UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 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.
Yes x 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).
Yes x 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) | 12,354,505 Shares Outstanding on August 1, 2013 |
CITIZENS & NORTHERN CORPORATION
Index
Part I. Financial Information | ||
Item 1. Financial Statements | ||
Consolidated Balance Sheets (Unaudited) – June 30, 2013 and December 31, 2012 | Page 3 | |
Consolidated Statements of Income (Unaudited) – Three-Month and | ||
Six-Month Periods Ended June 30, 2013 and 2012 | Page 4 | |
Consolidated Statements of Comprehensive Income (Unaudited) - | ||
Three-Month and Six-Month Periods Ended June 30, 2013 and 2012 | Page 5 | |
Consolidated Statements of Cash Flows (Unaudited) – Six Months | ||
Ended June 30, 2013 and 2012 | Page 6 | |
Consolidated Statements of Changes in Stockholders’ Equity | ||
(Unaudited) - Six Months Ended June 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 – 55 | |
Item 3. Quantitative and Qualitative Disclosures About Market Risk | Pages 56 – 58 | |
Item 4. Controls and Procedures | Page 58 | |
Part II. Other Information | Pages 59 – 60 | |
Signatures | Page 61 |
2 |
ITEM 1. FINANCIAL STATEMENTS | ||
CONSOLIDATED BALANCE SHEETS | ||
(In Thousands, Except Share and Per Share Data) (Unaudited) | June 30, | December 31, |
2013 | 2012 | |
ASSETS | ||
Cash and due from banks: | ||
Noninterest-bearing | $19,085 | $21,356 |
Interest-bearing | 16,691 | 38,480 |
Total cash and due from banks | 35,776 | 59,836 |
Available-for-sale securities, at fair value | 470,068 | 472,577 |
Loans held for sale | 725 | 2,545 |
Loans receivable | 654,970 | 683,910 |
Allowance for loan losses | (7,198) | (6,857) |
Loans, net | 647,772 | 677,053 |
Bank-owned life insurance | 21,536 | 21,344 |
Accrued interest receivable | 4,180 | 4,281 |
Bank premises and equipment, net | 18,109 | 18,707 |
Foreclosed assets held for sale | 890 | 879 |
Deferred tax asset, net | 4,631 | 1,725 |
Intangible asset - Core deposit intangibles | 113 | 138 |
Intangible asset - Goodwill | 11,942 | 11,942 |
Other assets | 12,602 | 15,880 |
TOTAL ASSETS | $1,228,344 | $1,286,907 |
LIABILITIES | ||
Deposits: | ||
Noninterest-bearing | $196,449 | $189,941 |
Interest-bearing | 754,320 | 816,165 |
Total deposits | 950,769 | 1,006,106 |
Short-term borrowings | 16,387 | 5,567 |
Long-term borrowings | 73,472 | 83,812 |
Accrued interest and other liabilities | 8,355 | 8,636 |
TOTAL LIABILITIES | 1,048,983 | 1,104,121 |
STOCKHOLDERS' EQUITY | ||
Preferred stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation preference | ||
per share; no shares issued at June 30, 2013 and December 31, 2012 | 0 | 0 |
Common stock, par value $1.00 per share; authorized 20,000,000 shares in 2013 and | ||
2012; issued 12,561,677 at June 30, 2013 and 12,525,411 at December 31, 2012 | 12,561 | 12,525 |
Paid-in capital | 69,214 | 68,622 |
Retained earnings | 98,419 | 94,839 |
Treasury stock, at cost; 210,155 shares at June 30, 2013 | ||
and 251,376 shares at December 31, 2012 | (3,513) | (4,203) |
Sub-total | 176,681 | 171,783 |
Accumulated other comprehensive income: | ||
Unrealized gains on available-for-sale securities | 2,832 | 11,568 |
Defined benefit plans | (152) | (565) |
Total accumulated other comprehensive income | 2,680 | 11,003 |
TOTAL STOCKHOLDERS' EQUITY | 179,361 | 182,786 |
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY | $1,228,344 | $1,286,907 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3 |
CONSOLIDATED STATEMENTS OF INCOME | 3 Months Ended | Fiscal Year To Date | ||
(In Thousands, Except Per Share Data) (Unaudited) | June 30, | June 30, | 6 Months Ended June 30, | |
2013 | 2012 | 2013 | 2012 | |
INTEREST INCOME | ||||
Interest and fees on loans | $9,028 | $10,242 | $18,253 | $20,608 |
Interest on balances with depository institutions | 23 | 31 | 51 | 59 |
Interest on loans to political subdivisions | 323 | 375 | 685 | 752 |
Interest on loans held for sale | 12 | 23 | 33 | 32 |
Income from available-for-sale securities: | ||||
Taxable | 1,663 | 2,520 | 3,380 | 5,178 |
Tax-exempt | 1,243 | 1,265 | 2,455 | 2,528 |
Dividends | 63 | 73 | 145 | 148 |
Total interest and dividend income | 12,355 | 14,529 | 25,002 | 29,305 |
INTEREST EXPENSE | ||||
Interest on deposits | 673 | 1,271 | 1,451 | 2,621 |
Interest on short-term borrowings | 2 | 1 | 3 | 4 |
Interest on long-term borrowings | 740 | 1,129 | 1,561 | 2,278 |
Total interest expense | 1,415 | 2,401 | 3,015 | 4,903 |
Net interest income | 10,940 | 12,128 | 21,987 | 24,402 |
Provision for loan losses | 66 | 367 | 249 | 185 |
Net interest income after provision for loan losses | 10,874 | 11,761 | 21,738 | 24,217 |
OTHER INCOME | ||||
Service charges on deposit accounts | 1,171 | 1,256 | 2,330 | 2,417 |
Service charges and fees | 216 | 235 | 417 | 455 |
Trust and financial management revenue | 1,045 | 960 | 1,989 | 1,889 |
Interchange revenue from debit card transactions | 505 | 488 | 969 | 983 |
Net gains from sale of loans | 587 | 373 | 1,132 | 638 |
Increase in cash surrender value of life insurance | 99 | 117 | 192 | 236 |
Insurance commissions, fees and premiums | 59 | 73 | 104 | 107 |
Other operating income | 509 | 777 | 901 | 1,209 |
Sub-total | 4,191 | 4,279 | 8,034 | 7,934 |
Total other-than-temporary impairment losses on available-for-sale securities | 0 | 0 | (25) | (67) |
Portion of (gain) loss recognized in other comprehensive loss (before taxes) | 0 | 0 | 0 | 0 |
Net impairment losses recognized in earnings | 0 | 0 | (25) | (67) |
Realized gains on available-for-sale securities, net | 100 | 203 | 1,284 | 268 |
Net realized gains on available-for-sale securities | 100 | 203 | 1,259 | 201 |
Total other income | 4,291 | 4,482 | 9,293 | 8,135 |
OTHER EXPENSES | ||||
Salaries and wages | 3,635 | 3,586 | 7,235 | 7,161 |
Pensions and other employee benefits | 1,034 | 1,090 | 2,289 | 2,456 |
Occupancy expense, net | 599 | 628 | 1,233 | 1,264 |
Furniture and equipment expense | 483 | 461 | 977 | 943 |
FDIC Assessments | 147 | 157 | 299 | 303 |
Pennsylvania shares tax | 351 | 340 | 701 | 672 |
Loss on prepayment of debt | 0 | 143 | 1,023 | 143 |
Other operating expense | 2,271 | 2,059 | 4,339 | 3,935 |
Total other expenses | 8,520 | 8,464 | 18,096 | 16,877 |
Income before income tax provision | 6,645 | 7,779 | 12,935 | 15,475 |
Income tax provision | 1,671 | 2,094 | 3,255 | 4,203 |
NET INCOME | $4,974 | $5,685 | $9,680 | $11,272 |
NET INCOME PER SHARE - BASIC | $0.40 | $0.46 | $0.78 | $0.92 |
NET INCOME PER SHARE - DILUTED | $0.40 | $0.46 | $0.78 | $0.92 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4 |
Consolidated Statements of Comprehensive Income | ||||
(In Thousands) (Unaudited) | Three Months Ended | Six Months Ended | ||
June 30, | June 30, | |||
2013 | 2012 | 2013 | 2012 | |
Net income | $4,974 | $5,685 | $9,680 | $11,272 |
Unrealized (losses) gains on available-for-sale securities: | ||||
Unrealized holding (losses) gains on available-for-sale securities | (9,732) | 1,227 | (12,179) | 1,571 |
Reclassification adjustment for gains realized in income | (100) | (203) | (1,259) | (201) |
Other comprehensive (loss) gain on available-for-sale securities | (9,832) | 1,024 | (13,438) | 1,370 |
Unfunded pension and postretirement obligations: | ||||
Changes from plan amendments and actuarial gains and losses included in | ||||
accumulated other comprehensive gain | 0 | 0 | 636 | 200 |
Amortization of net transition obligation, prior service cost and net | ||||
actuarial loss included in net periodic benefit cost | 0 | 20 | 0 | 40 |
Other comprehensive gain on unfunded retirement obligations | 0 | 20 | 636 | 240 |
Other comprehensive (loss) income before income tax | (9,832) | 1,044 | (12,802) | 1,610 |
Income tax related to other comprehensive loss (income) | 3,441 | (364) | 4,479 | (716) |
Net other comprehensive (loss) income | (6,391) | 680 | (8,323) | 894 |
Comprehensive (loss) income | ($1,417) | $6,365 | $1,357 | $12,166 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5 |
CONSOLIDATED STATEMENTS OF CASH FLOWS | Six Months Ended June 30, | |
(In Thousands) (Unaudited) | 2013 | 2012 |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net income | $9,680 | $11,272 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Provision (credit) for loan losses | 249 | 185 |
Realized gains on available-for-sale securities, net | (1,259) | (201) |
Gain on disposition of premises and equipment | 0 | (270) |
Loss on prepayment of debt | 1,023 | 143 |
Loss on sale of foreclosed assets, net | 53 | 80 |
Depreciation expense | 1,021 | 964 |
Accretion and amortization on securities, net | 952 | 416 |
Accretion and amortization on loans and deposits, net | (16) | (26) |
Amortization of mortgage servicing rights | 71 | 44 |
Increase in cash surrender value of life insurance | (192) | (236) |
Stock-based compensation | 492 | 411 |
Amortization of core deposit intangibles | 25 | 37 |
Deferred income taxes | 1,573 | 1,495 |
Gains on sales of loans, net | (1,132) | (638) |
Origination of loans for sale | (32,709) | (22,121) |
Proceeds from sales of loans | 35,345 | 20,379 |
Decrease (increase) in accrued interest receivable and other assets | 2,705 | (2,517) |
Increase (decrease) in accrued interest payable and other liabilities | 398 | (308) |
Net Cash Provided by Operating Activities | 18,279 | 9,109 |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchase of certificates of deposit | 0 | (960) |
Proceeds from sales of available-for-sale securities | 23,402 | 11,781 |
Proceeds from calls and maturities of available-for-sale securities | 51,651 | 56,423 |
Purchase of available-for-sale securities | (85,675) | (63,502) |
Redemption of Federal Home Loan Bank of Pittsburgh stock | 1,773 | 648 |
Purchase of Federal Home Loan Bank of Pittsburgh stock | (825) | 0 |
Net decrease in loans | 28,970 | 3,159 |
Purchase of premises and equipment | (423) | (1,028) |
Proceeds from disposition of equipment | 0 | 454 |
Purchase of investment in limited liability entity | (147) | (534) |
Return of principal on limited liability entity investments | 75 | 47 |
Proceeds from sale of foreclosed assets | 14 | 858 |
Net Cash Provided by Investing Activities | 18,815 | 7,346 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Net (decrease) increase in deposits | (55,337) | 11,244 |
Net increase (decrease) in short-term borrowings | 10,820 | (708) |
Repayments of long-term borrowings | (11,363) | (15,468) |
Sale of treasury stock | 119 | 155 |
Tax benefit from compensation plans | 55 | 30 |
Common dividends paid | (5,448) | (4,085) |
Net Cash Used in Financing Activities | (61,154) | (8,832) |
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (24,060) | 7,623 |
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 55,016 | 56,815 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $30,956 | $64,438 |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||
Assets acquired through foreclosure of real estate loans | $78 | $521 |
Accrued purchase of available-for-sale securities | $0 | $230 |
Interest paid | $3,040 | $5,117 |
Income taxes paid | $986 | $3,050 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6 |
Consolidated Statements of Changes in Stockholders' Equity | ||||||||
Six Months Ended June 30, 2013 and 2012 | ||||||||
(In Thousands Except Share and Per Share Data) | Accum. Other | |||||||
(Unaudited) | Common | Treasury | Common | Paid-in | Retained | Comprehensive | Treasury | |
Shares | Shares | Stock | Capital | Earnings | Income | Stock | Total | |
Six Months Ended June 30, 2013: | ||||||||
Balance, December 31, 2012 | 12,525,411 | 251,376 | $12,525 | $68,622 | $94,839 | $11,003 | ($4,203) | $182,786 |
Net income | 9,680 | 9,680 | ||||||
Other comprehensive loss, net | (8,323) | (8,323) | ||||||
Cash dividends declared on common | ||||||||
stock, $.50 per share | (6,161) | (6,161) | ||||||
Shares issued for dividend reinvestment | ||||||||
plan | 36,266 | 36 | 677 | 713 | ||||
Shares issued from treasury related to | ||||||||
exercise of stock options | (6,568) | 8 | 111 | 119 | ||||
Restricted stock granted | (37,886) | (633) | 633 | 0 | ||||
Forfeiture of restricted stock | 3,233 | 54 | (54) | 0 | ||||
Stock-based compensation expense | 492 | 492 | ||||||
Tax effect of stock option exercises | (6) | (6) | ||||||
Tax benefit from employee benefit plan | 61 | 61 | ||||||
Balance, June 30, 2013 | 12,561,677 | 210,155 | $12,561 | $69,214 | $98,419 | $2,680 | ($3,513) | $179,361 |
Six Months Ended June 30, 2012: | ||||||||
Balance, December 31, 2011 | 12,460,920 | 305,391 | $12,461 | $67,568 | $82,302 | $10,160 | ($5,106) | $167,385 |
Net income | 11,272 | 11,272 | ||||||
Other comprehensive income, net | 894 | 894 | ||||||
Cash dividends declared on common | ||||||||
stock, $.38 per share | (4,640) | (4,640) | ||||||
Shares issued for dividend | ||||||||
reinvestment plan | 28,916 | 29 | 526 | 555 | ||||
Shares issued from treasury related to | ||||||||
exercise of stock options | (10,352) | (19) | 174 | 155 | ||||
Restricted stock granted | (42,552) | (711) | 711 | 0 | ||||
Forfeiture of restricted stock | 2,032 | 34 | (34) | 0 | ||||
Stock-based compensation expense | 411 | 411 | ||||||
Tax effect of stock option exercises | 8 | 8 | ||||||
Tax benefit from employee benefit plan | 22 | 22 | ||||||
Balance, June 30, 2012 | 12,489,836 | 254,519 | $12,490 | $67,817 | $88,956 | $11,054 | ($4,255) | $176,062 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7 |
