(2,720)
Net Interest Income$11,429$12,474($1,045)$35,064$38,576($3,512)

 

Note: Interest income from tax-exempt securities and loans has been adjusted to a fully tax-equivalent basis, using the Corporation’s marginal federal income tax rate of 35%.

 

41
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE III - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES

(Dollars in Thousands)

 

 3 Months 3 Months 9 Months 9 Months 
 EndedRate ofEndedRate ofEndedRate ofEndedRate of
 9/30/2013Return/9/30/2012Return/9/30/2013Return/9/30/2012Return/
 AverageCost ofAverageCost ofAverageCost ofAverageCost of
 BalanceFunds %BalanceFunds %BalanceFunds %BalanceFunds %
EARNING ASSETS        
Available-for-sale securities,        
at amortized cost:        
Taxable$335,439 2.04%$339,639 2.46%$324,839 2.16%$334,652 2.96%
Tax-exempt130,831 5.48%135,362 5.69%131,053 5.66%131,083 5.88%
Total available-for-sale securities466,2703.00%475,0013.38%455,8923.17%465,7353.79%
Interest-bearing due from banks24,795 0.40%33,929 0.36%25,808 0.39%35,183 0.34%
Federal funds sold0 0.00%0 0.00%6 0.00%0 0.00%
Loans held for sale1,032 5.38%4,293 3.89%1,333 4.71%2,412 4.10%
Loans receivable:        
Taxable615,318 5.64%662,374 6.00%625,527 5.77%665,011 6.15%
Tax-exempt34,712 5.87%37,696 6.32%35,617 5.85%36,756 6.33%
Total loans receivable650,0305.65%700,0706.02%661,1445.77%701,7676.16%
Total Earning Assets1,142,127 4.46%1,213,293 4.82%1,144,183 4.61%1,205,097 5.07%
Cash17,698  17,466  16,919  17,383  
Unrealized gain/loss on securities1,688  19,310  10,539  18,263  
Allowance for loan losses(7,258) (7,727) (7,205) (7,634) 
Bank premises and equipment17,950  19,106  18,316  18,971  
Intangible Asset - Core Deposit Intangible105  165  119  185  
Intangible Asset - Goodwill11,942  11,942  11,942  11,942  
Other assets43,690  46,102  43,400  47,140  
Total Assets$1,227,942 $1,319,657 $1,238,213 $1,311,347 
         
INTEREST-BEARING LIABILITIES        
Interest-bearing deposits:        
Interest checking$172,010 0.12%$166,961 0.12%$171,180 0.12%$161,845 0.13%
Money market205,168 0.14%210,269 0.16%203,925 0.14%208,932 0.18%
Savings116,474 0.10%110,133 0.10%116,745 0.10%107,403 0.10%
Certificates of deposit144,689 0.99%199,250 1.47%151,630 1.06%196,840 1.58%
Individual Retirement Accounts127,526 0.40%141,421 0.73%130,633 0.45%143,910 0.87%
Other time deposits1,556 0.25%1,768 0.00%1,190 0.11%1,343 0.10%
Total interest-bearing deposits767,4230.33%829,8020.56%775,3030.36%820,2730.62%
Borrowed funds:        
Short-term7,944 0.15%5,369 0.15%5,963 0.13%6,144 0.13%
Long-term73,4364.03%105,8114.02%76,7614.02%111,5524.01%
Total borrowed funds81,3803.65%111,1803.83%82,7243.74%117,6963.80%
Total Interest-bearing Liabilities848,803 0.65%940,982 0.94%858,027 0.69%937,969 1.02%
Demand deposits191,393  191,301  189,823  190,644  
Other liabilities10,030 8,967 9,070 8,732 
Total Liabilities1,050,226 1,141,250 1,056,920 1,137,345 
Stockholders' equity, excluding other comprehensive income/loss176,772  166,318  174,726  162,627  
Other comprehensive income/loss944 12,089 6,567 11,375 
Total Stockholders' Equity177,716  178,407  181,293  174,002  
Total Liabilities and Stockholders' Equity$1,227,942 $1,319,657 $1,238,213 $1,311,347 
Interest Rate Spread 3.81% 3.88% 3.92% 4.05%
Net Interest Income/Earning Assets 3.97% 4.09% 4.10% 4.28%
         
Total Deposits (Interest-bearing and Demand)$958,816  $1,021,103  $965,126  $1,010,917  

 

(1) Rates of return on tax-exempt securities and loans are presented on a fully taxable-equivalent basis, using the Corporation’s marginal federal income tax rate of 35%.

(2) Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings.

 

42
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES

 

(In Thousands)3 Months Ended 9/30/13 vs. 9/30/12  9 Months Ended 9/30/13 vs. 9/30/12
 Change inChange inTotalChange inChange inTotal
 VolumeRateChangeVolumeRateChange
EARNING ASSETS      
Available-for-sale securities:      
Taxable($14)($359)($373)($212)($1,962)($2,174)
Tax-exempt(64)(67)(131)(1)(224)(225)
Total available-for-sale securities(78)(426)(504)(213)(2,186)(2,399)
Interest-bearing due from banks(9)3 (6)(27)13 (14)
Loans held for sale(38)10 (28)(37)10 (27)
Loans receivable:      
Taxable(680)(574)(1,254)(1,774)(1,835)(3,609)
Tax-exempt(47)(38)(85)(53)(130)(183)
Total loans receivable(727)(612)(1,339)(1,827)(1,965)(3,792)
Total Interest Income(852)(1,025)(1,877)(2,104)(4,128)(6,232)
       
INTEREST-BEARING LIABILITIES      
Interest-bearing deposits:      
Interest checking1 0 18 (5)3
Money market(2)(9)(11)(7)(52)(59)
Savings2 0 27 0 7
Certificates of deposit(175)(199)(374)(463)(671)(1,134)
Individual Retirement Accounts(23)(107)(130)(79)(419)(498)
Other time deposits0 1 10 0 0
Total interest-bearing deposits(197)(314)(511)(534)(1,147)(1,681)
Borrowed funds:      
Short-term1 0 10 0 0
Long-term(326)4 (322)(1,049)10 (1,039)
Total borrowed funds(325)4(321)(1,049)10(1,039)
Total Interest Expense(522)(310)(832)(1,583)(1,137)(2,720)
       
Net Interest Income($330)($715)($1,045)($521)($2,991)($3,512)

 

(1) Changes in income on tax-exempt securities and loans are presented on a fully tax-equivalent basis, using the Corporation’s marginal federal income tax rate of 35%.

 

(2) The change in interest due to both volume and rates has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amount of the change in each.

