PENNSYLVANIA
|
23-2451943
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Title
of Each Class
|
Name
of Exchange Where Registered
|
Common
Stock Par Value $1.00
|
The
NASDAQ Stock Market
LLC
|
·
|
expanded
trust and financial services capabilities, including investment
management, employee benefits and insurance
services;
|
·
|
constructed
and opened a branch facility in Jersey Shore, PA in
2005;
|
·
|
closed
on the merger with Canisteo Valley Corporation in
2005;
|
·
|
constructed
and opened a branch facility in Old Lycoming Township, PA, which opened in
March 2006;
|
·
|
constructed
an administration building in Wellsboro, PA, which opened in March
2006;
|
·
|
as
described above, in May 2007, acquired Citizens Bancorp,
Inc.;
|
·
|
implemented
an overdraft privilege program in
2008;
|
·
|
underwent
an operational process review in 2008, resulting in identification of
opportunities for increases in revenue and decreases in expenses,
including a net reduction in work force of 15.9%, to 297 full-time
equivalent employees at December 31, 2008 from 353 at December 31,
2007
|
·
|
The
Corporation is a bank holding company formed under the provisions of
Section 3 of the Federal Reserve Act. The Corporation is under the direct
supervision of the Federal Reserve and must comply with the reporting
requirements of the Federal Bank Holding Company
Act.
|
·
|
C&N
Bank is a state-chartered, nonmember bank, supervised by the Federal
Deposit Insurance Corporation and the Pennsylvania Department of
Banking.
|
·
|
Canisteo
Valley Corporation is the holding company for First State
Bank. The Federal Reserve is the primary regulator for Canisteo
Valley Corporation.
|
·
|
First
State Bank is a state-chartered, Federal Reserve member bank, supervised
by the Federal Reserve and the New York State Department of
Banking.
|
·
|
C&NFSC
is a Pennsylvania corporation. The Pennsylvania Department of
Insurance regulates C&NFSC’s insurance
activities. Brokerage products are offered through a third
party networking agreement between C&N Bank and UVEST Financial
Services, Inc.
|
·
|
Bucktail
is incorporated in the state of Arizona and supervised by the Arizona
Department of Insurance.
|
90-92
Main Street
|
or
|
10
Nichols Street
|
|
Wellsboro,
PA 16901
|
Wellsboro,
PA 16901
|
|
13
Water Street
|
Wellsboro,
PA 16901
|
428
S. Main Street
|
514
Main Street
|
2
East Mountain Avenue
|
|||
Athens,
PA 18810
|
Laporte,
PA 18626
|
South
Williamsport, PA 17702
|
|||
10
N. Main Street
|
4534
Williamson Trail
|
41
Main Street
|
|||
Coudersport,
PA 16915
|
Liberty,
PA 16930
|
Tioga,
PA 16946
|
|||
111
W. Main Street
|
1085
Main Street
|
428
Main Street
|
|||
Dushore,
PA 18614
|
Mansfield,
PA 16933
|
Towanda,
PA 18848
|
|||
Main
Street
|
RR
2 Box 3036
|
Courthouse
Square
|
|||
East
Smithfield, PA 18817
|
Monroeton,
PA 18832
|
Troy,
PA 16947
|
|||
104
Main Street
|
3461
Route 405 Highway
|
90-92
Main Street
|
|||
Elkland,
PA 16920
|
Muncy,
PA 17756
|
Wellsboro,
PA 16901
|
|||
135
East Fourth Street
|
100
Maple Street
|
1510
Dewey Avenue
|
|||
Emporium,
PA 15834
|
Port
Allegany, PA 16743
|
Williamsport,
PA 17701
|
|||
230
Railroad Street
|
24
Thompson Street
|
130
Court Street
|
|||
Jersey
Shore, PA 17740
|
Ralston,
PA 17763
|
Williamsport,