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 six-month periods ended June 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- | |||
Average | Earnings | ||
Net | Common | Per | |
Income | Shares | Share | |
Six Months Ended June 30, 2013 | |||
Earnings per share – basic | $9,680,000 | 12,331,943 | $0.78 |
Dilutive effect of potential common stock | |||
arising from stock options: | |||
Exercise of outstanding stock options | 254,900 | ||
Hypothetical share repurchase at $19.53 | (227,559) | ||
Earnings per share – diluted | $9,680,000 | 12,359,284 | $0.78 |
Six Months Ended June 30, 2012 | |||
Earnings per share – basic | $11,272,000 | 12,216,339 | $0.92 |
Dilutive effect of potential common stock | |||
arising from stock options: | |||
Exercise of outstanding stock options | 204,836 | ||
Hypothetical share repurchase at $19.35 | (177,872) | ||
Earnings per share – diluted | $11,272,000 | 12,243,303 | $0.92 |
8 |
Weighted- | |||
Average | Earnings | ||
Net | Common | Per | |
Income | Shares | Share | |
Quarter Ended June 30, 2013 | |||
Earnings per share – basic | $4,974,000 | 12,342,755 | $0.40 |
Dilutive effect of potential common stock | |||
arising from stock options: | |||
Exercise of outstanding stock options | 252,380 | ||
Hypothetical share repurchase at $ 19.49 | (225,824) | ||
Earnings per share – diluted | $4,974,000 | 12,369,311 | $0.40 |
Quarter Ended June 30, 2012 | |||
Earnings per share – basic | $5,685,000 | 12,225,808 | $0.46 |
Dilutive effect of potential common stock | |||
arising from stock options: | |||
Exercise of outstanding stock options | 137,591 | ||
Hypothetical share repurchase at $18.26 | (120,566) | ||
Earnings per share – diluted | $5,685,000 | 12,242,833 | $0.46 |
Stock options that were anti-dilutive were excluded from net income per share calculations. Weighted-average common shares available from anti-dilutive instruments totaled 119,385 shares in the six-month period ended June 30, 2013, 147,509 shares in the six-month period ended June 30, 2012, 116,891 shares in the second quarter 2013 and 210,875 shares in the second 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-Tax | Income Tax | Net-of-Tax |
Amount | Effect | Amount | |
Six Months Ended June 30, 2013: | |||
Unrealized gains on available-for-sale securities: | |||
Unrealized holding losses on available-for-sale securities | ($12,179) | $4,261 | ($7,918) |
Reclassification adjustment for (gains) realized in income | (1,259) | 441 | (818) |
Other comprehensive loss on available-for-sale securities | (13,438) | 4,702 | (8,736) |
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 | 0 | 0 | 0 |
Other comprehensive gain on unfunded retirement obligations | 636 | (223) | 413 |
Total other comprehensive loss | ($12,802) | $4,479 | ($8,323) |
9 |
(In Thousands) | Before-Tax | Income Tax | Net-of-Tax |
Amount | Effect | Amount | |
Six Months Ended June 30, 2012: | |||
Unrealized gains on available-for-sale securities: | |||
Unrealized holding gains on available-for-sale securities | $1,571 | ($712) | $859 |
Reclassification adjustment for (gains) realized in income | (201) | 70 | (131) |
Other comprehensive gain on available-for-sale securities | 1,370 | (642) | 728 |
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 | 40 | (13) | 27 |
Other comprehensive gain on unfunded retirement obligations | 240 | (74) | 166 |
Total other comprehensive income | $1,610 | ($716) | $894 |
Three Months Ended June 30, 2013: | |||
Unrealized gains on available-for-sale securities: | |||
Unrealized holding losses on available-for-sale securities | ($9,732) | $3,406 | ($6,326) |
Reclassification adjustment for (gains) realized in income | (100) | 35 | (65) |
Other comprehensive loss on available-for-sale securities | (9,832) | 3,441 | (6,391) |
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 | 0 | 0 | 0 |
Other comprehensive gain on unfunded retirement obligations | 0 | 0 | 0 |
Total other comprehensive loss | ($9,832) | $3,441 | ($6,391) |
Three Months Ended June 30, 2012: | |||
Unrealized gains on available-for-sale securities: | |||
Unrealized holding gains on available-for-sale securities | $1,227 | ($428) | $799 |
Reclassification adjustment for (gains) realized in income | (203) | 71 | (132) |
Other comprehensive gain on available-for-sale securities | 1,024 | (357) | 667 |
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 | $1,044 | ($364) | $680 |
10 |
Changes in the components of accumulated other comprehensive income are as follows and are presented net of tax:
(In Thousands) | Unrealized | Unfunded | Accumulated |
Holding Gains | Pension and | Other | |
(Losses) | Postretirement | Comprehensive | |
on Securities | Obligations | Income | |
Six Months Ended June 30, 2013 | |||
Balance, beginning of period | $11,568 | ($565) | $11,003 |
Other comprehensive (loss) income before reclassifications | (7,918) | 413 | (7,505) |
Amounts reclassified from accumulated other | |||
comprehensive income | (818) | 0 | (818) |
Other comprehensive (loss) income | (8,736) | 413 | (8,323) |
Balance, end of period | $2,832 | ($152) | $2,680 |
Six Months Ended June 30, 2012 | |||
Balance, beginning of period | $10,791 | ($631) | $10,160 |
Other comprehensive income before reclassifications | 859 | 139 | 998 |
Amounts reclassified from accumulated other | |||
comprehensive income | (131) | 27 | (104) |
Other comprehensive income | 728 | 166 | 894 |
Balance, end of period | $11,519 | ($465) | $11,054 |
Three Months Ended June 30, 2013 | |||
Balance, beginning of period | $9,223 | ($152) | $9,071 |
Other comprehensive loss before reclassifications | (6,326) | 0 | (6,326) |
Amounts reclassified from accumulated other | |||
comprehensive income | (65) | 0 | (65) |
Other comprehensive loss | (6,391) | 0 | (6,391) |
Balance, end of period | $2,832 | ($152) | $2,680 |
Three Months Ended June 30, 2012 | |||
Balance, beginning of period | $10,852 | ($478) | $10,374 |
Other comprehensive income before reclassifications | 799 | 0 | 799 |
Amounts reclassified from accumulated other | |||
comprehensive income | (132) | 13 | (119) |
Other comprehensive income | 667 | 13 | 680 |
Balance, end of period | $11,519 | ($465) | $11,054 |
11 |
Items reclassified out of each component of other comprehensive income are as follows:
For the Six Months Ended June 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 | ||||
(1,284) | Realized gains on available-for-sale securities, net | |||
(1,259) | Total before tax | |||
441 | Income tax provision | |||
(818) | Net of tax | |||
Amortization of defined benefit pension and postretirement items | ||||
Prior service cost | (16) | Pensions and other employee benefits | ||
Actuarial loss | 16 | Pensions and other employee benefits | ||
0 | Total before tax | |||
0 | Income tax provision | |||
0 | Net of tax | |||
Total reclassifications for the period | ($818) | |||
For the Three Months Ended June 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 | ||||
(100) | Realized gains on available-for-sale securities, net | |||
(100) | Total before tax | |||
35 | Income tax provision | |||
(65) | Net of tax | |||
Amortization of defined benefit pension and postretirement items | ||||
Prior service cost | (8) | Pensions and other employee benefits | ||
Actuarial loss | 8 | Pensions and other employee benefits | ||
0 | Total before tax | |||
0 | Income tax provision | |||
0 | Net of tax | |||
Total reclassifications for the period | ($65) |
12 |
4. CASH AND DUE FROM BANKS
Cash and due from banks at June 30, 2013 and December 31, 2012 include the following:
(In thousands) | June 30, | Dec. 31, |
2013 | 2012 | |
Cash and cash equivalents | $30,956 | $55,016 |
Certificates of deposit | 4,820 | 4,820 |
Total cash and due from banks | $35,776 | $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 $14,204,000 at June 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 |
At June 30, 2013 and December 31, 2012, assets measured at fair value and the valuation methods used are as follows:
June 30, 2013 | ||||
Quoted Prices | Other | |||
in Active | Observable | Unobservable | Total | |
Markets | Inputs | Inputs | Fair | |
(In Thousands) | (Level 1) | (Level 2) | (Level 3) | Value |
Recurring fair value measurements | ||||
AVAILABLE-FOR-SALE SECURITIES: | ||||
Obligations of U.S. Government agencies | $0 | $47,970 | $0 | $47,970 |
Obligations of states and political subdivisions: | ||||
Tax-exempt | 0 | 134,483 | 0 | 134,483 |
Taxable | 0 | 29,689 | 0 | 29,689 |
Mortgage-backed securities | 0 | 65,625 | 0 | 65,625 |
Collateralized mortgage obligations, | ||||
Issued by U.S. Government agencies | 0 | 182,924 | 0 | 182,924 |
Collateralized debt obligations | 0 | 660 | 0 | 660 |
Total debt securities | 0 | 461,351 | 0 | 461,351 |
Marketable equity securities | 8,717 | 0 | 0 | 8,717 |
Total available-for-sale securities | 8,717 | 461,351 | 0 | 470,068 |
Servicing rights | 0 | 0 | 850 | 850 |
Total recurring fair value measurements | $8,717 | $461,351 | $850 | $470,918 |
Nonrecurring fair value measurements | ||||
Impaired loans with a valuation allowance | $0 | $0 | $1,874 | $1,874 |
Valuation allowance | 0 | 0 | (762) | (762) |
Impaired loans, net | 0 | 0 | 1,112 | 1,112 |
Foreclosed assets held for sale | 0 | 0 | 890 | 890 |
Total nonrecurring fair value measurements | $0 | $0 | $2,002 | $2,002 |
December 31, 2012 | ||||
Quoted Prices | Other | |||
in Active | Observable | Unobservable | Total | |
Markets | Inputs | Inputs | Fair | |
(In Thousands) | (Level 1) | (Level 2) | (Level 3) | Value |
Recurring fair value measurements | ||||
AVAILABLE-FOR-SALE SECURITIES: | ||||
Obligations of U.S. Government agencies | $0 | $31,217 | $0 | $31,217 |
Obligations of states and political subdivisions: | ||||
Tax-exempt | 0 | 137,020 | 0 | 137,020 |
Taxable | 0 | 24,817 | 0 | 24,817 |
Mortgage-backed securities | 0 | 80,196 | 0 | 80,196 |
Collateralized mortgage obligations, | ||||
Issued by U.S. Government agencies | 0 | 183,510 | 0 | 183,510 |
Trust preferred securities issued by individual institutions | 0 | 5,171 | 0 | 5,171 |
Collateralized debt obligations: | ||||
Pooled trust preferred securities - senior tranches | 0 | 0 | 1,613 | 1,613 |
Other collateralized debt obligations | 0 | 660 | 0 | 660 |
Total debt securities | 0 | 462,591 | 1,613 | 464,204 |
Marketable equity securities | 8,373 | 0 | 0 | 8,373 |
Total available-for-sale securities | 8,373 | 462,591 | 1,613 | 472,577 |
Servicing rights | 0 | 0 | 605 | 605 |
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 allowance | 0 | 0 | (623) | (623) |
Impaired loans, net | 0 | 0 | 2,087 | 2,087 |
Foreclosed assets held for sale | 0 | 0 | 879 | 879 |
Total nonrecurring fair value measurements | $0 | $0 | $2,966 | $2,966 |
14 |
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 June 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 | |||||
6/30/13 | Valuation | Unobservable | Method or Value As of | ||
Asset | (In Thousands) | Technique | Input(s) | 6/30/13 | |
Servicing rights | $850 | Discounted cash flow | Discount rate | 12.00% | Rate used through modeling period |
Loan prepayment speeds | 245.00% | 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 |
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 |
Following is a reconciliation of activity for Level 3 assets measured at fair value on a recurring basis:
Three Months Ended June 30, 2013 | Six Months Ended June 30, 2013 | |||||||
Pooled Trust | Pooled Trust | Pooled Trust | Pooled Trust | |||||
Preferred | Preferred | Preferred | Preferred | |||||
Securities - | Securities - | Securities - | Securities - | |||||
(In Thousands) | Senior | Mezzanine | Servicing | Senior | Mezzanine | Servicing | ||
Tranches | Tranches | Rights | Total | Tranches | Tranches | Rights | Total | |
Balance, beginning of period | $1,659 | $0 | $738 | $2,397 | $1,613 | $0 | $605 | $2,218 |
Issuances of servicing rights | 0 | 0 | 150 | 150 | 0 | 0 | 316 | 316 |
Accretion and amortization, net | (1) | 0 | 0 | (1) | (2) | 0 | 0 | (2) |
Proceeds from sales and calls | (1,636) | 0 | 0 | (1,636) | (1,636) | (571) | 0 | (2,207) |
Realized gains, net | 23 | 0 | 0 | 23 | 23 | 571 | 0 | 594 |
Unrealized losses included in earnings | 0 | 0 | (38) | (38) | 0 | 0 | (71) | (71) |
Unrealized (losses) gains included in | ||||||||
other comprehensive income | (45) | 0 | 0 | (45) | 2 | 0 | 0 | 2 |
Balance, end of period | $0 | $0 | $850 | $850 | $0 | $0 | $850 | $850 |
Three Months Ended June 30, 2012 | Six Months Ended June 30, 2012 | |||||||
Pooled Trust | Pooled Trust | Pooled Trust | Pooled Trust | |||||
Preferred | Preferred | Preferred | Preferred | |||||
Securities - | Securities - | Securities - | Securities - | |||||
Senior | Mezzanine | Servicing | Senior | Mezzanine | Servicing | |||
Tranches | Tranches | Rights | Total | Tranches | Tranches | Rights | Total | |
Balance, beginning of period | $4,638 | $782 | $409 | $5,829 | $4,638 | $730 | $375 | $5,743 |
Issuances of servicing rights | 0 | 0 | 74 | 74 | 0 | 0 | 129 | 129 |
Accretion and amortization, net | (2) | 0 | 0 | (2) | (5) | 0 | 0 | (5) |
Proceeds from sales and calls | (2,515) | (27) | 0 | (2,542) | (2,515) | (54) | 0 | (2,569) |
Realized gains, net | 40 | 27 | 0 | 67 | 40 | 54 | 0 | 94 |
Unrealized losses included in earnings | 0 | 0 | (23) | (23) | 0 | 0 | (44) | (44) |
Unrealized gains included in | ||||||||
other comprehensive income | 225 | 364 | 0 | 589 | 228 | 416 | 0 | 644 |
Balance, end of period | $2,386 | $1,146 | $460 | $3,992 | $2,386 | $1,146 | $460 | $3,992 |
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.
16 |
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.