 

43
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE V - COMPARISON OF NONINTEREST INCOME

(In Thousands)

 

  9 Months Ended   
  Sept. 30,$%
 20132012ChangeChange
Service charges on deposit accounts$3,611 $3,707 ($96)(2.6)
Service charges and fees658 694 (36)(5.2)
Trust and financial management revenue3,022 2,762 260 9.4
Brokerage revenue586 653 (67)(10.3)
Insurance commissions, fees and premiums136 169 (33)(19.5)
Interchange revenue from debit card transactions1,453 1,460 (7)(0.5)
Net gains from sales of loans1,756 1,263 493 39.0
Increase in cash surrender value of life insurance301 347 (46)(13.3)
Net gain from premises and equipment14 271 (257)(94.8)
Other operating income790730608.2
Total other operating income before realized gains on available-for-sale securities, net$12,327$12,056$2712.2

 

Table V excludes realized gains on available-for-sale securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table V increased $271,000 or 2.2%, in the first nine months of 2013 as compared to the first nine months of 2012. The most significant variances are as follows:

 

·Net gains from sales of loans increased $493,000. Since December 2009, the Corporation has sold a significant amount of residential mortgage loans into the secondary market through the MPF Xtra program administered by the Federal Home Loan Banks of Pittsburgh and Chicago. The increase in revenue in 2013 reflects increases in volume as well as higher values of servicing rights on 2013 originations, mainly due to estimated longer average lives of loans caused by an increase in long-term interest rates.

 

·Trust and financial management revenue was $260,000 or 9.4% higher in the first nine months of 2013 over the same period in 2012. Approximately 60% of revenue is dependent on the value of equity securities under management. The increase in revenue is primarily related to the appreciation in value of equity securities under management during 2013.

 

·The net gain from premises and equipment of $271,000 in 2012 included a gain of $272,000 from the excess of insurance proceeds received over the historical book value of assets replaced or reconstructed at the Athens, PA branch, which was damaged by a flood in September 2011 and remained closed until it was re-opened in April 2012. Total insurance proceeds associated with the reconstruction project amounted to $608,000, including $154,000 for reimbursement of clean-up and other expenses, with the gain determined based on the excess of insurance proceeds for reconstruction and replacement of equipment totaling $454,000 over the net book value of items replaced totaling $182,000.

 

44
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE VI - COMPARISON OF NONINTEREST INCOME

(In Thousands)

 

  3 Months Ended   
  Sept. 30,$%
 20132012ChangeChange
Service charges on deposit accounts$1,281 $1,290 ($9)(0.7)
Service charges and fees241 239 2 0.8
Trust and financial management revenue1,033 873 160 18.3
Brokerage revenue205 197 8 4.1
Insurance commissions, fees and premiums32 62 (30)(48.4)
Interchange revenue from debit card transactions484 477 7 1.5
Net gains from sales of loans624 625 (1)(0.2)
Increase in cash surrender value of life insurance109 111 (2)(1.8)
Net gain from premises and equipment14 1 13 1300.0
Other operating income270247239.3
Total other operating income before realized gains on available-for-sale securities, net$4,293$4,122$1714.1

 

Table VI excludes realized gains on available-for-sale securities, which are discussed in the “Earnings Overview” section of Management’s Discussion and Analysis. Total noninterest income shown in Table VI increased $171,000 or 4.1%, in the three months ended September 30, 2013 as compared to the three months ended September 30, 2012. The most significant variance was the increase of $160,000 in trust and financial management revenue as the result of increased value of assets under management as well as fees related to settlement of estates.

 

TABLE VII - COMPARISON OF NONINTEREST EXPENSE

(In Thousands)

 

  9 Months Ended   
  Sept. 30, $  %
 20132012 Change  Change
Salaries and wages$10,771 $10,755 $16 0.1
Pensions and other employee benefits3,165 3,438 (273)(7.9)
Occupancy expense, net1,859 1,874 (15)(0.8)
Furniture and equipment expense1,464 1,418 46 3.2
FDIC Assessments450 468 (18)(3.8)
Pennsylvania shares tax1,051 1,011 40 4.0
Professional fees1,424 353 1,071 303.4
Automated teller machine and interchange expense802 858 (56)(6.5)
Software subscriptions641 663 (22)(3.3)
Loss on prepayment of debt1,023 2,333 (1,310)(56.2)
Other operating expense4,0564,122(66)(1.6)
     
Total Other Expense$26,706$27,293($587)(2.2)

 

As shown in Table VII, total noninterest expense decreased $587,000 or 2.2% in the first nine months of 2013 as compared to the first nine months of 2012. The decrease in expense included the loss on prepayment of debt of $1,023,000 in 2013 as compared to a loss on prepayment of debt of $2,333,000 in 2012. Excluding the loss on prepayment of debt, total noninterest expense increased $723,000, or 2.9%. Other significant variances include the following:

 

·Pensions and other employee benefits decreased $273,000, or 7.9%. Health care expense decreased $215,000 as the amount of claims incurred during the first nine months of 2013 was lower than in the first nine months of 2012. The Corporation is self-insured for health insurance, up to a cap for catastrophic levels of losses, which are insured by a third party. Postretirement health care expense decreased $118,000, reflecting amendments to the plan that include elimination of the accrual of service time by full-time employees as well as changes to some of the age and length-of-service requirements for participants to receive some of the benefits provided under the plan. Unemployment compensation decreased $49,000 as a result of a decrease in the Corporation’s experience-based Pennsylvania rate in 2013.

 

45
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

·Professional fees increased $1,071,000, or 303.4%, in the first nine months of 2013 over the same period in 2012. As noted in the Earnings Overview section, the Corporation incurred professional fee expense of $315,000 in 2013 for a consulting project related to debit card operations and electronic funds processing, for which management expects the consultants’ services to result in increases in noninterest revenue and reductions in noninterest expense going forward, most significantly from an estimated total reduction in expense of $1.9 million for electronic funds processing over approximately the next 5 years. In addition, the Corporation incurred professional fees expense of $724,000 related to a consulting engagement in which the consulting firm identified recommendations for potential increases in revenues with an estimated annual total pre-tax benefit of approximately $1.3 million. Management expects to realize ongoing benefits from implementing the recommendations to a significant extent starting in the fourth quarter 2013 and thereafter, though the actual amount of benefits to be derived is difficult to estimate and is dependent on many variables.