PA 17701
|
|||
102
E. Main Street
|
1827
Elmira Street
|
Route
6
|
|||
Knoxville,
PA 16928
|
Sayre,
PA 18840
|
Wysox,
PA 18854
|
3
Main Street
|
6250
County Route 64, East Avenue Extension
|
|
Canisteo,
NY 14823
|
Hornell,
NY 14843
|
QUARTERLY
SHARE DATA
|
2009
|
2008
|
|||||||||||||||||||||||
Dividend
|
Dividend
|
|||||||||||||||||||||||
Declared
|
Declared
|
|||||||||||||||||||||||
High
|
Low
|
Per Quarter
|
High
|
Low
|
Per Quarter
|
|||||||||||||||||||
First
quarter
|
$ | 20.94 | $ | 14.06 | $ | 0.24 | $ | 21.00 | $ | 16.85 | $ | 0.24 | ||||||||||||
Second
quarter
|
22.46 | 16.46 | 0.24 | 20.50 | 15.82 | 0.24 | ||||||||||||||||||
Third
quarter
|
22.06 | 14.50 | 0.24 | 25.80 | 16.13 | 0.24 | ||||||||||||||||||
Fourth
quarter
|
15.14 | 8.15 | 0.00 | 25.45 | 17.18 | 0.24 |
Citizens
& Northern
Corporation
|
Period
Ending
|
||||||||||||||||||||||||
Index
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
12/31/08
|
12/31/09
|
||||||||||||||||||
Citizens
& Northern Corporation
|
100.00 | 99.12 | 89.53 | 76.17 | 89.58 | 45.10 | ||||||||||||||||||
Russell
2000
|
100.00 | 104.55 | 123.76 | 121.82 | 80.66 | 102.58 | ||||||||||||||||||
Citizens
& Northern Peer Group*
|
100.00 | 96.66 | 100.68 | 90.98 | 79.39 | 76.52 |
Number of
|
||||||||||||
Number of
|
Weighted-
|
Securities
|
||||||||||
Securities to be
|
average
|
Remaining
|
||||||||||
Issued Upon
|
Exercise
|
for Future
|
||||||||||
Exercise of
|
Price of
|
Issuance Under
|
||||||||||
Outstanding
|
Outstanding
|
Equity Compen-
|
||||||||||
Options
|
Options
|
sation Plans
|
||||||||||
Equity
compensation plans
|
||||||||||||
approved
by shareholders
|
306,358 | $ | 20.53 | 524,311 | ||||||||
Equity
compensation plans
|
||||||||||||
not
approved by shareholders
|
0 | N/A | 0 |
As of or for the Year Ended December
31,
|
||||||||||||||||||||
INCOME
STATEMENT (In Thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Interest
and fee income
|
$ | 67,976 | $ | 74,237 | $ | 70,221 | $ | 64,462 | $ | 61,108 | ||||||||||
Interest
expense
|
24,456 | 31,049 | 33,909 | 30,774 | 25,687 | |||||||||||||||
Net
interest income
|
43,520 | 43,188 | 36,312 | 33,688 | 35,421 | |||||||||||||||
Provision
for loan losses
|
680 | 909 | 529 | 672 | 2,026 | |||||||||||||||
Net
interest income after provision for loan losses
|
42,840 | 42,279 | 35,783 | 33,016 | 33,395 | |||||||||||||||
Noninterest
income excluding securities (losses)/gains
|
||||||||||||||||||||
and
gains from sale of credit card loans
|
12,669 | 12,883 | 10,440 | 7,970 | 7,636 | |||||||||||||||
Net
impairment losses recognized in earnings from
|
||||||||||||||||||||
available-for-sale
securities
|
(85,363 | ) | (10,088 | ) | 0 | 0 | 0 | |||||||||||||
Realized
gains on available-for-sale securities
|
1,523 | 750 | 127 | 5,046 | 1,802 | |||||||||||||||
Gain
from sale of credit card loans
|
0 | 0 | 0 | 340 | 1,906 | |||||||||||||||
Noninterest
expense
|
33,659 | 33,446 | 33,283 | 31,614 | 28,962 | |||||||||||||||
(Loss)
income before income tax (credit) provision
|
(61,990 | ) | 12,378 | 13,067 | 14,758 | 15,777 | ||||||||||||||
Income
tax (credit) provision
|
(22,655 | ) | 2,319 | 2,643 | 2,772 | 2,793 | ||||||||||||||
Net
(loss) income
|
(39,335 | ) | 10,059 | 10,424 | 11,986 | 12,984 | ||||||||||||||
U.S.