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 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 June 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) | Valuation | June 30, 2013 | December 31, 2012 | ||
Method(s) | Carrying | Fair | Carrying | Fair | |
Used | Amount | Value | Amount | Value | |
Financial assets: | |||||
Cash and cash equivalents | Level 1 | $30,956 | $30,956 | $55,016 | $55,016 |
Certificates of deposit | Level 2 | 4,820 | 4,875 | 4,820 | 4,860 |
Available-for-sale securities | See Above | 470,068 | 470,068 | 472,577 | 472,577 |
Restricted equity securities (included in Other Assets) | Level 2 | 3,894 | 3,894 | 4,842 | 4,842 |
Loans held for sale | Level 1 | 725 | 725 | 2,545 | 2,545 |
Loans, net | Level 3 | 647,772 | 650,503 | 677,053 | 693,047 |
Accrued interest receivable | Level 1 | 4,180 | 4,180 | 4,281 | 4,281 |
Servicing rights | Level 3 | 850 | 850 | 605 | 605 |
Financial liabilities: | |||||
Deposits with no stated maturity | Level 1 | 672,916 | 672,916 | 693,687 | 693,687 |
Time deposits | Level 3 | 277,853 | 279,595 | 312,419 | 315,005 |
Short-term borrowings | Level 3 | 16,387 | 16,344 | 5,567 | 5,527 |
Long-term borrowings | Level 3 | 73,472 | 82,004 | 83,812 | 96,032 |
Accrued interest payable | Level 1 | 112 | 112 | 137 | 137 |
17 |
6. SECURITIES
Amortized cost and fair value of available-for-sale securities at June 30, 2013 and December 31, 2012 are summarized as follows:
June 30, 2013 | ||||
Gross | Gross | |||
Unrealized | Unrealized | |||
Amortized | Holding | Holding | Fair | |
(In Thousands) | Cost | Gains | Losses | Value |
Obligations of U.S. Government agencies | $49,016 | $412 | ($1,458) | $47,970 |
Obligations of states and political subdivisions: | ||||
Tax-exempt | 132,525 | 3,644 | (1,686) | 134,483 |
Taxable | 29,976 | 273 | (560) | 29,689 |
Mortgage-backed securities | 63,776 | 2,108 | (259) | 65,625 |
Collateralized mortgage obligations, | ||||
Issued by U.S. Government agencies | 183,792 | 1,599 | (2,467) | 182,924 |
Collateralized debt obligations | 660 | 0 | 0 | 660 |
Total debt securities | 459,745 | 8,036 | (6,430) | 461,351 |
Marketable equity securities | 5,965 | 2,752 | 0 | 8,717 |
Total | $465,710 | $10,788 | ($6,430) | $470,068 |
December 31, 2012 | ||||
Gross | Gross | |||
Unrealized | Unrealized | |||
Amortized | Holding | Holding | Fair | |
(In Thousands) | Cost | Gains | Losses | Value |
Obligations of U.S. Government agencies | $30,695 | $572 | ($50) | $31,217 |
Obligations of states and political subdivisions: | ||||
Tax-exempt | 130,168 | 7,030 | (178) | 137,020 |
Taxable | 24,426 | 462 | (71) | 24,817 |
Mortgage-backed securities | 76,368 | 3,828 | 0 | 80,196 |
Collateralized mortgage obligations, | ||||
Issued by U.S. Government agencies | 179,770 | 3,887 | (147) | 183,510 |
Trust preferred securities issued by individual institutions | 5,167 | 4 | 0 | 5,171 |
Collateralized debt obligations: | ||||
Pooled trust preferred securities - senior tranches | 1,615 | 0 | (2) | 1,613 |
Other collateralized debt obligations | 660 | 0 | 0 | 660 |
Total debt securities | 448,869 | 15,783 | (448) | 464,204 |
Marketable equity securities | 5,912 | 2,500 | (39) | 8,373 |
Total | $454,781 | $18,283 | ($487) | $472,577 |
18 |
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 June 30, 2013 and December 31, 2012:
June 30, 2013 | Less Than 12 Months | 12 Months or More | Total | |||
(In Thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized |
Value | Losses | Value | Losses | Value | Losses | |
Obligations of U.S. Government agencies | $27,497 | ($1,458) | $0 | $0 | $27,497 | ($1,458) |
Obligations of states and political subdivisions: | ||||||
Tax-exempt | 41,057 | (1,529) | 2,455 | (157) | 43,512 | (1,686) |
Taxable | 15,455 | (560) | 0 | 0 | 15,455 | (560) |
Mortgage-backed securities | 9,737 | (259) | 0 | 0 | 9,737 | (259) |
Collateralized mortgage obligations, | ||||||
Issued by U.S. Government agencies | 88,633 | (2,466) | 352 | (1) | 88,985 | (2,467) |
Total temporarily impaired available-for-sale securities | $182,379 | ($6,272) | $2,807 | ($158) | $185,186 | ($6,430) |
December 31, 2012 | Less Than 12 Months | 12 Months or More | Total | |||
(In Thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized |
Value | Losses | Value | Losses | Value | Losses | |
Obligations of U.S. Government agencies | $10,006 | ($50) | $0 | $0 | $10,006 | ($50) |
Obligations of states and political subdivisions: | ||||||
Tax-exempt | 7,082 | (92) | 3,285 | (86) | 10,367 | (178) |
Taxable | 4,149 | (71) | 0 | 0 | 4,149 | (71) |
Collateralized mortgage obligations, | ||||||
Issued by U.S. Government agencies | 16,755 | (146) | 454 | (1) | 17,209 | (147) |
Collateralized debt obligations, | ||||||
Pooled trust preferred securities - senior tranches | 0 | 0 | 1,613 | (2) | 1,613 | (2) |
Total debt securities | 37,992 | (359) | 5,352 | (89) | 43,344 | (448) |
Marketable equity securities | 95 | (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 Ended | 6 Months Ended | ||
June 30, | June 30, | June 30, | June 30, | |
2013 | 2012 | 2013 | 2012 | |
Gross realized gains from sales | $100 | $252 | $1,402 | $317 |
Gross realized losses from sales | 0 | (49) | (118) | (49) |
Losses from OTTI impairment | 0 | 0 | (25) | (67) |
Net realized gains | $100 | $203 | $1,259 | $201 |
19 |
The amortized cost and fair value of available-for-sale debt securities by contractual maturity are shown in the following table as of June 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.
Amortized | Fair | |
(In Thousands) | Cost | Value |
Due in one year or less | $28,536 | $28,874 |
Due from one year through five years | 42,777 | 43,532 |
Due from five years through ten years | 76,916 | 75,043 |
Due after ten years | 63,948 | 65,353 |
Subtotal | 212,177 | 212,802 |
Mortgage-backed securities | 63,776 | 65,625 |
Collateralized mortgage obligations, | ||
Issued by U.S. Government agencies | 183,792 | 182,924 |
Total | $459,745 | $461,351 |
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 $310,121,000 at June 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 June 30, 2013 is provided below.
Debt Securities
At June 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 June 30, 2013 to be temporary.
The credit rating agencies have withdrawn their ratings on numerous municipal bonds held by the Corporation. At June 30, 2013, the total amortized cost basis of municipal bonds with no external credit ratings was $20,861,000, with an aggregate unrealized loss of $562,000. At the time of purchase, each of these bonds was considered investment grade and had been rated by at least one credit rating agency. The bonds for which the ratings were removed were almost all 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, and none of the affected 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 six-month periods ended June 30, 2013. The Corporation recorded accretion income (included in interest income) totaling $398,000 in the three-month period ended June 30, 2012 and $855,000 in the six-month period ended June 30, 2012. For the year ended December 31, 2012, the Corporation recorded accretion income totaling $855,000.
20 |
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 pretax proceeds of $1,636,000, which included a realized 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 pretax proceeds of $5,171,000, which included a realized gain of $13,000.
Equity Securities
The Corporation’s marketable equity securities at June 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 June 30, 2013, none of the Corporation’s bank stock holdings were impaired.
Realized gains from sales of bank stocks totaled $57,000 in the three-month period ended June 30, 2013 and $578,000 in the six-month period ended June 30, 2013. The Corporation did not sell any bank stocks or realize any gains or losses from sales of bank stocks during the first six months of 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 $3,764,000 at June 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 June 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 |
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 June 30, 2013 and December 31, 2012 are summarized as follows:
Summary of Loans by Type | ||||
(In Thousands) | June 30, | Dec. 31, | ||
2013 | 2012 | |||
Residential mortgage: | ||||
Residential mortgage loans - first liens | $304,806 | $311,627 | ||
Residential mortgage loans - junior liens | 24,797 | 26,748 | ||
Home equity lines of credit | 33,076 | 33,017 | ||
1-4 Family residential construction | 14,895 | 12,842 | ||
Total residential mortgage | 377,574 | 384,234 | ||
Commercial: | ||||
Commercial loans secured by real estate | 155,168 | 158,413 | ||
Commercial and industrial | 45,812 | 48,442 | ||
Political subdivisions | 24,033 | 31,789 | ||
Commercial construction and land | 20,189 | 28,200 | ||
Loans secured by farmland | 11,134 | 11,403 | ||
Multi-family (5 or more) residential | 6,397 | 6,745 | ||
Agricultural loans | 3,061 | 3,053 | ||
Other commercial loans | 543 | 362 | ||
Total commercial | 266,337 | 288,407 | ||
Consumer | 11,059 | 11,269 | ||
Total | 654,970 | 683,910 | ||
Less: allowance for loan losses | (7,198) | (6,857) | ||
Loans, net | $647,772 | $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 June 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 June 30, 2013 and December 31, 2012, management determined that no allowance for credit losses related to unfunded loan commitments was required.
22 |
Transactions within the allowance for loan losses, summarized by segment and class, for the three-month and six-month periods ended June 30, 2013 and 2012 were as follows:
Six Months Ended June 30, 2013 | |||||
(In Thousands) | Dec. 31, | June 30, | |||
2012 | Provision | 2013 | |||
Balance | Charge-offs | Recoveries | (Credit) | Balance | |
Allowance for Loan Losses: | |||||
Residential mortgage: | |||||
Residential mortgage loans - first liens | $2,619 | ($65) | $11 | $306 | $2,871 |
Residential mortgage loans - junior liens | 247 | 0 | 0 | (18) | 229 |
Home equity lines of credit | 255 | 0 | 0 | 3 | 258 |
1-4 Family residential construction | 96 | (11) | 0 | 94 | 179 |
Total residential mortgage | 3,217 | (76) | 11 | 385 | 3,537 |
Commercial: | |||||
Commercial loans secured by real estate | 1,930 | 0 | 293 | (279) | 1,944 |
Commercial and industrial | 581 | (110) | 2 | 155 | 628 |
Political subdivisions | 0 | 0 | 0 | 0 | 0 |
Commercial construction and land | 234 | (4) | 0 | 28 | 258 |
Loans secured by farmland | 129 | 0 | 0 | (8) | 121 |
Multi-family (5 or more) residential | 67 | 0 | 0 | (3) | 64 |
Agricultural loans | 27 | 0 | 0 | 1 | 28 |
Other commercial loans | 3 | 0 | 0 | 2 | 5 |
Total commercial | 2,971 | (114) | 295 | (104) | 3,048 |
Consumer | 228 | (55) | 31 | 11 | 215 |
Unallocated | 441 | 0 | 0 | (43) | 398 |
Total Allowance for Loan Losses | $6,857 | ($245) | $337 | $249 | $7,198 |
Six Months Ended June 30, 2012 | |||||
(In Thousands) | Dec. 31, | June 30, | |||
2011 | Provision | 2012 | |||
Balance | Charge-offs | Recoveries | (Credit) | Balance | |
Allowance for Loan Losses: | |||||
Residential mortgage: | |||||
Residential mortgage loans - first liens | $3,026 | ($188) | $18 | $32 | $2,888 |
Residential mortgage loans - junior liens | 266 | 0 | 0 | (12) | 254 |
Home equity lines of credit | 231 | 0 | 0 | 14 | 245 |
1-4 Family residential construction | 79 | 0 | 0 | 1 | 80 |
Total residential mortgage | 3,602 | (188) | 18 | 35 | 3,467 |
Commercial: | |||||
Commercial loans secured by real estate | 2,004 | 0 | 0 | (28) | 1,976 |
Commercial and industrial | 946 | (35) | 5 | (204) | 712 |
Political subdivisions | 0 | 0 | 0 | 0 | 0 |
Commercial construction and land | 267 | 0 | 0 | 339 | 606 |
Loans secured by farmland | 126 | 0 | 0 | (9) | 117 |
Multi-family (5 or more) residential | 66 | 0 | 0 | (2) | 64 |
Agricultural loans | 27 | 0 | 0 | 2 | 29 |
Other commercial loans | 5 | 0 | 0 | 0 | 5 |
Total commercial | 3,441 | (35) | 5 | 98 | 3,509 |
Consumer | 228 | (68) | 35 | 50 | 245 |
Unallocated | 434 | 0 | 0 | 2 | 436 |
Total Allowance for Loan Losses | $7,705 | ($291) | $58 | $185 | $7,657 |
23 |
Three Months Ended June 30, 2013 | Mar. 31, | June 30, | |||
(In Thousands) | 2013 | Provision | 2013 | ||
Balance | Charge-offs | Recoveries | (Credit) | Balance | |
Allowance for Loan Losses: | |||||
Residential mortgage: | |||||
Residential mortgage loans - first liens | $2,786 | ($13) | $11 | $87 | $2,871 |
Residential mortgage loans - junior liens | 236 | 0 | 0 | (7) | 229 |
Home equity lines of credit | 251 | 0 | 0 | 7 | 258 |
1-4 Family residential construction | 145 | (11) | 0 | 45 | 179 |
Total residential mortgage | 3,418 | (24) | 11 | 132 | 3,537 |
Commercial: | |||||
Commercial loans secured by real estate | 1,906 | 0 | 43 | (5) | 1,944 |
Commercial and industrial | 597 | (2) | 1 | 32 | 628 |
Political subdivisions | 0 | 0 | 0 | 0 | 0 |
Commercial construction and land | 368 | (4) | 0 | (106) | 258 |
Loans secured by farmland | 127 | 0 | 0 | (6) | 121 |
Multi-family (5 or more) residential | 65 | 0 | 0 | (1) | 64 |