 

TABLE VIII - COMPARISON OF NONINTEREST EXPENSE

(In Thousands)

 

  3 Months Ended  
  Sept. 30, $  %
 20132012 Change  Change
Salaries and wages$3,536 $3,594 ($58)(1.6)
Pensions and other employee benefits876 982 (106)(10.8)
Occupancy expense, net626 610 16 2.6
Furniture and equipment expense487 475 12 2.5
FDIC Assessments151 165 (14)(8.5)
Pennsylvania shares tax350 339 11 3.2
Professional fees806 112 694 619.6
Automated teller machine and interchange expense209 218 (9)(4.1)
Software subscriptions218 290 (72)(24.8)
Loss on prepayment of debt0 2,190 (2,190)(100.0)
Other operating expense1,351 1,441 (90)(6.2)
Total Other Expense$8,610$10,416($1,806)(17.3)

 

As shown in Table VIII, total noninterest expense decreased $1,806,000 or 17.3% in the three months ended September 30, 2013 as compared to the three months ended September 30, 2012. The 2012 expenses include the loss on prepayment of debt of $2,190,000 with no corresponding loss in the three months ended September 30, 2013. Excluding the loss on prepayment of debt in 2012, total noninterest expense increased $384,000, or 4.7%. Significant variances include the following:

 

·Pensions and other employee benefits decreased $106,000, or 10.8%. As a result of lower claims, healthcare expense decreased in the three months ended September 30, 2013 compared to the same period in 2012. Postretirement health care expense decreased reflecting amendments to the plan as previously noted.

 

·Professional fees expense increased $694,000. As noted previously, the Corporation incurred professional fee expense of $724,000 in the third quarter 2013 for a consulting project, with the potential for increases in noninterest revenue from implementing the consultants’ recommendations starting primarily in the fourth quarter 2013.

 

FINANCIAL CONDITION

 

Significant changes in the average balances of the Corporation’s earning assets and interest-bearing liabilities are described in the “Net Interest Income” section of Management’s Discussion and Analysis. Other significant balance sheet items, including the allowance for loan losses and stockholders’ equity, are discussed in separate sections of Management’s Discussion and Analysis.

 

Management does not expect capital expenditures to have a material, detrimental effect on the Corporation’s financial condition in 2013.

 

46
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

PROVISION AND ALLOWANCE FOR LOAN LOSSES

 

The Corporation maintains an allowance for loan losses that represents management’s estimate of the losses inherent in the loan portfolio as of the balance sheet date and recorded as a reduction of the investment in loans. Note 7 to the consolidated financial statements provides an overview of the process management uses for evaluating and determining the allowance for loan losses.

 

While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revisions in future years. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation’s allowance for loan losses. Such agencies may require the Corporation to recognize adjustments to the allowance based on their judgments of information available to them at the time of their examination.

 

The allowance for loan losses was $7,130,000 at September 30, 2013, up from $6,857,000 at December 31, 2012. As shown in Table X, the specific allowance on impaired loans totaled $703,000 at September 30, 2013, which was $80,000 higher than the total specific allowance at December 31, 2012. Table X also shows the collectively determined component of the allowance for residential mortgages was $198,000 higher at September 30, 2013 than at December 31, 2012. The allowance for the residential mortgage segment was affected by the net charge-off percentage used to determine a portion of the collectively determined allowance, which was higher at September 30, 2013 than at December 31, 2012. The collectively evaluated components of the allowance for the residential and commercial segments also increased due to slight increases in qualitative factors at September 30, 2013 as compared to December 31, 2012, while lower loan balances had the effect of decreasing the collectively evaluated components of the allowance for both segments.

 

At September 30, 2013, the Corporation used net charge-offs as a percentage of average outstanding loans for the previous thirty-six months to estimate a portion of the collectively determined allowance. Previously, the Corporation used net charge-offs as a percentage of average outstanding loans for the previous three calendar years. Had the Corporation not changed its methodology, the allowance for the residential mortgages segment would have been $37,000 higher and the allowance for the commercial segment would have been $33,000 lower at September 30, 2013 for a $4,000 higher overall allowance. Management believes utilizing net charge-offs for the previous thirty-six month period is more reflective of the losses inherent in the loan portfolio at September 30, 2013.

 

The provision for loan losses is determined based on the amount required in order to maintain an appropriate allowance for loan losses in light of all factors considered. The provision for loan losses by segment for the three-month and nine-month periods ended September 30, 2013 and 2012 is as follows:

 

(In Thousands)3 Months Ended 9 Months Ended
 Sept. 30,Sept. 30,Sept. 30,Sept. 30,
 2013201220132012
Residential mortgage $59 $144 $444 $179
Commercial 189  40 85 138
Consumer (9) 53 2 103
Unallocated  0 (1)(43)1
Total$239$236$488$421

 

47
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Further break-down of the provision for the residential mortgage, commercial and consumer segments is as follows:

 

(In Thousands)3 Months Ended 9 Months Ended
 Sept. 30,Sept. 30,Sept. 30,Sept. 30,
 2013201220132012
Residential mortgage:    
Net charge-offs$0 $34 $65 $204
Net increase in impaired loans11912118145
Sub-total119 155 246 249
Net change in collectively evaluated allowance(60)(11)198(70)
Total residential mortgage provision$59$144$444$179
     
Commercial:    
Net charge-offs$294 $7 $113 $37
Net (decrease) increase in impaired loans(152)44(61)277
Sub-total142 51 52 314
Net change in collectively evaluated allowance47(11)33(176)
Total commercial provision$189$40$85$138
     
Consumer:    
Net charge-offs$13 $60 $37 $93
Net (decrease) increase in impaired loans(26)0(40)20
Sub-total(13)60 (3)113
Net change in collectively evaluated allowance4(7)5(10)
Total consumer provision($9)$53$2$103

 

In the third quarter 2013, the total provision for loan losses of $239,000 was comparable to the third quarter 2012 total of $236,000, though the provision related to commercial loans increased $149,000 while the provision related to residential mortgage and consumer loans decreased. The increase in the provision related to commercial loans in the third quarter 2013 reflected charges for several impaired commercial loans, as net charge-offs totaled $294,000 while the total specific allowances on impaired loans decreased $152,000. In comparison, net charge-offs of commercial loans in the third quarter 2012 totaled $7,000 and total specific allowances on impaired commercial loans increased $44,000. The lower provision amounts for the residential mortgage and consumer segments in the third quarter 2013 as compared to 2012 reflected lower amounts of charges for impaired loans. Also, for the residential mortgage segment, the collectively evaluated portion of the allowance decreased $60,000 in the third quarter 2013 as compared to a reduction of $11,000 in the third quarter 2012, with the third quarter 2013 reduction due in part to the change in methodology for the portion of the collectively evaluated allowance related to net charge-offs, as described above.