Treasury preferred dividends
|
1,428 | 0 | 0 | 0 | 0 | |||||||||||||||
Net
(loss) income available to common shareholders
|
$ | (40,763 | ) | $ | 10,059 | $ | 10,424 | $ | 11,986 | $ | 12,984 | |||||||||
PER
COMMON SHARE: (1)
|
||||||||||||||||||||
Basic
earnings per share
|
$ | (4.40 | ) | $ | 1.12 | $ | 1.19 | $ | 1.42 | $ | 1.53 | |||||||||
Diluted
earnings per share
|
$ | (4.40 | ) | $ | 1.12 | $ | 1.19 | $ | 1.42 | $ | 1.52 | |||||||||
Cash
dividends declared per share
|
$ | 0.72 | $ | 0.96 | $ | 0.96 | $ | 0.96 | $ | 0.93 | ||||||||||
Stock
dividend
|
None
|
None
|
1 | % | 1 | % | 1 | % | ||||||||||||
Book
value per common share at period-end
|
$ | 10.46 | $ | 13.66 | $ | 15.34 | $ | 15.51 | $ | 15.58 | ||||||||||
Tangible
book value per common share at period-end
|
$ | 9.43 | $ | 12.22 | $ | 13.85 | $ | 15.13 | $ | 15.18 | ||||||||||
Weighted
average common shares outstanding - basic
|
9,271,869 | 8,961,805 | 8,784,134 | 8,422,495 | 8,458,813 | |||||||||||||||
Weighted
average common shares outstanding - diluted
|
9,271,869 | 8,983,300 | 8,795,366 | 8,448,169 | 8,517,598 | |||||||||||||||
END
OF PERIOD BALANCES (In Thousands)
|
||||||||||||||||||||
Available-for-sale
securities
|
$ | 396,288 | $ | 419,688 | $ | 432,755 | $ | 356,665 | $ | 427,298 | ||||||||||
Gross
loans
|
721,603 | 743,544 | 735,941 | 687,501 | 653,299 | |||||||||||||||
Allowance
for loan losses
|
8,265 | 7,857 | 8,859 | 8,201 | 8,361 | |||||||||||||||
Total
assets
|
1,321,795 | 1,281,637 | 1,283,746 | 1,127,368 | 1,162,954 | |||||||||||||||
Deposits
|
926,789 | 864,057 | 838,503 | 760,349 | 757,065 | |||||||||||||||
Borrowings
|
235,471 | 285,473 | 300,132 | 228,440 | 266,939 | |||||||||||||||
Stockholders'
equity
|
152,410 | 122,026 | 137,781 | 129,888 | 131,968 | |||||||||||||||
Common
stockholders' equity (stockholders' equity,
|
||||||||||||||||||||
excluding
preferred stock)
|
126,661 | 122,026 | 137,781 | 129,888 | 131,968 | |||||||||||||||
AVERAGE
BALANCES (In Thousands)
|
||||||||||||||||||||
Total
assets
|
1,296,086 | 1,280,924 | 1,178,904 | 1,134,689 | 1,144,619 | |||||||||||||||
Earning
assets
|
1,208,280 | 1,202,872 | 1,090,035 | 1,055,103 | 1,065,189 | |||||||||||||||
Gross
loans
|
728,748 | 743,741 | 729,269 | 662,714 | 618,344 | |||||||||||||||
Deposits
|
886,703 | 847,714 | 812,255 | 750,982 | 702,404 | |||||||||||||||
Stockholders'
equity
|
141,787 | 130,790 | 138,669 | 131,082 | 132,465 | |||||||||||||||
KEY
RATIOS
|
||||||||||||||||||||
Return
on average assets
|
-3.03 | % | 0.79 | % | 0.88 | % | 1.06 | % | 1.13 | % | ||||||||||
Return
on average equity
|
-27.74 | % | 7.69 | % | 7.52 | % | 9.14 | % | 9.80 | % | ||||||||||
Average
equity to average assets
|
10.94 | % | 10.21 | % | 11.76 | % | 11.55 | % | 11.57 | % | ||||||||||
Net
interest margin (2)
|
3.84 | % | 3.77 | % | 3.51 | % | 3.42 | % | 3.62 | % | ||||||||||
Efficiency
(3)
|
56.97 | % | 57.40 | % | 68.39 | % | 71.73 | % | 62.68 | % | ||||||||||
Cash
dividends as a % of diluted earnings per share
|
NM
|
85.71 | % | 80.67 | % | 67.61 | % | 61.18 | % | |||||||||||
Tier
1 leverage
|
9.77 | % | 10.12 | % | 10.91 | % | 11.22 | % | 10.62 | % | ||||||||||
Tier
1 risk-based capital
|
16.65 | % | 13.99 | % | 15.46 | % | 16.51 | % | 16.52 | % | ||||||||||
Total
risk-based capital
|
17.84 | % | 14.84 | % | 16.52 | % | 17.97 | % | 18.19 | % | ||||||||||
Tangible
common equity/tangible assets
|
8.72 | % | 8.61 | % | 9.79 | % | 11.27 | % | 11.09 | % |
(1)
|
All
share and per share data have been restated to give effect to stock
dividends and splits.