Agricultural loans | 26 | 0 | 0 | 2 | 28 |
Other commercial loans | 2 | 0 | 0 | 3 | 5 |
Total commercial | 3,091 | (6) | 44 | (81) | 3,048 |
Consumer | 211 | (22) | 11 | 15 | 215 |
Unallocated | 398 | 0 | 0 | 0 | 398 |
Total Allowance for Loan Losses | $7,118 | ($52) | $66 | $66 | $7,198 |
Three Months Ended June 30, 2012 | |||||
(In Thousands) | Mar. 31, | June 30, | |||
2012 | Provision | 2012 | |||
Balance | Charge-offs | Recoveries | (Credit) | Balance | |
Allowance for Loan Losses: | |||||
Residential mortgage: | |||||
Residential mortgage loans - first liens | $2,953 | ($50) | $18 | ($33) | $2,888 |
Residential mortgage loans - junior liens | 260 | 0 | 0 | (6) | 254 |
Home equity lines of credit | 232 | 0 | 0 | 13 | 245 |
1-4 Family residential construction | 62 | 0 | 0 | 18 | 80 |
Total residential mortgage | 3,507 | (50) | 18 | (8) | 3,467 |
Commercial: | |||||
Commercial loans secured by real estate | 1,920 | 0 | 0 | 56 | 1,976 |
Commercial and industrial | 762 | (35) | 4 | (19) | 712 |
Political subdivisions | 0 | 0 | 0 | 0 | 0 |
Commercial construction and land | 325 | 0 | 0 | 281 | 606 |
Loans secured by farmland | 121 | 0 | 0 | (4) | 117 |
Multi-family (5 or more) residential | 63 | 0 | 0 | 1 | 64 |
Agricultural loans | 27 | 0 | 0 | 2 | 29 |
Other commercial loans | 3 | 0 | 0 | 2 | 5 |
Total commercial | 3,221 | (35) | 4 | 319 | 3,509 |
Consumer | 206 | (30) | 13 | 56 | 245 |
Unallocated | 436 | 0 | 0 | 0 | 436 |
Total Allowance for Loan Losses | $7,370 | ($115) | $35 | $367 | $7,657 |
24 |
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 June 30, 2013 and December 31, 2012:
June 30, 2013: | Special | ||||
(In Thousands) | Pass | Mention | Substandard | Doubtful | Total |
Residential Mortgage: | |||||
Residential mortgage loans - first liens | $289,357 | $2,440 | $12,821 | $188 | $304,806 |
Residential mortgage loans - junior liens | 23,608 | 406 | 783 | 0 | 24,797 |
Home equity lines of credit | 32,623 | 96 | 357 | 0 | 33,076 |
1-4 Family residential construction | 14,823 | 0 | 72 | 0 | 14,895 |
Total residential mortgage | 360,411 | 2,942 | 14,033 | 188 | 377,574 |
Commercial: | |||||
Commercial loans secured by real estate | 143,139 | 7,109 | 4,603 | 317 | 155,168 |
Commercial and Industrial | 38,739 | 3,683 | 3,025 | 365 | 45,812 |
Political subdivisions | 23,928 | 105 | 0 | 0 | 24,033 |
Commercial construction and land | 18,744 | 225 | 472 | 748 | 20,189 |
Loans secured by farmland | 8,845 | 767 | 1,490 | 32 | 11,134 |
Multi-family (5 or more) residential | 6,020 | 329 | 48 | 0 | 6,397 |
Agricultural loans | 2,969 | 36 | 56 | 0 | 3,061 |
Other commercial loans | 543 | 0 | 0 | 0 | 543 |
Total commercial | 242,927 | 12,254 | 9,694 | 1,462 | 266,337 |
Consumer | 10,836 | 11 | 212 | 0 | 11,059 |
Totals | $614,174 | $15,207 | $23,939 | $1,650 | $654,970 |
25 |
December 31, 2012: | Special | ||||
(In Thousands) | Pass | Mention | Substandard | Doubtful | Total |
Residential Mortgage: | |||||
Residential mortgage loans - first liens | $295,929 | $3,633 | $11,872 | $193 | $311,627 |
Residential mortgage loans - junior liens | 25,394 | 420 | 934 | 0 | 26,748 |
Home equity lines of credit | 32,374 | 130 | 513 | 0 | 33,017 |
1-4 Family residential construction | 12,759 | 0 | 83 | 0 | 12,842 |
Total residential mortgage | 366,456 | 4,183 | 13,402 | 193 | 384,234 |
Commercial: | |||||
Commercial loans secured by real estate | 146,381 | 6,994 | 5,038 | 0 | 158,413 |
Commercial and Industrial | 41,237 | 3,030 | 3,810 | 365 | 48,442 |
Political subdivisions | 31,679 | 110 | 0 | 0 | 31,789 |
Commercial construction and land | 26,744 | 231 | 477 | 748 | 28,200 |
Loans secured by farmland | 9,102 | 751 | 1,517 | 33 | 11,403 |
Multi-family (5 or more) residential | 6,394 | 342 | 9 | 0 | 6,745 |
Agricultural loans | 2,963 | 28 | 62 | 0 | 3,053 |
Other commercial loans | 362 | 0 | 0 | 0 | 362 |
Total commercial | 264,862 | 11,486 | 10,913 | 1,146 | 288,407 |
Consumer | 11,053 | 12 | 203 | 1 | 11,269 |
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 three-year average historical net charge-off rates for each loan class, adjusted for qualitative factors. Qualitative risk factors (described in the following paragraph) 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 three-year average net charge-off rate to each loan class within each segment.
The qualitative factors used in the general component calculations are designed to address credit risk characteristics associated with each segment. The Corporation’s credit risk associated with all of the segments is significantly impacted by these factors, which include economic conditions within its market area, the Corporation’s lending policies, changes or trends in the portfolio, risk profile, competition, regulatory requirements and other factors. Further, the residential mortgage segment is significantly affected by the values of residential real estate that provide collateral for the loans. The majority of the Corporation’s commercial segment loans (approximately 72% at June 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 |
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 June 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 June 30, 2013 and December 31, 2012:
June 30, 2013 | Loans: | Allowance for Loan Losses: | |||||
(In Thousands) | |||||||
Individually | Collectively | Individually | Collectively | ||||
Evaluated | Evaluated | Totals | Evaluated | Evaluated | Totals | ||
Residential mortgage: | |||||||
Residential mortgage loans - first liens | $2,102 | $302,704 | $304,806 | $268 | $2,603 | $2,871 | |
Residential mortgage loans - junior liens | 227 | 24,570 | 24,797 | 0 | 229 | 229 | |
Home equity lines of credit | 0 | 33,076 | 33,076 | 0 | 258 | 258 | |
1-4 Family residential construction | 0 | 14,895 | 14,895 | 0 | 179 | 179 | |
Total residential mortgage | 2,329 | 375,245 | 377,574 | 268 | 3,269 | 3,537 | |
Commercial: | |||||||
Commercial loans secured by real estate | 1,397 | 153,771 | 155,168 | 206 | 1,738 | 1,944 | |
Commercial and industrial | 736 | 45,076 | 45,812 | 231 | 397 | 628 | |
Political subdivisions | 0 | 24,033 | 24,033 | 0 | 0 | 0 | |
Commercial construction and land | 1,004 | 19,185 | 20,189 | 0 | 258 | 258 | |
Loans secured by farmland | 1,358 | 9,776 | 11,134 | 31 | 90 | 121 | |
Multi-family (5 or more) residential | 48 | 6,349 | 6,397 | 0 | 64 | 64 | |
Agricultural loans | 53 | 3,008 | 3,061 | 0 | 28 | 28 | |
Other commercial loans | 0 | 543 | 543 | 0 | 5 | 5 | |
Total commercial | 4,596 | 261,741 | 266,337 | 468 | 2,580 | 3,048 | |
Consumer | 46 | 11,013 | 11,059 | 26 | 189 | 215 | |
Unallocated | 398 | ||||||
Total | $6,971 | $647,999 | $654,970 | $762 | $6,038 | $7,198 |
27 |
December 31, 2012 | Loans: | Allowance for Loan Losses: | |||||
(In Thousands) | |||||||
Individually | Collectively | Individually | Collectively | ||||
Evaluated | Evaluated | Totals | Evaluated | Evaluated | Totals | ||
Residential mortgage: | |||||||
Residential mortgage loans - first liens | $2,341 | $309,286 | $311,627 | $206 | $2,413 | $2,619 | |
Residential mortgage loans - junior liens | 158 | 26,590 | 26,748 | 0 | 247 | 247 | |
Home equity lines of credit | 0 | 33,017 | 33,017 | 0 | 255 | 255 | |
1-4 Family residential construction | 0 | 12,842 | 12,842 | 0 | 96 | 96 | |
Total residential mortgage | 2,499 | 381,735 | 384,234 | 206 | 3,011 | 3,217 | |
Commercial: | |||||||
Commercial loans secured by real estate | 1,938 | 156,475 | 158,413 | 146 | 1,784 | 1,930 | |
Commercial and industrial | 939 | 47,503 | 48,442 | 197 | 384 | 581 | |
Political subdivisions | 0 | 31,789 | 31,789 | 0 | 0 | 0 | |
Commercial construction and land | 1,034 | 27,166 | 28,200 | 0 | 234 | 234 | |
Loans secured by farmland | 923 | 10,480 | 11,403 | 34 | 95 | 129 | |
Multi-family (5 or more) residential | 9 | 6,736 | 6,745 | 0 | 67 | 67 | |
Agricultural loans | 40 | 3,013 | 3,053 | 0 | 27 | 27 | |
Other commercial loans | 0 | 362 | 362 | 0 | 3 | 3 | |
Total commercial | 4,883 | 283,524 | 288,407 | 377 | 2,594 | 2,971 | |
Consumer | 47 | 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 | 6 Months Ended | ||
June 30, | June 30, | |||
2013 | 2012 | 2013 | 2012 | |
Average investment in impaired loans | $7,131 | $6,930 | $7,291 | $7,025 |
Interest income recognized on impaired loans | 58 | 55 | 128 | 138 |
Interest income recognized on a cash basis | ||||
on impaired loans | 58 | 55 | 128 | 138 |
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 |
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) | June 30, 2013 | December 31, 2012 | |||
Past Due | Past Due | ||||
90+ Days and | 90+ Days and | ||||
Accruing | Nonaccrual | Accruing | Nonaccrual | ||
Residential mortgage: | |||||
Residential mortgage loans - first liens | $1,510 | $2,929 | $1,900 | $3,064 | |
Residential mortgage loans - junior liens | 58 | 111 | 29 | 111 | |
Home equity lines of credit | 39 | 62 | 40 | 200 | |
1-4 Family residential construction | 0 | 72 | 0 | 0 | |
Total residential mortgage | 1,607 | 3,174 | 1,969 | 3,375 | |
Commercial: | |||||
Commercial loans secured by real estate | 278 | 926 | 120 | 1,338 | |
Commercial and industrial | 3 | 576 | 68 | 761 | |
Commercial construction and land | 0 | 1,033 | 149 | 887 | |
Loans secured by farmland | 236 | 921 | 0 | 923 | |
Agricultural loans | 0 | 39 | 0 | 40 | |
Total commercial | 517 | 3,495 | 337 | 3,949 | |
Consumer | 78 | 28 | 5 | 29 | |
Totals | $2,202 | $6,697 | $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 June 30, 2013 and December 31, 2012:
As of June 30, 2013 | As of December 31, 2012 | ||||||||
Current & | Current & | ||||||||
(In Thousands) | Past Due | Past Due | Past Due | Past Due | Past Due | Past Due | |||
Less than | 30-89 | 90+ | Less than | 30-89 | 90+ | ||||
30 Days | Days | Days | Total | 30 Days | Days | Days | Total | ||
Residential mortgage: | |||||||||
Residential mortgage loans - first liens | $298,731 | $3,769 | $2,306 | $304,806 | $302,373 | $6,228 | $3,026 | $311,627 | |
Residential mortgage loans - junior liens | 24,517 | 121 | 159 | 24,797 | 26,247 | 371 | 130 | 26,748 | |
Home equity lines of credit | 32,879 | 96 | 101 | 33,076 | 32,593 | 184 | 240 | 33,017 | |
1-4 Family residential construction | 14,823 | 0 | 72 | 14,895 | 12,627 | 215 | 0 | 12,842 | |
Total residential mortgage | 370,950 | 3,986 | 2,638 | 377,574 | 373,840 | 6,998 | 3,396 | 384,234 | |
Commercial: | |||||||||
Commercial loans secured by real estate | 152,495 | 1,727 | 946 | 155,168 | 156,834 | 704 | 875 | 158,413 | |
Commercial and industrial | 44,864 | 438 | 510 | 45,812 | 47,569 | 317 | 556 | 48,442 | |
Political subdivisions | 24,033 | 0 | 0 | 24,033 | 31,789 | 0 | 0 | 31,789 | |
Commercial construction and land | 18,974 | 210 | 1,005 | 20,189 | 26,944 | 248 | 1,008 | 28,200 | |
Loans secured by farmland | 9,904 | 105 | 1,125 | 11,134 | 10,438 | 75 | 890 | 11,403 | |
Multi-family (5 or more) residential | 6,268 | 129 | 0 | 6,397 | 6,743 | 2 | 0 | 6,745 | |
Agricultural loans | 3,022 | 0 | 39 | 3,061 | 3,003 | 10 | 40 | 3,053 | |
Other commercial loans | 543 | 0 | 0 | 543 | 362 | 0 | 0 | 362 | |
Total commercial | 260,103 | 2,609 | 3,625 | 266,337 | 283,682 | 1,356 | 3,369 | 288,407 | |
Consumer | 10,929 | 52 | 78 | 11,059 | 11,135 | 129 | 5 | 11,269 | |
Totals | $641,982 | $6,647 | $6,341 | $654,970 | $668,657 | $8,483 | $6,770 | $683,910 |
29 |
Nonaccrual loans are included in the contractual aging in the immediately preceding table. A summary of the contractual aging of nonaccrual loans at June 30, 2013 and December 31, 2012 is as follows:
Current & | ||||
(In Thousands) | Past Due | Past Due | Past Due | |
Less than | 30-89 | 90+ | ||
30 Days | Days | Days | Total | |
June 30, 2013 Nonaccrual Totals | $2,024 | $534 | $4,139 | $6,697 |
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 June 30, 2013 and December 31, 2012 is as follows:
Troubled Debt Restructurings (TDRs): | |||||
Current & | |||||
(In Thousands) | Past Due | Past Due | Past Due | ||
Less than | 30-89 | 90+ | |||
30 Days | Days | Days | Nonaccrual | Total | |
June 30, 2013 Totals | $1,630 | $557 | $0 | $1,154 | $3,341 |
December 31, 2012 Totals | $785 | $121 | $0 | $1,155 | $2,061 |
There were no TDRs that occurred during the second quarter 2012. TDRs that occurred during the second quarter 2013 are as follows:
Quarter Ended June 30, 2013 | Pre- | Post- | |
(Balances in Thousands) | Modification | Modification | |
Number | Outstanding | Outstanding | |
of | Recorded | Recorded | |
Contracts | Investment | Investment | |
Residential mortgage: | |||
Residential mortgage loans - first liens | 1 | $143 | $143 |
Residential mortgage loans - junior liens | 1 | 65 | 65 |
Commercial: | |||
Commercial loans secured by real estate | 1 | 440 | 440 |
Loans secured by farmland | 4 | 512 | 512 |
Agricultural loans | 1 | 13 | 13 |
Consumer | 1 | 6 | 6 |
All of the TDRs in the second quarter 2013 were situations in which the Corporation agreed to permit the borrowers to pay interest only for an extended period of time. All of the second quarter 2013 TDRs, except for the commercial loan secured by real estate, were for one relationship.