 

The total provision for loan losses for the nine months ended September 30, 2013 exceeded the corresponding amount for the first nine months of 2012 by $67,000, as the provision related to residential mortgage loans increased $265,000, while the provision related to commercial and consumer loans decreased. The increase in provision related to residential mortgage loans resulted from an increase in the collectively evaluated portion of the allowance of $198,000 as of September 30, 2013 as compared to December 31, 2012, as described above. In comparison, the collectively evaluated portion of the allowance related to residential mortgage loans decreased $70,000 in the first nine months of 2012, as the portion of the allowance determined based on historical net charge-offs was lower in 2012 than in 2011. The decrease in the provision related to commercial loans in the first nine months of 2013 included a lower aggregate amount of charges for impaired commercial loans, partially offset by an increase in the collectively evaluated portion of the allowance. In the first nine months of 2013, net charge-offs of commercial loans totaled $113,000 while the total specific allowances on impaired loans decreased $61,000, while in the first nine months of 2012, net charge-offs of commercial loans totaled $37,000 and total specific allowances on impaired commercial loans increased $277,000. The collectively evaluated portion of the allowance for commercial loans increased in the first nine months of 2013 by $33,000 and decreased by $176,000 in the first nine months of 2012. The lower provision for the consumer segment in the first nine months of 2013 as compared to the first nine months of 2012 reflected lower amounts of net charge-offs as well as a reduction in total impaired consumer loans.

 

48
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Table XI presents information related to past due and impaired loans, and loans that have been modified under terms that are considered troubled debt restructurings (TDRs). Table XI shows total impaired loans of $10,256,000 at September 30, 2013, up from the corresponding amount at December 31, 2012 of $7,429,000. Table XI reflects a lower amount of total loans past due 30-89 days and still accruing interest at September 30, 2013 of $7,260,000 as compared to the December 31, 2012 total of $7,756,000, mainly due to a lower amount of past due residential mortgage loans. Total loans past due 90 days or more and still accruing interest was up at September 30, 2013 to $2,688,000 from $2,311,000 at December 31, 2012. As part of its normal quarterly procedures, management reviewed loans past due 90 days or more at September 30, 2013, and determined the loans remaining in accrual status to be well secured and in the process of collection. Mainly as a result of the decrease in nonaccrual loans, total nonperforming loans of $9,428,000 at September 30, 2013 were $266,000 lower than nonperforming loans at December 31, 2012. Nonperforming loans as a percentage of total loans increased slightly to 1.45% at September 30, 2013 compared to 1.41% at December 31, 2012. Total nonperforming assets at September 30, 2013 were $10,204,000 compared to $10,543,000 at December 31, 2012. Total nonperforming assets as a percentage of total assets increased slightly to 0.83% from 0.82% at December 31, 2012. The allowance for loan losses was 1.10% of total loans outstanding at September 30, 2013, up from 1.00% at December 31, 2012, and the allowance as a percentage of nonperforming loans was 75.63% at September 30, 2013, up from 70.95% at December 31, 2012. Each period presented in Table XI includes a few large commercial relationships that have required significant monitoring and workout efforts. As a result, a limited number of relationships may significantly impact the total amount of allowance required on impaired loans, and may significantly impact the amount of total charge-offs reported in any one period.

 

Management believes it has been conservative in its decisions concerning identification of impaired loans, estimates of loss, and nonaccrual status; however, the actual losses realized from these relationships could vary materially from the allowances calculated as of September 30, 2013. Management continues to closely monitor its commercial loan relationships for possible credit losses, and will adjust its estimates of loss and decisions concerning nonaccrual status, if appropriate.

 

Tables IX through XII present historical data related to loans and the allowance for loan losses.

 

TABLE IX - ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 

 9 Months Ended     
 Sept. 30,Sept. 30, Years Ended December 31,
 2013201220122011201020092008
Balance, beginning of year$6,857$7,705$7,705$9,107$8,265$7,857$8,859
Charge-offs:       
Residential mortgage (76)(222)(552)(100)(340)(146)(173)
Commercial (459)(43)(498)(1,189)(91)(39)(1,607)
Consumer (84)(139)(171)(157)(188)(293)(259)
Total charge-offs(619)(404)(1,221)(1,446)(619)(478)(2,039)
Recoveries:       
Residential mortgage1118 18 3 55 8 19
Commercial3466 8 255 113 77 22
Consumer4746 59 71 102 121 87
Total recoveries4047085329270206128
Net charge-offs(215)(334)(1,136)(1,117)(349)(272)(1,911)
Provision (credit) for loan losses488421288 (285)1,191 680 909
Balance, end of period$7,130$7,792$6,857$7,705$9,107$8,265$7,857
        
Net charge-offs as a % of average loans0.03%0.05%0.16%0.16%0.05%0.04%0.26%

 

49
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE X - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES

(In Thousands)

 

 As of     
 Sept. 30,As of December 31,
 201320122011201020092008
ASC 310 - Impaired loans$703 $623 $1,126 $2,288 $1,126 $456
ASC 450 - Collective segments:      
Commercial2,627 2,594 2,811 3,047 2,677 2,654
Residential mortgage3,209 3,011 3,130 3,227 3,859 3,920
Consumer193 188 204 232 281 399
Unallocated398 441 434 313 322 428
Total Allowance$7,130$6,857$7,705$9,107$8,265$7,857

 

TABLE XI - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS

AND TROUBLED DEBT RESTRUCTURINGS (TDRs)

(In Thousands)

 As of      
 Sept. 30, As of December 31,
 201320122011201020092008
Impaired loans with a valuation allowance$4,553 $2,710 $3,433 $5,457 $2,690 $2,230
Impaired loans without a valuation allowance5,703 4,719 4,431 3,191 3,257 3,435
Total impaired loans$10,256$7,429$7,864$8,648$5,947$5,665
       
Total loans past due 30-89 days and still accruing$7,260$7,756$7,898$7,125$9,445$9,875
       
Nonperforming assets:      
Total nonaccrual loans$6,760 $7,353 $7,197 $10,809 $9,092 $7,200
Total loans past due 90 days or more and still accruing2,6682,3111,267727311,305
Total nonperforming loans9,428 9,664 8,464 11,536 9,123 8,505
Foreclosed assets held for sale (real estate)7768791,235537873298
Total nonperforming assets$10,204$10,543$9,699$12,073$9,996$8,803
       
Loans subject to troubled debt restructurings (TDRs):      
Performing$2,160 $906 $1,064 $645 $326 $0
Nonperforming9261,1552,413000
Total TDRs$3,086$2,061$3,477$645$326$0
       
Total nonperforming loans as a % of loans1.45%1.41%1.19%1.58%1.27%1.14%
Total nonperforming assets as a % of assets0.83%0.82%0.73%0.92%0.76%0.69%
Allowance for loan losses as a % of total loans1.10%1.00%1.09%1.25%1.15%1.06%
Allowance for loan losses as a % of nonperforming loans75.63%70.95%91.03%78.94%90.60%92.38%

 

50
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE XII - SUMMARY OF LOANS BY TYPE

Summary of Loans by Type

(In Thousands)

 