|
(2)
|
Rates
of return on tax-exempt securities and loans are calculated on a
fully-taxable equivalent basis.
|
(3)
|
The
efficiency ratio is calculated by dividing total noninterest expense by
the sum of net interest income (including income from tax-exempt
securities and loans on a fully-taxable equivalent basis) and noninterest
income excluding securities gains and gains from sale of credit card
loans.
|
·
|
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.
|
(In
Thousands)
|
2009
|
2008
|
2007
|
|||||||||
Pooled
trust preferred securities - mezzanine tranches
|
$ | (73,674 | ) | $ | (8,210 | ) | $ | 0 | ||||
Marketable
equity securities (bank stocks)
|
(6,324 | ) | (1,878 | ) | 0 | |||||||
Trust
preferred securities issued by individual institutions
|
(3,209 | ) | 0 | 0 | ||||||||
Collateralized
mortgage obligations
|
(2,156 | ) | 0 | 0 | ||||||||
Net
impairment losses recognized in earnings
|
$ | (85,363 | ) | $ | (10,088 | ) | $ | 0 |
RECONCILIATION
OF NON-GAAP MEASURE (UNAUDITED)
|
|||||||||||||||||||||||
(In
thousands, except per-share data)
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
|||||||||||||||||||||
Net
|
|||||||||||||||||||||||
(Loss)/
|
Diluted
|
Net
|
Diluted
|
Net
|
Diluted
|
||||||||||||||||||
Income
|
EPS
|
Income
|
EPS
|
Income
|
EPS
|
||||||||||||||||||
Net
(loss) income available to common shareholders
|
$ | (40,763 | ) | $ | (4.40 | ) | $ | 10,059 | $ | 1.12 | $ | 10,424 | $ | 1.19 | |||||||||
Other-than-temporary
impairment losses on
|
|||||||||||||||||||||||
available-for-sale
securities
|
(85,363 | ) | (10,088 | ) | 0 | ||||||||||||||||||
Realized
gains on assets previously written down
|
1,308 | 31 | 0 | ||||||||||||||||||||
Other-than-temporary
impairment losses on
|
|||||||||||||||||||||||
available-for-sale
securities, net of related gains
|
(84,055 | ) | (10,057 | ) | 0 | ||||||||||||||||||
Income
taxes (1)
|
28,206 | 3,419 | 0 | ||||||||||||||||||||
Other-than-temporary
impairment losses, net
|
(55,849 | ) | (6,638 | ) | 0 | ||||||||||||||||||
Core
earnings available to common shareholders
|
$ | 15,086 | $ | 1.63 | $ | 16,697 | $ | 1.86 | $ | 10,424 | $ | 1.19 |
|
·
|
The
interest margin increased $332,000, or 0.8%. On a fully
taxable-equivalent basis, the interest margin increased $1,032,000, or
2.3%. The interest margin has been positively impacted by lower
short-term market interest rates, which have reduced interest rates paid
on deposits and borrowings. The interest margin has also been positively
impacted by increased levels of investments and high yields on municipal
bonds. The interest margin has been negatively impacted by weak
consumer loan demand, as average loans outstanding have shrunk
approximately $15.0 million in 2009 as compared to
2008.