30 |
TDRs that occurred during the six-month periods ended June 30, 2013 and 2012 were as follows:
Six Months Ended June 30, 2013 | Pre- | Post- | |
(Balances in Thousands) | Modification | Modification | |
Number | Outstanding | Outstanding | |
of | Recorded | Recorded | |
Contracts | Investment | Investment | |
Residential mortgage: | |||
Residential mortgage loans - first liens | 6 | $677 | $677 |
Residential mortgage loans - junior liens | 3 | 102 | 102 |
Commercial: | |||
Commercial loans secured by real estate | 1 | 440 | 440 |
Loans secured by farmland | 4 | 512 | 512 |
Agricultural loans | 1 | 13 | 13 |
Consumer | 1 | 6 | 6 |
Six Months Ended June 30, 2012 | Pre- | Post- | |
(Balances in Thousands) | Modification | Modification | |
Number | Outstanding | Outstanding | |
of | Recorded | Recorded | |
Contracts | Investment | Investment | |
Commercial: | |||
Commercial and industrial | 1 | $65 | $65 |
The TDRs in the six-month period ended June 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 June 30, 2013 and no change in the allowance for loan losses resulting from these TDRs during the second quarter 2013 or the six-month period ended June 30, 2013.
The TDR in the six-month period ended June 30, 2012 was an extension of the final maturity and lowering of monthly payments required on a commercial loan. There was no allowance for loan losses on this loan at June 30, 2013, and no change in the allowance for loan losses has occurred for this loan since it was restructured.
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) | of | Recorded |
Contracts | Investment | |
Quarter and Six Months Ended June 30, 2013 | ||
(Balances in Thousands) | ||
Commercial, | ||
Commercial loans secured by real estate | 1 | $440 |
In 2012, there were no defaults on loans for which modifications considered to be TDRs were entered into within the previous 12 months.
The event of default in the table above resulted from the borrowers’ failure to make contractual payments of interest only subsequent to the 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 June 30, 2013.
31 |
8. BORROWED FUNDS
SHORT-TERM BORROWINGS
Short-term borrowings include the following:
(In Thousands) | June 30, | Dec. 31, |
2013 | 2012 | |
FHLB-Pittsburgh borrowings | $12,000 | $0 |
Customer repurchase agreements | 4,387 | 5,567 |
Total short-term borrowings | $16,387 | $5,567 |
The FHLB-Pittsburgh loan facilities are collateralized by qualifying loans secured by real estate with a book value totaling $467,018,000 at June 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 $3,764,000 at June 30, 2013 and $4,712,000 at December 31, 2012.
The short-term borrowings from the FHLB-Pittsburgh include two advances of $6,000,000, each of which matures in July 2013 and has an interest rate of 0.22%.
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 June 30, 2013 and December 31, 2012. The carrying value of the underlying securities was $10,841,000 at June 30, 2013 and $11,179,000 at December 31, 2012.
LONG-TERM BORROWINGS
Long-term borrowings are as follows:
(In Thousands) | June 30, | Dec. 31, |
2013 | 2012 | |
FHLB-Pittsburgh borrowings | $12,472 | $15,812 |
Repurchase agreements | 61,000 | 68,000 |
Total long-term borrowings | $73,472 | $83,812 |
Long-term borrowings from FHLB-Pittsburgh are as follows:
(In Thousands) | June 30, | Dec. 31, |
2013 | 2012 | |
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% | 175 | 196 |
Loan maturing in 2017 with a rate of 6.83% | 25 | 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% | 1,222 | 1,297 |
Loan maturing in 2025 with a rate of 4.91% | 1,050 | 1,081 |
Total long-term FHLB-Pittsburgh borrowings | $12,472 | $15,812 |
Repurchase agreements included in long-term borrowings are as follows:
(In Thousands) | June 30, | Dec. 31, |
2013 | 2012 | |
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.
32 |
In December 2007, the Corporation entered into two repurchase agreements of $40,000,000 each with embedded caps. These repurchase agreements mature in 2017. 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. The other borrowing has an interest rate of 4.265% and became putable by the issuer 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 their 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 $78,834,000 at June 30, 2013 and $89,428,000 at December 31, 2012.
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 June 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 | |||
Six Months Ended | Six Months Ended | ||||
June 30, | June 30, | ||||
2013 | 2012 | 2013 | 2012 | ||
Service cost | $0 | $0 | $21 | $46 | |
Interest cost | 36 | 36 | 28 | 41 | |
Expected return on plan assets | (45) | (36) | 0 | 0 | |
Amortization of transition (asset) obligation | 0 | 0 | 0 | 18 | |
Amortization of prior service cost | 0 | 0 | (16) | 7 | |
Recognized net actuarial loss | 16 | 14 | 0 | 0 | |
Net periodic benefit cost | $7 | $14 | $33 | $112 |
(In Thousands) | Pension | Postretirement | |||
Three Months Ended | Three Months Ended | ||||
June 30, | June 30, | ||||
2013 | 2012 | 2013 | 2012 | ||
Service cost | $0 | $0 | $11 | $23 | |
Interest cost | 18 | 18 | 14 | 21 | |
Expected return on plan assets | (22) | (18) | 0 | 0 | |
Amortization of transition (asset) obligation | 0 | 0 | 0 | 9 | |
Amortization of prior service cost | 0 | 0 | (8) | 3 | |
Recognized net actuarial loss | 8 | 7 | 0 | 0 | |
Net periodic benefit cost | $4 | $7 | $17 | $56 |
33 |
In the first six months of 2013, the Corporation funded postretirement contributions totaling $30,000, 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 six 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.
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:
2013 | 2012 | |
Fair value of each option granted | $5.56 | $5.15 |
Volatility | 41% | 41% |
Expected option lives | 8 Years | 7 Years |
Risk-free interest rate | 1.60% | 1.53% |
Dividend yield | 3.69% | 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 six months and second 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 Ended | 6 Months Ended | ||
June 30, | June 30, | June 30, | June 30, | |
2013 | 2012 | 2013 | 2012 | |
Stock options | $96 | $88 | $262 | $247 |
Restricted stock | 109 | 82 | 230 | 164 |
Total | $205 | $170 | $492 | $411 |
34 |
11. INCOME TAXES
The net deferred tax asset at June 30, 2013 and December 31, 2012 represents the following temporary difference components:
June 30, | Dec. 31, | |
(In Thousands) | 2013 | 2012 |
Deferred tax assets: | ||
Defined benefit plans - ASC 835 | $82 | $305 |
Net realized losses on securities | 149 | 1,254 |
Allowance for loan losses | 2,519 | 2,400 |
Credit for alternative minimum tax paid | 3,115 | 3,609 |
Other deferred tax assets | 2,029 | 2,019 |
Total deferred tax assets | 7,894 | 9,587 |
Deferred tax liabilities: | ||
Unrealized holding gains on securities | 1,526 | 6,228 |
Bank premises and equipment | 1,442 | 1,337 |
Core deposit intangibles | 39 | 48 |
Other deferred tax liabilities | 256 | 249 |
Total deferred tax liabilities | 3,263 | 7,862 |
Deferred tax asset, net | $4,631 | $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 June 30, 2013. The deferred tax asset from net realized losses on securities of $149,000 at June 30, 2013 is from securities that, if the Corporation were to sell them, would be classified as capital losses for income tax reporting purposes.
The provision for income tax for the three-month and six-month periods ended June 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 Ended | Six Months Ended | |||
(In thousands) | June 30, | June 30, | ||
2013 | 2012 | 2013 | 2012 | |
(Current) | (Prior Year) | (Current) | (Prior Year) | |
Income before income tax provision | $6,645 | $7,779 | $12,935 | $15,475 |
Income tax provision | 1,671 | 2,094 | 3,255 | 4,203 |
Effective tax rate | 25.15% | 26.92% | 25.16% | 27.16% |
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 2009.
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 |
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.
14. SUBSEQUENT EVENT
In the third quarter 2013, the Corporation incurred professional fees expense of approximately $708,000 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 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, including customer behavior, market conditions and the Corporation’s effectiveness in implementing the recommendations.
36 |
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
Second quarter 2013 net income was $4,974,000, or $0.40 per basic and diluted share, up from $0.38 per share in the first quarter 2013 and down from $0.46 per share in the second quarter 2012. Net income for the six months ended June 30, 2013 totaled $9,680,000, or $0.78 per share, representing an annualized return on average assets of 1.56% and an annualized return on average equity of 10.57%. Net income for the first six months of 2013 was down from $0.92 per share for the first six months of 2012.
Highlights related to the Corporation’s earnings results were as follows:
· | Net interest income of $10,940,000 in the second quarter 2013 was down from $11,047,000 in the first quarter 2013 and $12,128,000 in the second quarter 2012. For the first six months of 2013, net interest income of $21,987,000 was down $2,415,000 (9.9%) from the first six months of 2012. Declining and very low interest rates has led to margin compression over the course of 2012 and the first half of 2013, as yields earned on securities and loans have fallen by more than interest rates paid on deposits and borrowings. Average total loans outstanding was down $35,832,000 (5.1%) in the first six months of 2013 as compared to the first six months of 2012, contributing to the overall reduction in net interest income, including a reduction in average residential mortgage loans outstanding of $15,566,000 resulting from management’s decision to sell a significant portion of residential mortgage loans in the secondary market. 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 in the first six months of 2012 including $398,000 in the second quarter 2012. |
· | In the second quarter 2013, the provision for loan losses was $66,000, down from $183,000 in the first quarter 2013 and $367,000 in the second quarter 2012. The reduction in the provision in the most recent quarter was mainly the result of lower outstanding loans. For the first six months of 2013, the provision for loan losses was $249,000, up $64,000 from the first six months of 2012. |
· | Noninterest revenue totaled $4,191,000 in the second quarter 2013, an increase of $348,000 over the first quarter 2013, and down $88,000 from the second quarter 2012. Total trust and brokerage revenues increased $194,000 in the second quarter over the first quarter 2013. Included in second quarter 2012 noninterest revenue was a net gain from premises and equipment of $270,000, with no corresponding net gain or loss in the most recent quarter. Excluding the net gain from premises and equipment, total noninterest revenue was $182,000 (4.5%) higher in the second quarter 2013 as compared to the second quarter 2012, including an increase in gains from sales of mortgage loans of $214,000. Similarly, total noninterest revenue, excluding the gain from premises and equipment, was $370,000 (4.8%) higher for the first six months of 2013 as compared to the first six months of 2012, including an increase of $494,000 in gains from sales of mortgage loans. |
37 |
· | Realized gains from securities totaled $100,000 in the second quarter 2013, as compared to $1,159,000 in the first quarter 2013 and $203,000 in the second quarter 2012. In the first quarter 2013, the Corporation generated gains from sales of securities totaling $1,159,000, and also incurred a loss from prepayment of a borrowing of $1,023,000. Realized gains from securities totaled $1,259,000 in the first six months of 2013 as compared to $201,000 in the first six months of 2012, while losses from prepayment of borrowings amounted to $1,023,000 in the first six months of 2013 as compared to $143,000 in the same period of 2012. |
· | Noninterest expenses, excluding losses from prepayment of borrowings, totaled $8,520,000 in the second quarter 2013, down slightly from $8,553,000 in the first quarter 2013 and up $199,000 (2.4%) over the second quarter 2012. For the six months ended June 30, 2013, total noninterest expenses, excluding losses from prepayment of borrowings, of $17,073,000 were $339,000 (2.0%) higher than the corresponding total for the first six months of 2012. Pensions and other employee benefit costs were $221,000 lower in the second quarter 2013 than in the first quarter, reflecting normal timing of payroll taxes and similar expenses which are typically highest in the first quarter of each year. For the six months ended June 30, 2013, pensions and other employee benefit costs were $167,000 lower than the total for the first six months of 2012, as health insurance expense associated with the Corporation’s partially self-insured plan was lower due to a lower amount of claims. In the second quarter 2013, the Corporation incurred professional fees expense (included in other operating expense) of $315,000 from 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 the next 5 ½ years. |
More detailed information concerning fluctuations in the Corporation’s earnings results are provided in other sections of Management’s Discussion and Analysis.
Subsequent Event
In the third quarter 2013, the Corporation incurred professional fees expense of approximately $708,000 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 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, including customer behavior, market conditions and the Corporation’s effectiveness in implementing the recommendations.
TABLE I - QUARTERLY FINANCIAL DATA | ||||||
(In Thousands) | ||||||
June 30, | Mar. 31, | Dec. 31, | Sept. 30, | June 30, | Mar. 31, | |
2013 | 2013 | 2012 | 2012 | 2012 | 2012 | |
Interest income | $12,355 | $12,647 | $13,491 | $13,836 | $14,529 | $14,776 |
Interest expense | 1,415 | 1,600 | 1,900 | 2,228 | 2,401 | 2,502 |
Net interest income | 10,940 | 11,047 | 11,591 | 11,608 | 12,128 | 12,274 |
Provision (credit) for loan losses | 66 | 183 | (133) | 236 | 367 | (182) |
Net Interest income after provision (credit) | ||||||
for loan losses | 10,874 | 10,864 | 11,724 | 11,372 | 11,761 | 12,456 |
Other income | 4,191 | 3,843 | 4,327 | 4,122 | 4,279 | 3,655 |
Net gains (losses) on available-for-sale securities | 100 | 1,159 | 51 | 2,430 | 203 | (2) |
Loss on prepayment of debt | 0 | 1,023 | 0 | 2,190 | 143 | 0 |
Other expenses | 8,520 | 8,553 | 7,954 | 8,226 | 8,321 | 8,413 |
Income before income tax provision | 6,645 | 6,290 | 8,148 | 7,508 | 7,779 | 7,696 |
Income tax provision | 1,671 | 1,584 | 2,209 | 2,014 | 2,094 | 2,109 |
Net income | $4,974 | $4,706 | $5,939 | $5,494 | $5,685 | $5,587 |
Net income per share – basic | $0.40 | $0.38 | $0.48 | $0.45 | $0.46 | $0.46 |
Net income per share – diluted | $0.40 | $0.38 | $0.48 | $0.45 | $0.46 | $0.46 |
38 |
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.
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 six-month periods ended June 30, 2013 and June 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.
Six-Month Periods Ended June 30, 2013 and 2012
For the six-month periods, fully taxable equivalent net interest income was $23,635,000 in 2013, $2,467,000 (9.5%) 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 $2,276,000 and net changes in volume had the effect of decreasing net interest income $191,000. The most significant components of the rate change in net interest income in 2013 were a decrease in interest income of $1,760,000 attributable to lower rates earned on available-for-sale securities and a decrease in interest income of $1,353,000 attributable to lower rates earned on loans receivable, partially offset by a decrease in interest expense of $833,000 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 $1,100,000 attributable to a decline in the balance of loans receivable, a decrease in interest expense of $724,000 attributable to a reduction in the balance of borrowed funds, and a decrease in interest expense of $337,000 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 3.99% in 2013, as compared to 4.14% in 2012.