 Sept 30,As of December 31,
 201320122011201020092008
Residential mortgage:      
Residential mortgage loans - first liens$301,794 $311,627 $331,015 $333,012 $340,268 $353,909
Residential mortgage loans - junior liens24,079 26,748 28,851 31,590 35,734 40,657
Home equity lines of credit34,360 33,017 30,037 26,853 23,577 21,304
1-4 Family residential construction15,74612,8429,95914,37911,45211,262
Total residential mortgage375,979384,234399,862405,834411,031427,132
Commercial:      
Commercial loans secured by real estate151,602 158,413 156,388 167,094 163,483 165,979
Commercial and industrial44,312 48,442 57,191 59,005 49,753 48,295
Political subdivisions13,905 31,789 37,620 36,480 37,598 38,790
Commercial construction and land21,630 28,200 23,518 24,004 15,264 13,730
Loans secured by farmland10,711 11,403 10,949 11,353 11,856 9,140
Multi-family (5 or more) residential5,994 6,745 6,583 7,781 8,338 8,367
Agricultural loans3,085 3,053 2,987 3,472 3,848 4,495
Other commercial loans9,858362552392638884
Total commercial261,097288,407295,788309,581290,778289,680
Consumer11,39911,26912,66514,99619,20226,732
Total648,475 683,910 708,315 730,411 721,011 743,544
Less: allowance for loan losses(7,130)(6,857)(7,705)(9,107)(8,265)(7,857)
Loans, net$641,345$677,053$700,610$721,304$712,746$735,687

 

LIQUIDITY

 

Liquidity is the ability to quickly raise cash at a reasonable cost. An adequate liquidity position permits the Corporation to pay creditors, compensate for unforeseen deposit fluctuations and fund unexpected loan demand. At September 30, 2013, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $17,217,000.

 

The Corporation maintains overnight borrowing facilities with several correspondent banks that provide a source of day-to-day liquidity. Also, the Corporation maintains borrowing facilities with the Federal Home Loan Bank of Pittsburgh, secured by various mortgage loans.

 

The Corporation has a line of credit with the Federal Reserve Bank of Philadelphia’s Discount Window. Management intends to use this line of credit as a contingency funding source. As collateral for the line, the Corporation has pledged available-for-sale securities with a carrying value of $27,436,000 at September 30, 2013.

 

The Corporation’s outstanding, available, and total credit facilities at September 30, 2013 and December 31, 2012 are as follows:

 

  Outstanding Available Total Credit
(In Thousands) Sept. 30,  Dec. 31,Sept. 30, Dec. 31,Sept. 30, Dec. 31,
 201320122013201220132012
Federal Home Loan Bank of Pittsburgh$14,402 $17,809 $308,347 $328,023 $322,749 $345,832
Federal Reserve Bank Discount Window0 0 26,332 27,367 26,332 27,367
Other correspondent banks0045,00045,00045,00045,000
Total credit facilities$14,402$17,809$379,679$400,390$394,081$418,199

 

At September 30, 2013, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of long-term borrowings with a total amount of $12,405,000 and a letter of credit in the amount of $1,997,000. At December 31, 2012, the Corporation’s outstanding credit facilities with the Federal Home Loan Bank of Pittsburgh consisted of long-term borrowings with a total amount of $15,812,000 as well as a letter of credit in the amount of $1,997,000. Additional information regarding borrowed funds is included in Note 8 of the consolidated financial statements.

 

51
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Additionally, the Corporation uses repurchase agreements placed with brokers to borrow funds secured by investment assets and “RepoSweep” arrangements to borrow funds from commercial banking customers on an overnight basis. If required to raise cash in an emergency situation, the Corporation could sell available-for-sale securities to meet its obligations. At September 30, 2013, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $232,492,000.

 

Management believes the Corporation is well-positioned to meet its short-term and long-term obligations.

 

STOCKHOLDERS’ EQUITY AND CAPITAL ADEQUACY

 

The Corporation and C&N Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Details concerning capital ratios at September 30, 2013 and December 31, 2012 are presented below. Management believes, as of September 30, 2013 and December 31, 2012, that the Corporation and C&N Bank meet all capital adequacy requirements to which they are subject.

 

     Minimum To Be Well
(Dollars in Thousands)  MinimumCapitalized Under
   CapitalPrompt Corrective
 ActualRequirementAction Provisions
 AmountRatioAmountRatioAmountRatio
September 30, 2013:      
Total capital to risk-weighted assets:      
Consolidated$175,058 26.04%$53,789 ³8% n/a  n/a
C&N Bank160,216 24.12%53,143 ³8%$66,429 ³10%
Tier 1 capital to risk-weighted assets:      
Consolidated166,549 24.77%26,895 ³4% n/a  n/a
C&N Bank153,063 23.04%26,572 ³4% 39,857 ³6%
Tier 1 capital to average assets:      
Consolidated166,549 13.70%48,613 ³4% n/a  n/a
C&N Bank153,063 12.70%48,191 ³4% 60,239 ³5%
       
December 31, 2012:      
Total capital to risk-weighted assets:      
Consolidated$165,972 24.01%$55,299 ³8% n/a  n/a
C&N Bank152,462 22.31%54,665 ³8%$68,331 ³10%
Tier 1 capital to risk-weighted assets:      
Consolidated158,008 22.86%27,650 ³4% n/a  n/a
C&N Bank145,596 21.31%27,332 ³4% 40,998 ³6%
Tier 1 capital to average assets:      
Consolidated158,008 12.53%50,459 ³4% n/a  n/a
C&N Bank145,596 11.64%50,053 ³4% 62,567 ³5%

 

Management expects the Corporation and C&N Bank to maintain capital levels that exceed the regulatory standards for well-capitalized institutions for the next 12 months and for the foreseeable future. Planned capital expenditures are not expected to have a significantly detrimental effect on capital ratios. See the discussion of future changes in regulatory capital requirements in the “New Capital Rule” section below.

 

Future dividend payments will depend upon maintenance of a strong financial condition, future earnings and capital and regulatory requirements. The Corporation and C&N Bank are subject to restrictions on the amount of dividends that may be paid without approval of banking regulatory authorities.

 

52
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The Corporation’s total stockholders’ equity is affected by fluctuations in the fair values of available-for-sale securities. The difference between amortized cost and fair value of available-for-sale securities, net of deferred income tax, is included in Accumulated Other Comprehensive Income within stockholders’ equity. The balance in Accumulated Other Comprehensive Income related to unrealized gains on available-for-sale securities, net of deferred income tax, amounted to $2,520,000 at September 30, 2013 and $11,568,000 at December 31, 2012. Changes in accumulated other comprehensive income are excluded from earnings and directly increase or decrease stockholders’ equity. If available-for-sale securities are deemed to be other-than-temporarily impaired, unrealized losses are recorded as a charge against earnings, and amortized cost for the affected securities is reduced. Note 6 to the consolidated financial statements provides additional information concerning management’s evaluation of available-for-sale securities for other-than-temporary impairment at September 30, 2013.