|
|
·
|
The
provision for loan losses was $229,000 lower in 2009 than in 2008. The
ratio of nonperforming loans (including nonaccrual loans and loans 90 days
or more past due and still accruing interest) and other real estate owned,
as a percentage of assets, was 0.76% at December 31, 2009, higher than the
0.69% level at December 31, 2008, but still relatively low by historical
standards.
|
|
·
|
Non-interest
income decreased $214,000, or 1.7%. In 2008, non-interest
income included a gain of $533,000 from redemption of restricted shares of
Visa, resulting from Visa’s initial public offering. Also, in
2009, the Corporation received no dividend income on its investment in
restricted stock issued by the Federal Home Loan Bank of Pittsburgh, while
dividend income on this stock was $334,000 in
2008.
|
|
·
|
Non-interest
expense increased $213,000, or 0.6%. FDIC insurance assessments
increased $1,784,000 in 2009, to $2,092,000 from $308,000. The
higher FDIC assessments included the effects of premium increases and a
special assessment of $589,000. Excluding FDIC costs, total
non-interest expense was 4.7% lower in 2009 than in
2008.
|
|
·
|
Core
Earnings for 2009 were reduced by dividends on preferred stock issued to
the U.S. Treasury under the TARP Capital Purchase Program of
$1,428,000.
|
|
·
|
The
interest margin was $6,876,000, or 18.9%, higher in 2008. The
improved interest margin includes the impact of the Citizens Bancorp, Inc.
acquisition, which was effective May 1, 2007. The interest
margin was also positively impacted by lower market interest rates, which
reduced interest rates paid on deposits and borrowings, and by higher
earnings on the investment portfolio resulting from higher average total
holdings of securities.
|
|
·
|
Non-interest
income increased $2,443,000, or 23.4%, in 2008 over
2007. Service charges on deposit accounts increased $1,888,000,
or 73.8%, as a result of growth in deposit volumes from the Citizens
Bancorp acquisition, as well as higher fees associated with a new
overdraft privilege program. Also, in 2008, noninterest income
included a gain of $533,000 from redemption of restricted shares of Visa,
resulting from Visa’s initial public
offering.
|
Years Ended December 31,
|
Increase/(Decrease)
|
|||||||||||||||||||
(In Thousands)
|
2009
|
2008
|
2007
|
2009/2008 | 2008/2007 | |||||||||||||||
INTEREST
INCOME
|
||||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||
Taxable
|
$ | 16,497 | $ | 20,347 | $ | 15,954 | $ | (3,850 | ) | $ | 4,393 | |||||||||
Tax-exempt
|
6,542 | 4,604 | 3,988 | 1,938 | 616 | |||||||||||||||
Total available-for-sale
securities
|
23,039 | 24,951 | 19,942 | (1,912 | ) | 5,009 | ||||||||||||||
Held-to-maturity
securities,
|
||||||||||||||||||||
Taxable
|
21 | 23 | 24 | (2 | ) | (1 | ) | |||||||||||||
Trading
securities
|
64 | 129 | 98 | (65 | ) | 31 | ||||||||||||||
Interest-bearing
due from banks
|
61 | 33 | 87 | 28 | (54 | ) | ||||||||||||||
Federal
funds sold
|
15 | 120 | 211 | (105 | ) | (91 | ) | |||||||||||||
Loans:
|
||||||||||||||||||||
Taxable