39 |
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:
3 Months Ended | 6 Months Ended | |||
June 30, | June 30, | June 30, | June 30, | |
2013 | 2012 | 2013 | 2012 | |
Interest rate spread: | ||||
Actual from Table III | 3.97% | 4.10% | 3.99% | 4.14% |
Excluding Carolina First security | 3.97% | 3.97% | 3.99% | 4.00% |
Interest margin: | ||||
Actual from Table III | 4.15% | 4.33% | 4.16% | 4.37% |
Excluding Carolina First security | 4.15% | 4.20% | 4.16% | 4.23% |
INTEREST INCOME AND EARNING ASSETS
Interest income totaled $26,650,000 in 2013, a decrease of 14.0% from 2012. Interest and fees on loans receivable decreased $2,453,000, or 11.3%. As indicated in Table III, average available-for-sale securities (at amortized cost) totaled $450,617,000 in 2013, a decrease of $10,434,000 (2.3%) 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 3.25% for 2013 and 4.00% in 2012.
The average balance of gross loans receivable decreased 5.1% to $666,793,000 in 2013 from $702,625,000 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 5.84% in 2013 from 6.23% 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 $26,323,000 in 2013 from $35,817,000 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 $1,888,000, or 38.5%, to $3,015,000 in 2013 from $4,903,000 in 2012. Table III shows that the overall cost of funds on interest-bearing liabilities fell to 0.70% in 2013 from 1.05% in 2012.
Total average deposits (interest-bearing and noninterest-bearing) decreased 3.7%, to $968,333,000 in 2013 from $1,005,768,000 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 interest checking and savings 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.
40 |
Total average borrowed funds decreased $37,583,000 to $83,407,000 in 2013 from $120,990,000 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 June 30, 2013. The average rate on borrowed funds was 3.78% in 2013, compared to 3.79% in 2012.
Three-Month Periods Ended June 30, 2013 and 2012
Except as noted below, significant changes in the three-month results are consistent with the discussion of the six-month results provided in the previous section.
For the three-month periods, fully taxable equivalent net interest income was $11,765,000 in 2013, $1,214,000 (9.4%) lower than in 2012. As shown in Table IV, interest rate changes had the effect of decreasing net interest income $1,085,000 and net changes in volume had the effect of decreasing net interest income $129,000 in 2013 compared to 2012. As presented in Table III, the “Interest Rate Spread” was 3.97% in 2013, as compared to 4.10% in 2012.
Interest income totaled $13,180,000 in 2013, a decrease of 14.3% from 2012. Income from available-for-sale securities decreased $891,000 (19.7%), while interest and fees from loans receivable decreased $1,290,000, or 11.9%. As indicated in Table III, total average available-for-sale securities (at amortized cost) in 2013 decreased to $455,446,000 from $463,366,000 in 2012. The average rate of return on available-for-sale securities was 3.19% for 2013 and 3.92% in 2012. For the three-month period, the average balance of gross loans receivable decreased 6.3% to $658,905,000 in 2013 from $703,096,000 in 2012. The average rate of return on loans was 5.80% in 2013 and 6.18% in 2012.
For the three-month period, interest expense fell $986,000, or 41.1%, to $1,415,000 in 2013 from $2,401,000 in 2012. Total average deposits (interest-bearing and noninterest-bearing) decreased 4.7%, to $964,074,000 in 2013 from $1,011,232,000 in 2012. Total average borrowed funds decreased $39,652,000 to $79,299,000 in 2013 from $118,951,000 in 2012.
41 |
TABLE II - ANALYSIS OF INTEREST INCOME AND EXPENSE
Three Months Ended | Six Months Ended | |||||
June 30, | Increase/ | June 30, | Increase/ | |||
(In Thousands) | 2013 | 2012 | (Decrease) | 2013 | 2012 | (Decrease) |
INTEREST INCOME | ||||||
Available-for-sale securities: | ||||||
Taxable | $1,726 | $2,593 | ($867) | $3,525 | $5,326 | ($1,801) |
Tax-exempt | 1,897 | 1,921 | (24) | 3,743 | 3,837 | (94) |
Total available-for-sale securities | 3,623 | 4,514 | (891) | 7,268 | 9,163 | (1,895) |
Interest-bearing due from banks | 23 | 31 | (8) | 51 | 59 | (8) |
Loans held for sale | 12 | 23 | (11) | 33 | 32 | 1 |
Loans receivable: | ||||||
Taxable | 9,028 | 10,242 | (1,214) | 18,253 | 20,608 | (2,355) |
Tax-exempt | 494 | 570 | (76) | 1,045 | 1,143 | (98) |
Total loans receivable | 9,522 | 10,812 | (1,290) | 19,298 | 21,751 | (2,453) |
Total Interest Income | 13,180 | 15,380 | (2,200) | 26,650 | 31,005 | (4,355) |
INTEREST EXPENSE | ||||||
Interest-bearing deposits: | ||||||
Interest checking | 51 | 50 | 1 | 103 | 101 | 2 |
Money market | 74 | 97 | (23) | 146 | 194 | (48) |
Savings | 29 | 27 | 2 | 58 | 53 | 5 |
Certificates of deposit | 375 | 770 | (395) | 836 | 1,596 | (760) |
Individual Retirement Accounts | 144 | 326 | (182) | 308 | 676 | (368) |
Other time deposits | 0 | 1 | (1) | 0 | 1 | (1) |
Total interest-bearing deposits | 673 | 1,271 | (598) | 1,451 | 2,621 | (1,170) |
Borrowed funds: | ||||||
Short-term | 2 | 1 | 1 | 3 | 4 | (1) |
Long-term | 740 | 1,129 | (389) | 1,561 | 2,278 | (717) |
Total borrowed funds | 742 | 1,130 | (388) | 1,564 | 2,282 | (718) |
Total Interest Expense | 1,415 | 2,401 | (986) | 3,015 | 4,903 | (1,888) |
Net Interest Income | $11,765 | $12,979 | ($1,214) | $23,635 | $26,102 | ($2,467) |
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%.
42 |
TABLE III - ANALYSIS OF AVERAGE DAILY BALANCES AND RATES
(Dollars in Thousands)
3 Months | 3 Months | 6 Months | 6 Months | |||||
Ended | Rate of | Ended | Rate of | Ended | Rate of | Ended | Rate of | |
6/30/2013 | Return/ | 6/30/2012 | Return/ | 6/30/2013 | Return/ | 6/30/2012 | Return/ | |
Average | Cost of | Average | Cost of | Average | Cost of | Average | Cost of | |
Balance | Funds % | Balance | Funds % | Balance | Funds % | Balance | Funds % | |
EARNING ASSETS | ||||||||
Available-for-sale securities, | ||||||||
at amortized cost: | ||||||||
Taxable | $323,248 | 2.14% | $333,255 | 3.13% | $319,451 | 2.23% | $332,131 | 3.22% |
Tax-exempt | 132,198 | 5.76% | 130,111 | 5.94% | 131,166 | 5.75% | 128,920 | 5.99% |
Total available-for-sale securities | 455,446 | 3.19% | 463,366 | 3.92% | 450,617 | 3.25% | 461,051 | 4.00% |
Interest-bearing due from banks | 23,044 | 0.40% | 37,300 | 0.33% | 26,323 | 0.39% | 35,817 | 0.33% |
Federal funds sold | 3 | 0.00% | 0 | 0.00% | 9 | 0.00% | 0 | 0.00% |
Loans held for sale | 787 | 6.12% | 1,865 | 4.96% | 1,486 | 4.48% | 1,461 | 4.40% |
Loans receivable: | ||||||||
Taxable | 625,215 | 5.79% | 666,752 | 6.18% | 630,716 | 5.84% | 666,344 | 6.22% |
Tax-exempt | 33,690 | 5.88% | 36,344 | 6.31% | 36,077 | 5.84% | 36,281 | 6.34% |
Total loans receivable | 658,905 | 5.80% | 703,096 | 6.18% | 666,793 | 5.84% | 702,625 | 6.23% |
Total Earning Assets | 1,138,185 | 4.64% | 1,205,627 | 5.13% | 1,145,228 | 4.69% | 1,200,954 | 5.19% |
Cash | 16,961 | 17,791 | 16,523 | 17,341 | ||||
Unrealized gain/loss on securities | 13,820 | 17,545 | 15,038 | 17,734 | ||||
Allowance for loan losses | (7,229) | (7,435) | (7,178) | (7,587) | ||||
Bank premises and equipment | 18,351 | 18,908 | 18,502 | 18,903 | ||||
Intangible Asset - Core Deposit Intangible | 120 | 186 | 126 | 195 | ||||
Intangible Asset - Goodwill | 11,942 | 11,942 | 11,942 | 11,942 | ||||
Other assets | 43,127 | 47,046 | 43,252 | 47,664 | ||||
Total Assets | $1,235,277 | $1,311,610 | $1,243,433 | $1,307,146 | ||||
INTEREST-BEARING LIABILITIES | ||||||||
Interest-bearing deposits: | ||||||||
Interest checking | $167,404 | 0.12% | $156,994 | 0.13% | $170,758 | 0.12% | $159,259 | 0.13% |
Money market | 204,444 | 0.15% | 210,646 | 0.19% | 203,293 | 0.14% | 208,256 | 0.19% |
Savings | 117,224 | 0.10% | 107,514 | 0.10% | 116,883 | 0.10% | 106,023 | 0.10% |
Certificates of deposit | 150,358 | 1.00% | 199,320 | 1.55% | 155,158 | 1.09% | 195,622 | 1.64% |
Individual Retirement Accounts | 130,368 | 0.44% | 144,095 | 0.91% | 132,212 | 0.47% | 145,168 | 0.94% |
Other time deposits | 1,161 | 0.00% | 1,314 | 0.31% | 1,004 | 0.00% | 1,128 | 0.18% |
Total interest-bearing deposits | 770,959 | 0.35% | 819,883 | 0.62% | 779,308 | 0.38% | 815,456 | 0.65% |
Borrowed funds: | ||||||||
Short-term | 5,684 | 0.14% | 5,650 | 0.07% | 4,956 | 0.12% | 6,536 | 0.12% |
Long-term | 73,615 | 4.03% | 113,301 | 4.01% | 78,451 | 4.01% | 114,454 | 4.00% |
Total borrowed funds | 79,299 | 3.75% | 118,951 | 3.82% | 83,407 | 3.78% | 120,990 | 3.79% |
Total Interest-bearing Liabilities | 850,258 | 0.67% | 938,834 | 1.03% | 862,715 | 0.70% | 936,446 | 1.05% |
Demand deposits | 193,115 | 191,349 | 189,025 | 190,312 | ||||
Other liabilities | 8,292 | 7,774 | 8,582 | 8,613 | ||||
Total Liabilities | 1,051,665 | 1,137,957 | 1,060,322 | 1,135,371 | ||||
Stockholders' equity, excluding | ||||||||
other comprehensive income/loss | 174,782 | 162,721 | 173,686 | 160,761 | ||||
Other comprehensive income/loss | 8,830 | 10,932 | 9,425 | 11,014 | ||||
Total Stockholders' Equity | 183,612 | 173,653 | 183,111 | 171,775 | ||||
Total Liabilities and Stockholders' Equity | $1,235,277 | $1,311,610 | $1,243,433 | $1,307,146 | ||||
Interest Rate Spread | 3.97% | 4.10% | 3.99% | 4.14% | ||||
Net Interest Income/Earning Assets | 4.15% | 4.33% | 4.16% | 4.37% | ||||
Total Deposits (Interest-bearing | ||||||||
and Demand) | $964,074 | $1,011,232 | $968,333 | $1,005,768 |
(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.
43 |
TABLE IV - ANALYSIS OF VOLUME AND RATE CHANGES
(In Thousands) | 3 Months Ended 6/30/13 vs. 6/30/12 | 6 Months Ended 6/30/13 vs. 6/30/12 | ||||
Change in | Change in | Total | Change in | Change in | Total | |
Volume | Rate | Change | Volume | Rate | Change | |
EARNING ASSETS | ||||||
Available-for-sale securities: | ||||||
Taxable | ($74) | ($793) | ($867) | ($198) | ($1,603) | ($1,801) |
Tax-exempt | 32 | (56) | (24) | 63 | (157) | (94) |
Total available-for-sale securities | (42) | (849) | (891) | (135) | (1,760) | (1,895) |
Interest-bearing due from banks | (14) | 6 | (8) | (18) | 10 | (8) |
Loans held for sale | (10) | (1) | (11) | 1 | 0 | 1 |
Loans receivable: | ||||||
Taxable | (611) | (603) | (1,214) | (1,094) | (1,261) | (2,355) |
Tax-exempt | (39) | (37) | (76) | (6) | (92) | (98) |
Total loans receivable | (650) | (640) | (1,290) | (1,100) | (1,353) | (2,453) |
Total Interest Income | (716) | (1,484) | (2,200) | (1,252) | (3,103) | (4,355) |
INTEREST-BEARING LIABILITIES | ||||||
Interest-bearing deposits: | ||||||
Interest checking | 4 | (3) | 1 | 7 | (5) | 2 |
Money market | (3) | (20) | (23) | (5) | (43) | (48) |
Savings | 2 | 0 | 2 | 5 | 0 | 5 |
Certificates of deposit | (165) | (230) | (395) | (288) | (472) | (760) |
Individual Retirement Accounts | (29) | (153) | (182) | (56) | (312) | (368) |
Other time deposits | 0 | (1) | (1) | 0 | (1) | (1) |
Total interest-bearing deposits | (191) | (407) | (598) | (337) | (833) | (1,170) |
Borrowed funds: | ||||||
Short-term | 0 | 1 | 1 | (1) | 0 | (1) |
Long-term | (396) | 7 | (389) | (723) | 6 | (717) |
Total borrowed funds | (396) | 8 | (388) | (724) | 6 | (718) |
Total Interest Expense | (587) | (399) | (986) | (1,061) | (827) | (1,888) |
Net Interest Income | ($129) | ($1,085) | ($1,214) | ($191) | ($2,276) | ($2,467) |
(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.