 

Stockholders’ equity is also affected by the underfunded or overfunded status of defined benefit pension and postretirement plans. The balance in Accumulated Other Comprehensive Income related to defined benefit plans, net of deferred income tax, was ($152,000) at September 30, 2013 and ($565,000) at December 31, 2012.

 

New Capital Rule

 

In July 2013, the federal regulatory authorities issued a new capital rule based, in part, on revisions developed by the Basel Committee on Banking Supervision to the Basel capital framework (Basel III). The Corporation and C&N Bank are subject to the new rule on January 1, 2015. Generally, the new rule implements higher minimum capital requirements, revises the definition of regulatory capital components and related calculations, adds a new common equity tier 1 capital ratio, implements a new capital conservation buffer, increases the risk weighting for past due loans and provides a transition period for several aspects of the new rule.

 

53
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

A summarized comparison of the existing capital requirements with requirements under the new rule is as follows:

 

 Current General 
 Risk-Based 
 Capital RuleNew Capital Rule
Minimum regulatory capital ratios:  
Common equity tier 1 capital/  
risk-weighted assets (RWA)N/A4.5%
Tier 1 capital / RWA4%6%
Total capital / RWA8%8%
Tier 1 capital / Average assets  
(Leverage ratio)4%4%
   
Capital buffers:  
Capital conservation bufferN/A2.5% of RWA; composed of
  common equity tier 1 capital
   
Prompt correction action levels -  
Common equity tier 1 capital ratio:  
Well capitalizedN/A³6.5%
Adequately capitalizedN/A³4.5%
UndercapitalizedN/A<4.5%
Significantly undercapitalizedN/A<3%
   
Prompt correction action levels -  
Tier 1 capital ratio:  
Well capitalized³6%³8%
Adequately capitalized³4%³6%
Undercapitalized<4%<6%
Significantly undercapitalized<3%<4%
   
Prompt correction action levels -  
Total capital ratio:  
Well capitalized³10%³10%
Adequately capitalized³8%³8%
Undercapitalized<8%<8%
Significantly undercapitalized<6%<6%
   
Prompt correction action levels -  
Leverage ratio:  
Well capitalized³5%³5%
Adequately capitalized³4%³4%
Undercapitalized<4%<4%
Significantly undercapitalized<3%<3%
   
Prompt correction action levels -  
Critically undercapitalized:  
Tangible equity to total assets2%2%

 

54
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

The new capital rule provides that, in order to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, a banking organization must hold a capital conservation buffer composed of common equity tier 1 capital above its minimum risk-based capital requirements. The buffer is measured relative to risk-weighted assets. Phase-in of the capital conservation buffer requirements will begin January 1, 2016. The transition schedule for new ratios, including the capital conservation buffer, is as follows:

 

 As of January 1:   
 20152016201720182019
Minimum common equity tier 1 capital ratio4.5%4.5%4.5%4.5%4.5%
Common equity tier 1 capital conservation bufferN/A0.625%1.25%1.875%2.5%
Minimum common equity tier 1 capital ratio plus     
capital conservation buffer4.5%5.125%5.75%6.375%7.0%
Phase-in of most deductions from common equity     
tier 1 capital40%60%80%100%100%
Minimum tier 1 capital ratio6.0%6.0%6.0%6.0%6.0%
Minimum tier 1 capital ratio plus capital     
conservation bufferN/A6.625%7.25%7.875%8.5%
Minimum total capital ratio8.0%8.0%8.0%8.0%8.0%
Minimum total capital ratio plus capital     
conservation bufferN/A8.625%9.25%9.875%10.5%

 

As fully phased in, a banking organization with a buffer greater than 2.5% would not be subject to additional limits on dividend payments or discretionary bonus payments; however, a banking organization with a buffer less than 2.5% would be subject to increasingly stringent limitations as the buffer approaches zero. The new rule also prohibits a banking organization from making dividend payments or discretionary bonus payments if its eligible retained income is negative in that quarter and its capital conservation buffer ratio was less than 2.5% as of the beginning of that quarter. Eligible net income is defined as net income for the four calendar quarters preceding the current calendar quarter, net of any distributions and associated tax effects not already reflected in net income. A summary of payout restrictions based on the capital conservation buffer is as follows:

 

Capital Conservation BufferMaximum Payout
(as a % of risk-weighted
assets)
(as a % of eligible retained
income)
Greater than 2.5%No payout limitation applies
≤2.5% and >1.875%60%
≤1.875% and >1.25%40%
≤1.25% and >0.625%20%
≤0.625%0%

 

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. Changes in the components of Accumulated Other Comprehensive Income (Loss) are included in Other Comprehensive Income, and for the Corporation, consist of changes in unrealized gains or losses on available-for-sale securities and changes in underfunded defined benefit plans.

 

Comprehensive Income totaled $5,734,000 for the nine months ended September 30, 2013 as compared to $18,432,000 in the first nine months of 2012. In the first nine months of 2013, Comprehensive Income included: (1) Net Income of $14,369,000, which was $2,397,000 lower than in the first nine months of 2012; (2) Other Comprehensive Loss from unrealized gains on available-for-sale securities, net of deferred income tax, of $9,048,000 as compared to Other Comprehensive Income of $1,487,000 in the first nine months of 2012; and (3) Other Comprehensive Income from defined benefit plans of $413,000 in the first nine months of 2013 as compared to $179,000 in the first nine months of 2012.

 

Comprehensive Income totaled $4,377,000 for the third quarter 2013 as compared to comprehensive income of $6,266,000 in the third quarter 2012. In the third quarter 2013, Comprehensive Income included: (1) Net Income of $4,689,000, which was $805,000 lower than in the third quarter 2012; (2) Other Comprehensive Loss on unrealized gains on available-for-sale securities, net of deferred income tax, of $312,000 as compared to Other Comprehensive Income of $759,000 in the third quarter 2012; and (3) no Other Comprehensive Income or Loss from defined benefit plans in the third quarter 2013 compared to Other Comprehensive Income of $13,000 for the third quarter 2012.

 

55
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

INCOME TAXES

 

The effective income tax rate was approximately 25% of pre-tax income in the first nine months and third quarter 2013, down from 27% in the first nine months and third quarter 2012. The provision for income tax for the interim periods is based on the Corporation’s estimate of the effective tax rate expected to be applicable for the full year. The lower effective tax rate in 2013 is mainly attributable to lower pre-tax income in comparison to 2012. The Corporation’s effective tax rates differ from the statutory rate of 35% principally because of the effects of tax-exempt interest income.