|
45,236 | 48,933 | 49,670 | (3,697 | ) | (737 | ) | |||||||||||||
Tax-exempt
|
2,438 | 2,246 | 2,105 | 192 | 141 | |||||||||||||||
Total loans
|
47,674 | 51,179 | 51,775 | (3,505 | ) | (596 | ) | |||||||||||||
Total Interest Income
|
70,874 | 76,435 | 72,137 | (5,561 | ) | 4,298 | ||||||||||||||
INTEREST
EXPENSE
|
||||||||||||||||||||
Interest-bearing
deposits:
|
||||||||||||||||||||
Interest
checking
|
901 | 1,047 | 1,830 | (146 | ) | (783 | ) | |||||||||||||
Money
market
|
2,004 | 4,162 | 6,018 | (2,158 | ) | (1,856 | ) | |||||||||||||
Savings
|
272 | 335 | 343 | (63 | ) | (8 | ) | |||||||||||||
Certificates
of deposit
|
6,672 | 8,993 | 10,786 | (2,321 | ) | (1,793 | ) | |||||||||||||
Individual
Retirement Accounts
|
4,796 | 4,777 | 5,906 | 19 | (1,129 | ) | ||||||||||||||
Other time deposits
|
6 | 6 | 7 | 0 | (1 | ) | ||||||||||||||
Total interest-bearing
deposits
|
14,651 | 19,320 | 24,890 | (4,669 | ) | (5,570 | ) | |||||||||||||
Borrowed
funds:
|
||||||||||||||||||||
Short-term
|
544 | 986 | 1,923 | (442 | ) | (937 | ) | |||||||||||||
Long-term
|
9,261 | 10,743 | 7,096 | (1,482 | ) | 3,647 | ||||||||||||||
Total borrowed funds
|
9,805 | 11,729 | 9,019 | (1,924 | ) | 2,710 | ||||||||||||||
Total Interest Expense
|
24,456 | 31,049 | 33,909 | (6,593 | ) | (2,860 | ) | |||||||||||||
Net Interest Income
|
$ | 46,418 | $ | 45,386 | $ | 38,228 | $ | 1,032 | $ | 7,158 |
Year
|
Year
|
Year
|
||||||||||||||||||||||
Ended
|
Rate of
|
Ended
|
Rate of
|
Ended
|
Rate of
|
|||||||||||||||||||
12/31/2009
|
Return/
|
12/31/2008
|
Return/
|
12/31/2007
|
Return/
|
|||||||||||||||||||
Average
|
Cost of
|
Average
|
Cost of
|
Average
|
Cost of
|
|||||||||||||||||||
Balance
|
Funds %
|
Balance
|
Funds %
|
Balance
|
Funds %
|
|||||||||||||||||||
EARNING
ASSETS
|
||||||||||||||||||||||||
Available-for-sale
securities, at amortized cost:
|
||||||||||||||||||||||||
Taxable
|
$ | 342,332 | 4.82 | % | $ | 379,999 | 5.35 | % | $ | 290,743 | 5.49 | % | ||||||||||||
Tax-exempt
|
97,491 | 6.71 | % | 69,232 | 6.65 | % | 62,065 | 6.43 | % | |||||||||||||||
Total
available-for-sale securities
|
439,823 | 5.24 | % | 449,231 | 5.55 | % | 352,808 | 5.65 | % | |||||||||||||||
Held-to-maturity
securities, Taxable
|
373 | 5.63 | % | 408 | 5.64 | % | 412 | 5.83 | % | |||||||||||||||
Trading
securities
|
1,005 | 6.37 | % | 2,069 | 6.23 | % | 1,665 | 5.89 | % | |||||||||||||||
Interest-bearing
due from banks
|
29,348 | 0.21 | % | 2,385 | 1.38 | % | 1,864 | 4.67 | % | |||||||||||||||
Federal
funds sold
|
8,983 | 0.17 | % | 5,038 | 2.38 | % | 4,017 | 5.25 | % | |||||||||||||||
Loans:
|
||||||||||||||||||||||||
Taxable
|
689,275 | 6.56 | % | 709,377 | 6.90 | % | 696,667 | 7.13 | % | |||||||||||||||
Tax-exempt
|
39,473 | 6.18 | % | 34,364 | 6.54 | % | 32,602 | 6.46 | % | |||||||||||||||
Total
loans
|
728,748 | 6.54 | % | 743,741 | 6.88 | % | 729,269 | 7.10 | % | |||||||||||||||
Total
Earning Assets
|
1,208,280 | 5.87 | % | 1,202,872 | 6.35 | % | 1,090,035 | 6.62 | % | |||||||||||||||
Cash
|
17,042 | 19,299 | 19,485 | |||||||||||||||||||||