44 |
TABLE V - COMPARISON OF NONINTEREST INCOME
(In Thousands)
6 Months Ended | ||||
June 30, | $ | % | ||
2013 | 2012 | Change | Change | |
Service charges on deposit accounts | $2,330 | $2,417 | ($87) | (3.6) |
Service charges and fees | 417 | 455 | (38) | (8.4) |
Trust and financial management revenue | 1,989 | 1,889 | 100 | 5.3 |
Brokerage revenue | 381 | 456 | (75) | (16.4) |
Insurance commissions, fees and premiums | 104 | 107 | (3) | (2.8) |
Interchange revenue from debit card transactions | 969 | 983 | (14) | (1.4) |
Net gains from sales of loans | 1,132 | 638 | 494 | 77.4 |
Increase in cash surrender value of life insurance | 192 | 236 | (44) | (18.6) |
Net gain from premises and equipment | 0 | 270 | (270) | (100.0) |
Other operating income | 520 | 483 | 37 | 7.7 |
Total other operating income before realized gains | ||||
(losses) on available-for-sale securities, net | $8,034 | $7,934 | $100 | 1.3 |
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 $100,000 or 1.3%, in the first six months of 2013 as compared to the first six months of 2012. The most significant variances are as follows:
· | Net gains from sales of loans increased $494,000. 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, including the impact of ongoing refinancing activity. |
· | The net gain from premises and equipment of $270,000 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. |
TABLE VI - COMPARISON OF NONINTEREST INCOME
(In Thousands)
3 Months Ended | ||||
June 30, | $ | % | ||
2013 | 2012 | Change | Change | |
Service charges on deposit accounts | $1,171 | $1,256 | ($85) | (6.8) |
Service charges and fees | 216 | 235 | (19) | (8.1) |
Trust and financial management revenue | 1,045 | 960 | 85 | 8.9 |
Brokerage revenue | 237 | 288 | (51) | (17.7) |
Insurance commissions, fees and premiums | 59 | 73 | (14) | (19.2) |
Interchange revenue from debit card transactions | 505 | 488 | 17 | 3.5 |
Net gains from sales of loans | 587 | 373 | 214 | 57.4 |
Increase in cash surrender value of life insurance | 99 | 117 | (18) | (15.4) |
Net gain from premises and equipment | 0 | 270 | (270) | (100.0) |
Other operating income | 272 | 219 | 53 | 24.2 |
Total other operating income before realized gains | ||||
(losses) on available-for-sale securities, net | $4,191 | $4,279 | ($88) | (2.1) |
45 |
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 decreased $88,000 or 2.1%, in the three months ended June 30, 2013 as compared to the three months ended June 30, 2012. The most significant variances are as follows:
· | As described above, gains from sales of loans increased $214,000, with all of the gains resulting from sales of residential mortgage loans under the MPF Xtra program. |
· | As noted previously, the net gain from premises and equipment of $270,000 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. |
TABLE VII - COMPARISON OF NONINTEREST EXPENSE
(In Thousands)
6 Months Ended | ||||
June 30, | $ | % | ||
2013 | 2012 | Change | Change | |
Salaries and wages | $7,235 | $7,161 | $74 | 1.0 |
Pensions and other employee benefits | 2,289 | 2,456 | (167) | (6.8) |
Occupancy expense, net | 1,233 | 1,264 | (31) | (2.5) |
Furniture and equipment expense | 977 | 943 | 34 | 3.6 |
FDIC Assessments | 299 | 303 | (4) | (1.3) |
Pennsylvania shares tax | 701 | 672 | 29 | 4.3 |
Loss on prepayment of debt | 1,023 | 143 | 880 | 615.4 |
Other operating expense | 4,339 | 3,935 | 404 | 10.3 |
Total Other Expense | $18,096 | $16,877 | $1,219 | 7.2 |
As shown in Table VII, total noninterest expense increased $1,219,000 or 7.2% in the first six months of 2013 as compared to the first six months of 2012. The increase in expense included the loss on prepayment of debt of $1,023,000 in 2013 and a loss on prepayment of debt of $143,000 in 2012, which is discussed in the Earnings Overview section of Management’s Discussion and Analysis. Excluding the loss on prepayment of debt, total noninterest expense increased $339,000, or 2.0%. Other significant variances include the following:
· | Pensions and other employee benefits decreased $167,000, or 6.8%. Health care expense decreased $140,000 as the amount of claims incurred during the first six months of 2013 was lower than in the first six 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 $79,000, 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 $46,000 as a result of a decrease in the Corporation’s experience-based Pennsylvania rate in 2013. |
· | Other operating expense increased $404,000, or 10.3%. This category includes many different types of expenses, with the most significant differences in amounts between the first six months of 2013 and 2012 as follows: |
Ø | Professional fees increased $377,000, or 156.7%, in the first six 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 the next 5 ½ years. |
Ø | Expense related to a change in third-party merchant processing was $117,000 in the first six months of 2013 with no corresponding expense in the first six months of 2012. |
46 |
TABLE VIII - COMPARISON OF NONINTEREST EXPENSE
(In Thousands)
3 Months Ended | ||||
June 30, | $ | % | ||
2013 | 2012 | Change | Change | |
Salaries and wages | $3,635 | $3,586 | $49 | 1.4 |
Pensions and other employee benefits | 1,034 | 1,090 | (56) | (5.1) |
Occupancy expense, net | 599 | 628 | (29) | (4.6) |
Furniture and equipment expense | 483 | 461 | 22 | 4.8 |
FDIC Assessments | 147 | 157 | (10) | (6.4) |
Pennsylvania shares tax | 351 | 340 | 11 | 3.2 |
Loss on prepayment of debt | 0 | 143 | (143) | (100.0) |
Other operating expense | 2,271 | 2,059 | 212 | 10.3 |
Total Other Expense | $8,520 | $8,464 | $56 | 0.7 |
As shown in Table VIII, total noninterest expense increased $56,000 or 0.7% in the three months ended June 30, 2013 as compared to the three months ended June 30, 2012. The 2012 expenses include the loss on prepayment of debt of $143,000 with no corresponding loss in the three months ended June 30, 2013. Excluding the loss on prepayment of debt in 2012, total noninterest expense increased $199,000, or 2.4%. Significant variances include the following:
· | Pensions and other employee benefits decreased $56,000, or 5.1%. As a result of lower claims, healthcare expense decreased in the three months ended June 30, 2013 compared to the same period in 2012. Postretirement health care expense decreased reflecting amendments to the plan as previously noted. |
· | Other operating expense increased $212,000, or 10.3%. This category includes many different types of expenses, with the most significant differences in amounts between the three months ended June 30, 2013 and 2012 as follows: |
Ø | Professional fees increased $331,000, or 255.3%, in the three months ended June 30, 2013 over the same period in 2012. As noted previously, the Corporation incurred professional fee expense of $315,000 in the second quarter 2013 for a consulting project related to related to debit card operations and electronic funds processing. |
Ø | Expense related to a change in third-party merchant processing was $56,000 in the three months ended June 30, 2013 with no corresponding expense in the same period of 2012. |
Ø | Realized losses from other real estate properties acquired via foreclosures amounted to $50,000 in the second quarter 2013 as compared to $184,000 in the second quarter 2012. |
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.
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.
47 |
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 $7,198,000 at June 30, 2013, up from $6,857,000 at December 31, 2012. As shown in Table X, the specific allowance on impaired loans totaled $762,000 at June 30, 2013, which was $139,000 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 $258,000 higher at June 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 in the first six months of 2013 as compared to the percentage used throughout 2012. (The Corporation used net charge-offs as a percentage of average outstanding loans for the previous three calendar years to estimate a portion of the collectively determined allowance at both June 30, 2013 and 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 June 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.
The provision for loan losses by segment for the three-month and six-month periods ended June 30, 2013 and 2012 is as follows:
(In Thousands) | 3 Months Ended | 6 Months Ended | |||
June 30, | June 30, | June 30, | June 30, | ||
2013 | 2012 | 2013 | 2012 | ||
Residential mortgage | $132 | ($8) | $385 | $35 | |
Commercial | (81) | 319 | (104) | 98 | |
Consumer | 15 | 56 | 11 | 50 | |
Unallocated | 0 | 0 | (43) | 2 | |
Total | $66 | $367 | $249 | $185 |
The provision for loan losses in the second quarter 2013 included a net increase in the allowance for loan losses on impaired loans of $171,000, including an increase in the allowance on impaired residential mortgage loans of $97,000 and an increase in the allowance on impaired commercial loans of $77,000. The net credit for loan losses from the commercial segment in the second quarter 2013 included a reduction in the collectively evaluated portion of the allowance of $120,000, mainly due to a reduction in outstanding commercial loans. In the second quarter 2012, the provision for loan losses included a $237,000 increase in the allowance on one commercial relationship.
For the first six months of 2013, the provision for loan losses included a net increase in the allowance on impaired loans of $139,000, including net increases in allowances on impaired residential mortgage loans of $62,000 and on commercial loans of $91,000. The increase in the provision for loan losses for the residential mortgage segment in 2013 over 2012 included an increase in the collectively evaluated portion of the allowance of $258,000, reflecting an increase in the net charge-off percentage used in the calculations as described above. The credit for the commercial segment in 2013 included the effect of net recoveries of $181,000 (recoveries on previously charged-off loans in excess of current period charge-offs). The provision for loan losses of $185,000 in the first six months of 2012 included an increase of $320,000 in the allowance on impaired loans for one commercial loan relationship, partially offset by reductions in the portions of the collectively evaluated allowances based on changes in the net charge-off factors for the residential mortgage and commercial segments.
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 $6,971,000 at June 30, 2013, down 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 June 30, 2013 of $6,114,000 as compared to the December 31, 2012 total of $7,756,000, mainly due to a lower amount of past due residential mortgage loans. Also, total loans past due 90 days or more and still accruing interest was down slightly at June 30, 2013 to $2,202,000 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 June 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 $8,899,000 at June 30, 2013 were $765,000 lower than nonperforming loans at December 31, 2012. Also, nonperforming loans as a percentage of total loans decreased slightly, to 1.36% at June 30, 2013 compared to 1.41% at December 31, 2012. Total nonperforming assets at June 30, 2013 were $9,789,000 compared to $10,543,000 at December 31, 2012. Total nonperforming assets as a percentage of total assets decreased slightly to 0.80% from 0.82% at December 31, 2012. The allowance for loan losses was 1.10% of total loans outstanding at June 30, 2013, up from 1.00% at December 31, 2012, and the allowance as a percentage of nonperforming loans was 80.89% at June 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.
48 |
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 June 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)
June 30, | June 30, | Years Ended December 31, | |||||
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |
Balance, beginning of year | $6,857 | $7,705 | $7,705 | $9,107 | $8,265 | $7,857 | $8,859 |
Charge-offs: | |||||||
Residential mortgage | (76) | (188) | (552) | (100) | (340) | (146) | (173) |
Commercial | (114) | (35) | (498) | (1,189) | (91) | (39) | (1,607) |
Consumer | (55) | (68) | (171) | (157) | (188) | (293) | (259) |
Total charge-offs | (245) | (291) | (1,221) | (1,446) | (619) | (478) | (2,039) |
Recoveries: | |||||||
Residential mortgage | 11 | 18 | 18 | 3 | 55 | 8 | 19 |
Commercial | 295 | 5 | 8 | 255 | 113 | 77 | 22 |
Consumer | 31 | 35 | 59 | 71 | 102 | 121 | 87 |
Total recoveries | 337 | 58 | 85 | 329 | 270 | 206 | 128 |
Net recoveries (charge-offs) | 92 | (233) | (1,136) | (1,117) | (349) | (272) | (1,911) |
Provision (credit) for loan losses | 249 | 185 | 288 | (285) | 1,191 | 680 | 909 |
Balance, end of period | $7,198 | $7,657 | $6,857 | $7,705 | $9,107 | $8,265 | $7,857 |
Net (recoveries) charge-offs as a % of | |||||||
average loans | -0.01% | 0.03% | 0.16% | 0.16% | 0.05% | 0.04% | 0.26% |
TABLE X - COMPONENTS OF THE ALLOWANCE FOR LOAN LOSSES
(In Thousands)
As of | ||||||
June 30, | As of December 31, | |||||
2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
ASC 310 - Impaired loans | $762 | $623 | $1,126 | $2,288 | $1,126 | $456 |
ASC 450 - Collective segments: | ||||||
Commercial | 2,580 | 2,594 | 2,811 | 3,047 | 2,677 | 2,654 |
Residential mortgage | 3,269 | 3,011 | 3,130 | 3,227 | 3,859 | 3,920 |
Consumer | 189 | 188 | 204 | 232 | 281 | 399 |
Unallocated | 398 | 441 | 434 | 313 | 322 | 428 |
Total Allowance | $7,198 | $6,857 | $7,705 | $9,107 | $8,265 | $7,857 |
The above allocation is based on estimates and subjective judgments and is not necessarily indicative of the
specific amounts or loan categories in which losses may occur.
49 |
TABLE XI - PAST DUE AND IMPAIRED LOANS, NONPERFORMING ASSETS
AND TROUBLED DEBT RESTRUCTURINGS (TDRs)
(In Thousands) | As of | |||||
June 30, | As of December 31, | |||||
2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
Impaired loans with a valuation allowance | $1,874 | $2,710 | $3,433 | $5,457 | $2,690 | $2,230 |
Impaired loans without a valuation allowance | 5,097 | 4,719 | 4,431 | 3,191 | 3,257 | 3,435 |
Total impaired loans | $6,971 | $7,429 | $7,864 | $8,648 | $5,947 | $5,665 |
Total loans past due 30-89 days and still accruing | $6,114 | $7,756 | $7,898 | $7,125 | $9,445 | $9,875 |
Nonperforming assets: | ||||||
Total nonaccrual loans | $6,697 | $7,353 | $7,197 | $10,809 | $9,092 | $7,200 |
Total loans past due 90 days or more and still accruing | 2,202 | 2,311 | 1,267 | 727 | 31 | 1,305 |
Total nonperforming loans | 8,899 | 9,664 | 8,464 | 11,536 | 9,123 | 8,505 |
Foreclosed assets held for sale (real estate) | 890 | 879 | 1,235 | 537 | 873 | 298 |
Total nonperforming assets | $9,789 | $10,543 | $9,699 | $12,073 | $9,996 | $8,803 |
Loans subject to troubled debt restructurings (TDRs): | ||||||
Performing | $2,187 | $906 | $1,064 | $645 | $326 | $0 |
Nonperforming | 1,154 | 1,155 | 2,413 | 0 | 0 | 0 |
Total TDRs | $3,341 | $2,061 | $3,477 | $645 | $326 | $0 |
Total nonperforming loans as a % of loans | 1.36% | 1.41% | 1.19% | 1.58% | 1.27% | 1.14% |
Total nonperforming assets as a % of assets | 0.80% | 0.82% | 0.73% | 0.92% | 0.76% | 0.69% |
Allowance for loan losses as a % of total loans | 1.10% | 1.00% | 1.09% | 1.25% | 1.15% | 1.06% |
Allowance for loan losses as a % of nonperforming loans | 80.89% | 70.95% | 91.03% | 78.94% | 90.60% | 92.38% |
TABLE XII - SUMMARY OF LOANS BY TYPE
(In Thousands) | June 30, | As of December 31, | ||||
2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
Residential mortgage: | ||||||
Residential mortgage loans - first liens | $304,806 | $311,627 | $331,015 | $333,012 | $340,268 | $353,909 |
Residential mortgage loans - junior liens | 24,797 | 26,748 | 28,851 | 31,590 | 35,734 | 40,657 |
Home equity lines of credit | 33,076 | 33,017 | 30,037 | 26,853 | 23,577 | 21,304 |
1-4 Family residential construction | 14,895 | 12,842 | 9,959 | 14,379 | 11,452 | 11,262 |
Total residential mortgage | 377,574 | 384,234 | 399,862 | 405,834 | 411,031 | 427,132 |
Commercial: | ||||||
Commercial loans secured by real estate | 155,168 | 158,413 | 156,388 | 167,094 | 163,483 | 165,979 |
Commercial and industrial | 45,812 | 48,442 | 57,191 | 59,005 | 49,753 | 48,295 |
Political subdivisions | 24,033 | 31,789 | 37,620 | 36,480 | 37,598 | 38,790 |
Commercial construction and land | 20,189 | 28,200 | 23,518 | 24,004 | 15,264 | 13,730 |
Loans secured by farmland | 11,134 | 11,403 | 10,949 | 11,353 | 11,856 | 9,140 |
Multi-family (5 or more) residential | 6,397 | 6,745 | 6,583 | 7,781 | 8,338 | 8,367 |
Agricultural loans | 3,061 | 3,053 | 2,987 | 3,472 | 3,848 | 4,495 |
Other commercial loans | 543 | 362 | 552 | 392 | 638 | 884 |
Total commercial | 266,337 | 288,407 | 295,788 | 309,581 | 290,778 | 289,680 |
Consumer | 11,059 | 11,269 | 12,665 | 14,996 | 19,202 | 26,732 |
Total | 654,970 | 683,910 | 708,315 | 730,411 | 721,011 | 743,544 |
Less: allowance for loan losses | (7,198) | (6,857) | (7,705) | (9,107) | (8,265) | (7,857) |
Loans, net | $647,772 | $677,053 | $700,610 | $721,304 | $712,746 | $735,687 |
50 |
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 June 30, 2013, the Corporation maintained overnight interest-bearing deposits with the Federal Reserve Bank of Philadelphia and other correspondent banks totaling $11,871,000.