 

The Corporation recognizes deferred tax assets and liabilities based on differences between the financial statement carrying amounts and the tax basis of assets and liabilities. At September 30, 2013, the net deferred tax asset was $4,507,000, up $2,782,000 from the balance at December 31, 2012. The largest changes in temporary difference components were as follows:

 

·The deferred tax liability associated with unrealized gains on available-for-sale securities fell to $1,359,000 at September 30, 2013, a reduction of $4,869,000 from December 31, 2012, because of a reduction in unrealized gains on available-for-sale securities caused primarily by increases in long-term interest rates.

 

·In 2013, the deferred tax asset from net realized losses on securities fell to $171,000, a reduction of $1,083,000 from December 31, 2012, mainly due to the first quarter 2013 sale of a pooled trust-preferred security for which OTTI had been recorded for financial reporting purposes in previous years.

 

·The deferred tax asset representing the credit for alternative minimum tax paid fell to $2,540,000 at September 30, 2013, a reduction of $1,069,000 from December 31, 2012, as the Corporation’s federal taxable income for the first nine months of 2013 exceeded alternative minimum taxable income.

 

The Corporation regularly reviews deferred tax assets for recoverability based on history of earnings, expectations for future earnings and expected timing of reversals of temporary differences. Realization of deferred tax assets ultimately depends on the existence of sufficient taxable income, including taxable income in prior carryback years, as well as future taxable income. Management believes the recorded net deferred tax asset at September 30, 2013 is fully realizable; however, if management determines the Corporation will be unable to realize all or part of the net deferred tax asset, the Corporation would adjust the deferred tax asset, which would negatively impact earnings.

 

Additional information related to income taxes is presented in Note 11 to the unaudited, consolidated financial statements.

 

INFLATION

 

The Corporation is significantly affected by the Federal Reserve Board’s efforts to control inflation through changes in short-term interest rates. Beginning in September 2007, in response to concerns about weakness in the U.S. economy, the Federal Reserve lowered the fed funds target rate numerous times; in December 2008, it established a target range of 0% to 0.25%, which it has maintained through 2013. Also, the Federal Reserve has injected massive amounts of liquidity into the nation’s monetary system through a variety of programs. The Federal Reserve has purchased large amounts of securities in an effort to keep interest rates low and stimulate economic growth. Further, Federal Reserve Chairman Ben Bernanke recently stated that he expects the Federal Reserve to continue “[h]ighly accommodative monetary policy for the foreseeable future.”

 

Despite the current low short-term rate environment, liquidity injections, and commodity price increases, inflation statistics indicate that the overall rate of inflation is unlikely to significantly affect the Corporation’s operations within the near future. Although management cannot predict future changes in the rates of inflation, management monitors the impact of economic trends, including any indicators of inflationary pressures, in managing interest rate and other financial risks.

 

56
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

MARKET RISK

 

Market risk is the risk of loss arising from adverse changes in market rates and prices of the Corporation’s financial instruments. In addition to the effects of interest rates, the market prices of the Corporation’s debt securities within the available-for-sale securities portfolio are affected by fluctuations in the risk premiums (amounts of spread over risk-free rates) demanded by investors.

 

Management cannot control changes in market prices of securities based on fluctuations in the risk premiums demanded by investors, nor can management control the volume of deferrals or defaults by the issuers of debt securities owned by the Corporation. However, management attempts to limit the risk that economic conditions would force the Corporation to sell securities for realized losses by maintaining a strong capital position (discussed in the “Stockholders’ Equity and Capital Adequacy” section of Management’s Discussion and Analysis) and ample sources of liquidity (discussed in the “Liquidity” section of Management’s Discussion and Analysis).

 

The Corporation’s two major categories of market risk are interest rate risk and equity securities risk, which are discussed in the following sections.

 

INTEREST RATE RISK

 

Business risk arising from changes in interest rates is an inherent factor in operating a bank. The Corporation’s assets are predominantly long-term, fixed-rate loans and debt securities. Funding for these assets comes principally from shorter-term deposits and borrowed funds. Accordingly, there is an inherent risk of lower future earnings or decline in fair value of the Corporation’s financial instruments when interest rates change.

 

The Corporation uses a simulation model to calculate the potential effects of interest rate fluctuations on net interest income and the market value of portfolio equity. For purposes of these calculations, the market value of portfolio equity includes the fair values of financial instruments, such as securities, loans, deposits and borrowed funds, and the book values of nonfinancial assets and liabilities, such as premises and equipment and accrued expenses. The model measures and projects potential changes in net interest income, and calculates the discounted present value of anticipated cash flows of financial instruments, assuming an immediate increase or decrease in interest rates. Management ordinarily runs a variety of scenarios within a range of plus or minus 100-400 basis points of current rates.

 

The model makes estimates, at each level of interest rate change, regarding cash flows from principal repayments on loans and mortgage-backed securities and call activity on other investment securities. Actual results could vary significantly from these estimates, which could result in significant differences in the calculations of projected changes in net interest income and market value of portfolio equity. Also, the model does not make estimates related to changes in the composition of the deposit portfolio that could occur due to rate competition, and the table does not necessarily reflect changes that management would make to realign the portfolio as a result of changes in interest rates.

 

The Corporation’s Board of Directors has established policy guidelines for acceptable levels of interest rate risk, based on an immediate increase or decrease in interest rates. The policy limits acceptable fluctuations in net interest income from the baseline (flat rates) one-year scenario and variances in the market value of portfolio equity from the baseline values based on current rates.

 

Table XIII, which follows this discussion, is based on the results of calculations performed using the simulation model as of July 31, 2013 and October 31, 2012. The table shows that as of the respective dates, the changes in net interest income and changes in market value were within the policy limits in all scenarios.

 

57
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

TABLE XIII - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES

 

July 31, 2013 Data     
(In Thousands) Period Ending July 31, 2014  
      
Basis Point InterestInterestNet InterestNIINII
Change in RatesIncomeExpenseIncome (NII) % ChangeRisk Limit
+400$54,691 $23,195 $31,496 -22.0%25.0%
+30052,454 18,315 34,139 -15.5%20.0%
+20050,208 13,820 36,388 -9.9%15.0%
+10047,894 9,554 38,340 -5.1%10.0%
045,688 5,288 40,400 0.0%0.0%
-10043,487 5,103 38,384 -5.0%10.0%
-20042,114 5,102 37,012 -8.4%15.0%
-30041,542 5,102 36,440 -9.8%20.0%
-40041,432 5,102 36,330 -10.1%25.0%
      
  Market Value of Portfolio Equity at July 31, 2013  
      
 PresentPresentPresent  
Basis Point ValueValueValue  
Change in RatesEquity % ChangeRisk Limit  
+400$159,466 -28.2%50.0%  
+300173,241 -22.0%45.0%  
+200189,710 -14.6%35.0%  
+100206,088 -7.2%25.0%  
0222,083 0.0%0.0%  
-100226,681 2.1%25.0%  
-200236,680 6.6%35.0%  
-300257,713 16.0%45.0%  
-400296,877 33.7%50.0%  
      