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 $26,699,000 at June 30, 2013.
The Corporation’s outstanding, available, and total credit facilities at June 30, 2013 and December 31, 2012 are as follows:
Outstanding | Available | Total Credit | ||||
(In Thousands) | June 30, | Dec. 31, | June 30, | Dec. 31, | June 30, | Dec. 31, |
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |
Federal Home Loan Bank of Pittsburgh | $26,469 | $17,809 | $295,086 | $328,023 | $321,555 | $345,832 |
Federal Reserve Bank Discount Window | 0 | 0 | 25,668 | 27,367 | 25,668 | 27,367 |
Other correspondent banks | 0 | 0 | 45,000 | 45,000 | 45,000 | 45,000 |
Total credit facilities | $26,469 | $17,809 | $365,754 | $400,390 | $392,223 | $418,199 |
At June 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 $12,472,000, short-term borrowings with a total amount of $12,000,000, 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.
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 June 30, 2013, the carrying value of available-for-sale securities in excess of amounts required to meet pledging or repurchase agreement obligations was $256,006,000.
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 June 30, 2013 and December 31, 2012 are presented below. Management believes, as of June 30, 2013 and December 31, 2012, that the Corporation and C&N Bank meet all capital adequacy requirements to which they are subject.
51 |
Minimum To Be Well | ||||||
(Dollars in Thousands) | Minimum | Capitalized Under | ||||
Capital | Prompt Corrective | |||||
Actual | Requirement | Action Provisions | ||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |
June 30, 2013: | ||||||
Total capital to risk-weighted assets: | ||||||
Consolidated | $172,544 | 25.75% | $53,609 | ³8% | n/a | n/a |
C&N Bank | 158,204 | 23.90% | 52,953 | ³8% | $66,192 | ³10% |
Tier 1 capital to risk-weighted assets: | ||||||
Consolidated | 164,108 | 24.49% | 26,805 | ³4% | n/a | n/a |
C&N Bank | 150,983 | 22.81% | 26,477 | ³4% | 39,715 | ³6% |
Tier 1 capital to average assets: | ||||||
Consolidated | 164,108 | 13.51% | 48,588 | ³4% | n/a | n/a |
C&N Bank | 150,983 | 12.54% | 48,159 | ³4% | 60,199 | ³5% |
December 31, 2012: | ||||||
Total capital to risk-weighted assets: | ||||||
Consolidated | $165,972 | 24.01% | $55,299 | ³8% | n/a | n/a |
C&N Bank | 152,462 | 22.31% | 54,665 | ³8% | $68,331 | ³10% |
Tier 1 capital to risk-weighted assets: | ||||||
Consolidated | 158,008 | 22.86% | 27,650 | ³4% | n/a | n/a |
C&N Bank | 145,596 | 21.31% | 27,332 | ³4% | 40,998 | ³6% |
Tier 1 capital to average assets: | ||||||
Consolidated | 158,008 | 12.53% | 50,459 | ³4% | n/a | n/a |
C&N Bank | 145,596 | 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.
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 $2,832,000 at June 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 June 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 June 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 residential mortgages and past due loans and provides a transition period for several aspects of the new rule.
52 |
A summarized comparison of the existing capital requirements with requirements under the new rule is as follows:
Current General | ||
Risk-Based | ||
Capital Rule | New Capital Rule | |
Minimum regulatory capital ratios: | ||
Common equity tier 1 capital/ | ||
risk-weighted assets (RWA) | N/A | 4.5% |
Tier 1 capital / RWA | 4% | 6% |
Total capital / RWA | 8% | 8% |
Tier 1 capital / Average assets | ||
(Leverage ratio) | 4% | 4% |
Capital buffers: | ||
Capital conservation buffer | N/A | 2.5% of RWA; composed of |
common equity tier 1 capital | ||
Prompt correction action levels - | ||
Common equity tier 1 capital ratio: | ||
Well capitalized | N/A | ³6.5% |
Adequately capitalized | N/A | ³4.5% |
Undercapitalized | N/A | <4.5% |
Significantly undercapitalized | N/A | <3% |
Prompt correction action levels - | ||
Tier 1 capital ratio: | ||
Well capitalized | ³6% | ³8% |
Adequately capitalized | ³4% | ³6% |
Undercapitalized | <4% | <6% |
Significantly undercapitalized | <3% | <4% |
Prompt correction action levels - | ||
Total capital ratio: | ||
Well capitalized | ³10% | ³10% |
Adequately capitalized | ³8% | ³8% |
Undercapitalized | <8% | <8% |
Significantly undercapitalized | <6% | <6% |
Prompt correction action levels - | ||
Leverage ratio: | ||
Well capitalized | ³5% | ³5% |
Adequately capitalized | ³4% | ³4% |
Undercapitalized | <4% | <4% |
Significantly undercapitalized | <3% | <3% |
Prompt correction action levels - | ||
Critically undercapitalized: | ||
Tangible equity to total assets | ≤2% | ≤2% |
53 |
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: | |||||
2015 | 2016 | 2017 | 2018 | 2019 | |
Minimum common equity tier 1 capital ratio | 4.5% | 4.5% | 4.5% | 4.5% | 4.5% |
Common equity tier 1 capital conservation buffer | N/A | 0.625% | 1.25% | 1.875% | 2.5% |
Minimum common equity tier 1 capital ratio plus | |||||
capital conservation buffer | 4.5% | 5.125% | 5.75% | 6.375% | 7.0% |
Phase-in of most deductions from common equity | |||||
tier 1 capital | 40% | 60% | 80% | 100% | 100% |
Minimum tier 1 capital ratio | 6.0% | 6.0% | 6.0% | 6.0% | 6.0% |
Minimum tier 1 capital ratio plus capital | |||||
conservation buffer | N/A | 6.625% | 7.25% | 7.875% | 8.5% |
Minimum total capital ratio | 8.0% | 8.0% | 8.0% | 8.0% | 8.0% |
Minimum total capital ratio plus capital | |||||
conservation buffer | N/A | 8.625% | 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 Buffer | Maximum Payout |
(as
a % of risk-weighted assets) |
(as
a % of eligible retained income) |
Greater than 2.5% | No payout limitation applies |
≤2.5% and >1.875% | 60% |
≤1.875% and >1.25% | 40% |
≤1.25% and >0.625% | 20% |
≤0.625% | 0% |
COMPREHENSIVE INCOME
In June 2011, the FASB issued ASU No. 2011-05, Comprehensive Income (Topic 220) – Presentation of Comprehensive Income. The intent of this standard is to increase the prominence of comprehensive income in the financial statements. Accordingly, the Corporation has included Statements of Comprehensive Income in the unaudited consolidated financial statements for the three-month and six month periods ended June 30, 2013 and 2012.
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 $1,357,000 for the six months ended June 30, 2013 as compared to $12,166,000 in the first six months of 2012. In the first six months of 2013, Comprehensive Income included: (1) Net Income of $9,680,000, which was $1,592,000 lower than in the first six months of 2012; (2) Other Comprehensive Loss from unrealized gains on available-for-sale securities, net of deferred income tax, of $8,736,000 as compared to Other Comprehensive Income of $728,000 in the first six months of 2012; and (3) Other Comprehensive Income from defined benefit plans of $413,000 in the first six months of 2013 as compared to $166,000 in the first six months of 2012.
54 |
Comprehensive loss totaled $1,417,000 for the second quarter 2013 as compared to comprehensive income of $6,365,000 in the second quarter of 2012. In the second quarter 2013, Comprehensive Loss included: (1) Net Income of $4,974,000, which was $711,000 lower than in the second quarter 2012; (2) Other Comprehensive Loss on unrealized gains on available-for-sale securities, net of deferred income tax, of $6,391,000 as compared to Other Comprehensive Income of $667,000 in the second quarter 2012; and (3) no Other Comprehensive Income or Loss from defined benefit plans compared to a Other Comprehensive Income of $13,000 for the second quarter of 2012.
INCOME TAXES
The effective income tax rate was approximately 25% of pre-tax income in the first six months and second quarter 2013, down from 27% in the first six months and second 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 the first six months and second quarter 2013 in comparison to the corresponding periods of 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 June 30, 2013, the net deferred tax asset was $4,631,000, up $2,906,000 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 $1,526,000 at June 30, 2013, a reduction of $4,702,000 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 the second quarter 2013. |
· | In 2013, the deferred tax asset from net realized losses on securities fell to $149,000, a reduction of $1,105,000 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 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 June 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 the first half of 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.
55 |
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 50-400 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 June 30, 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.
56 |
TABLE XIII - THE EFFECT OF HYPOTHETICAL CHANGES IN INTEREST RATES
June 30, 2013 Data | |||||
(In Thousands) | Period Ending June 30, 2014 | ||||
Basis Point | Interest | Interest | Net Interest | NII | NII |
Change in Rates | Income | Expense | Income (NII) | % Change | Risk Limit |
+400 | $54,725 | $22,791 | $31,934 | -21.4% | 25.0% |
+300 | 52,524 | 18,058 | 34,466 | -15.1% | 20.0% |
+200 | 50,320 | 13,660 | 36,660 | -9.7% | 15.0% |
+100 | 48,056 | 9,485 | 38,571 | -5.0% | 10.0% |
0 | 45,925 | 5,309 | 40,616 | 0.0% | 0.0% |
-100 | 43,601 | 5,141 | 38,460 | -5.3% | 10.0% |
-200 | 42,188 | 5,140 | 37,048 | -8.8% | 15.0% |
-300 | 41,746 | 5,140 | 36,606 | -9.9% | 20.0% |
-400 | 41,639 | 5,140 | 36,499 | -10.1% | 25.0% |
Market Value of Portfolio Equity at June 30, 2013 | |||||
Present | Present | Present | |||
Basis Point | Value | Value | Value | ||
Change in Rates | Equity | % Change | Risk Limit | ||
+400 | $160,218 | -27.4% | 50.0% | ||
+300 | 173,660 | -21.4% | 45.0% | ||
+200 | 189,873 | -14.0% | 35.0% | ||
+100 | 205,418 | -7.0% | 25.0% | ||
0 | 220,809 | 0.0% | 0.0% | ||
-100 | 223,969 | 1.4% | 25.0% | ||
-200 | 232,553 | 5.3% | 35.0% | ||
-300 | 256,856 | 16.3% | 45.0% | ||
-400 | 297,347 | 34.7% | 50.0% | ||
October 31, 2012 Data | |||||
(In Thousands) | Period Ending October 31, 2013 | ||||
Basis Point | Interest | Interest | Net Interest | NII | NII |
Change in Rates | Income | Expense | Income (NII) | % Change | Risk Limit |
+400 | $60,813 | $26,050 | $34,763 | -18.9% | 25.0% |
+300 | 58,329 | 20,789 | 37,540 | -12.4% | 20.0% |
+200 | 55,398 | 16,004 | 39,394 | -8.1% | 15.0% |
+100 | 52,592 | 11,338 | 41,254 | -3.7% | 10.0% |
0 | 49,534 | 6,673 | 42,861 | 0.0% | 0.0% |
-100 | 46,881 | 6,236 | 40,645 | -5.2% | 10.0% |
-200 | 46,178 | 6,233 | 39,945 | -6.8% | 15.0% |
-300 | 45,925 | 6,233 | 39,692 | -7.4% | 20.0% |
-400 | 45,800 | 6,233 | 39,567 | -7.7% | 25.0% |
Market Value of Portfolio Equity at October 31, 2012 | |||||
Present | Present | Present | |||
Basis Point | Value | Value | Value | ||
Change in Rates | Equity | % Change | Risk Limit | ||
+400 | $165,826 | -21.7% | 50.0% | ||
+300 | 179,904 | -15.1% | 45.0% | ||
+200 | 193,117 | -8.8% | 35.0% | ||
+100 | 204,290 | -3.6% | 25.0% | ||
0 | 211,846 | 0.0% | 0.0% | ||
-100 | 207,561 | -2.0% | 25.0% | ||
-200 | 230,184 | 8.7% | 35.0% | ||
-300 | 268,229 | 26.6% | 45.0% | ||
-400 | 309,611 | 46.1% | 50.0% |
57 |
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 June 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 June 30, 2013.
TABLE XIV - EQUITY SECURITIES RISK
(In Thousands)
June 30, | Dec. 31, | |
2013 | 2012 | |
Cost | $5,965 | $5,912 |
Fair Value | 8,717 | 8,373 |
Hypothetical 10% Decline In Market Value | (872) | (837) |
Hypothetical 20% Decline In Market Value | (1,743) | (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.
58 |
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 June 30, 2013, the maximum additional value available for purchases under this program was $980,694.
In the second 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
59 |
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 |
60 |
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 | ||
August 8, 2013 | By: | /s/ Charles H. Updegraff, Jr. |
Date | President and Chief Executive Officer | |
August 8, 2013 | By: | /s/ Mark A. Hughes |
Date | Treasurer and Chief Financial Officer |
61 |