October 31, 2012 Data     
(In Thousands) Period Ending October 31, 2013 
      
Basis Point InterestInterestNet InterestNIINII
Change in RatesIncomeExpenseIncome (NII) % ChangeRisk Limit
+400$60,813 $26,050 $34,763 -18.9%25.0%
+30058,329 20,789 37,540 -12.4%20.0%
+20055,398 16,004 39,394 -8.1%15.0%
+10052,592 11,338 41,254 -3.7%10.0%
049,534 6,673 42,861 0.0%0.0%
-10046,881 6,236 40,645 -5.2%10.0%
-20046,178 6,233 39,945 -6.8%15.0%
-30045,925 6,233 39,692 -7.4%20.0%
-40045,800 6,233 39,567 -7.7%25.0%
      
  Market Value of Portfolio Equity at October 31, 2012  
      
 PresentPresentPresent  
Basis Point ValueValueValue  
Change in RatesEquity % ChangeRisk Limit  
+400$165,826 -21.7%50.0%  
+300179,904 -15.1%45.0%  
+200193,117 -8.8%35.0%  
+100204,290 -3.6%25.0%  
0211,846 0.0%0.0%  
-100207,561 -2.0%25.0%  
-200230,184 8.7%35.0%  
-300268,229 26.6%45.0%  
-400309,611 46.1%50.0%  

 

58
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

EQUITY SECURITIES RISK

 

The Corporation’s equity securities portfolio consists of investments in stocks of banks and bank holding companies. Investments in bank stocks are subject to risk factors that affect the banking industry in general, including credit risk, competition from non-bank entities, interest rate risk and other factors, which could result in a decline in market prices. Also, losses could occur in individual stocks held by the Corporation because of specific circumstances related to each bank. As discussed further in Note 6 of the consolidated financial statements, the Corporation recognized other-than-temporary impairment losses related to bank stocks of $25,000 in the first quarter 2013 and $67,000 in the first quarter 2012.

 

Equity securities held as of September 30, 2013 and December 31, 2012 are presented in Table XIV. Table XIV presents quantitative data concerning the effects of a decline in fair value of the Corporation’s equity securities of 10% or 20%. The data in Table XIV does not reflect the effects of any appreciation in value that may occur, nor does it present the Corporation’s maximum exposure to loss on equity securities, which would be 100% of their fair value as of September 30, 2013.

 

TABLE XIV - EQUITY SECURITIES RISK

(In Thousands)

 

 Sept. 30,Dec. 31,
 20132012
Cost$5,802 $5,912
Fair Value8,867 8,373
Hypothetical 10% Decline In Market Value(887)(837)
Hypothetical 20% Decline In Market Value(1,773)(1,675)

 

ITEM 4. CONTROLS AND PROCEDURES

 

The Corporation’s management, under the supervision of and with the participation of the Corporation’s Chief Executive Officer and Chief Financial Officer, has carried out an evaluation of the design and effectiveness of the Corporation’s disclosure controls and procedures as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Securities Exchange Act of 1934 as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Corporation’s disclosure controls and procedures are effective to ensure that all material information required to be disclosed in reports the Corporation files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

There were no significant changes in the Corporation’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or that are reasonably likely to affect, our internal control over financial reporting.

 

59
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

PART II – OTHER INFORMATION

 

Item 1.Legal Proceedings

The Corporation and C&N Bank are involved in various legal proceedings incidental to their business. Management believes the aggregate liability, if any, resulting from such pending and threatened legal proceedings will not have a material, adverse effect on the Corporation’s financial condition or results of operations.

 

Item 1A.Risk Factors

There have been no material changes from the risk factors previously disclosed in Item 1A of the Corporation’s Form 10-K filed February 21, 2013.

 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

Issuer Purchases of Equity Securities

 

On May 19, 2011, the Corporation announced the Corporation’s Board of Directors authorized repurchases of outstanding common stock, up to a total of $1 million, in open market or privately negotiated transactions. At its September 22, 2011 meeting, the Corporation’s Board of Directors authorized repurchases of outstanding common stock in open market or privately negotiated transactions, up to a total of $1 million, as an addition to the stock repurchase program previously announced on May 19, 2011. The Board of Directors’ authorizations provide that: (1) the treasury stock repurchase programs became effective when publicly announced and shall continue thereafter until suspended or terminated by the Board of Directors, in its sole discretion; and (2) all shares of common stock repurchased pursuant to the programs shall be held as treasury shares and be available for use and reissuance for purposes as and when determined by the Board of Directors including, without limitation, pursuant to the Corporation’s Dividend Reinvestment and Stock Purchase Plan and its equity compensation program. As of September 30, 2013, the maximum additional value available for purchases under this program was $980,694.

 

In the third quarter 2013, the Corporation made no purchases of its equity securities.

 

Item 3.Defaults Upon Senior Securities

None

 

Item 4.Mine Safety Disclosures

Not applicable

 

Item 5.Other Information

None

 

60
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Item 6. Exhibits

 

2. Plan of acquisition, reorganization, arrangement, Not applicable
    liquidation or succession  
   
3. (i) Articles of Incorporation Incorporated by reference to Exhibit 3.1 of
  the Corporation's Form 8-K filed
  September 21, 2009
   
3. (ii) By-laws Incorporated by reference to Exhibit 3.1 of the
  Corporation's Form 8-K filed April 19, 2013
   
4. Instruments defining the rights of Security holders, including  
   Indentures Not applicable
   
10. Material contracts Not applicable
   
11. Statement re: computation of per share earnings Information concerning the computation of
  earnings per share is provided in Note 2
  to the unaudited consolidated financial
  statements, which is included in Part I,
  Item 1 of Form 10-Q
   
15. Letter re: unaudited interim information Not applicable
   
18. Letter re: change in accounting principles Not applicable
   
19. Report furnished to security holders Not applicable
   
22. Published report regarding matters submitted to Not applicable
 vote of security holders  
   
23. Consents of experts and counsel Not applicable
   
24. Power of attorney Not applicable
   
31. Rule 13a-14(a)/15d-14(a) certifications:  
     31.1 Certification of Chief Executive Officer Filed herewith
     31.2 Certification of Chief Financial Officer Filed herewith
   
32. Section 1350 certifications Filed herewith
   
99. Additional exhibits Not applicable
   
100. XBRL-related documents Not applicable
   
101. Interactive data file Filed herewith

 

61
CITIZENS & NORTHERN CORPORATION – FORM 10-Q

 

Signatures

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 CITIZENS & NORTHERN CORPORATION
  
November 7, 2013By:  /s/ Charles H. Updegraff, Jr.
DatePresident and Chief Executive Officer
  
November 7, 2013By:  /s/ Mark A. Hughes
DateTreasurer and Chief Financial Officer

 

62