Unrealized
gain/loss on securities
|
(24,334 | ) | (24,877 | ) | (324 | ) | ||||||||||||||||||
Allowance
for loan losses
|
(7,914 | ) | (8,765 | ) | (8,697 | ) | ||||||||||||||||||
Bank
premises and equipment
|
25,239 | 27,044 | 26,767 | |||||||||||||||||||||
Intangible
Asset - Core Deposit Intangible
|
669 | 1,113 | 1,287 | |||||||||||||||||||||
Intangible
Asset - Goodwill
|
11,953 | 12,023 | 8,864 | |||||||||||||||||||||
Other
assets
|
65,151 | 52,215 | 41,487 | |||||||||||||||||||||
Total
Assets
|
$ | 1,296,086 | $ | 1,280,924 | $ | 1,178,904 | ||||||||||||||||||
INTEREST-BEARING
LIABILITIES
|
||||||||||||||||||||||||
Interest-bearing
deposits:
|
||||||||||||||||||||||||
Interest
checking
|
$ | 104,444 | 0.86 | % | $ | 82,795 | 1.26 | % | $ | 75,488 | 2.42 | % | ||||||||||||
Money
market
|
200,982 | 1.00 | % | 193,800 | 2.15 | % | 183,178 | 3.29 | % | |||||||||||||||
Savings
|
69,002 | 0.39 | % | 67,276 | 0.50 | % | 62,976 | 0.54 | % | |||||||||||||||
Certificates
of deposit
|
226,913 | 2.94 | % | 238,316 | 3.77 | % | 242,822 | 4.44 | % | |||||||||||||||
Individual
Retirement Accounts
|
154,340 | 3.11 | % | 139,321 | 3.43 | % | 131,158 | 4.50 | % | |||||||||||||||
Other
time deposits
|
1,276 | 0.47 | % | 1,306 | 0.46 | % | 1,283 | 0.55 | % | |||||||||||||||
Total
interest-bearing deposits
|
756,957 | 1.94 | % | 722,814 | 2.67 | % | 696,905 | 3.57 | % | |||||||||||||||
Borrowed
funds:
|
||||||||||||||||||||||||
Short-term
|
38,731 | 1.40 | % | 41,524 | 2.37 | % | 48,373 | 3.98 | % | |||||||||||||||
Long-term
|
221,682 | 4.18 | % | 253,164 | 4.24 | % | 170,229 | 4.17 | % | |||||||||||||||
Total
borrowed funds
|
260,413 | 3.77 | % | 294,688 | 3.98 | % | 218,602 | 4.13 | % | |||||||||||||||
Total
Interest-bearing Liabilities
|
1,017,370 | 2.40 | % | 1,017,502 | 3.05 | % | 915,507 | 3.70 | % | |||||||||||||||
Demand
deposits
|
129,746 | 124,900 | 115,350 | |||||||||||||||||||||
Other
liabilities
|
7,183 | 7,732 | 9,378 | |||||||||||||||||||||
Total
Liabilities
|
1,154,299 | 1,150,134 | 1,040,235 | |||||||||||||||||||||
Stockholders'
equity, excluding other comprehensive income/loss
|
158,120 | 147,535 | 140,035 | |||||||||||||||||||||
Other
comprehensive income/loss
|
(16,333 | ) | (16,745 | ) | (1,366 | ) | ||||||||||||||||||
Total
Stockholders' Equity
|
141,787 | 130,790 | 138,669 | |||||||||||||||||||||
Total
Liabilities and Stockholders' Equity
|
$ | 1,296,086 | $ | 1,280,924 | $ | 1,178,904 | ||||||||||||||||||
Interest
Rate Spread
|
3.47 | % | 3.30 | % | 2.92 | % | ||||||||||||||||||
Net
Interest Income/Earning Assets
|
3.84 | % | 3.77 | % | 3.51 | % | ||||||||||||||||||
Total
Deposits (Interest-bearing and Demand)
|
$ | 886,703 | $ | 847,714 | $ | 812,255 |
(1)
|
Rates
of return on tax-exempt securities and loans are calculated on a
fully-taxable equivalent basis, using the Corporation’s marginal federal
income tax rate of 34%.
|
(2)
|
Nonaccrual
loans are included in the loan balances
above.
|
(In Thousands)
|
Year Ended 12/31/09 vs. 12/31/08
|
Year Ended 12/31/08 vs. 12/31/07
|
||||||||||||||||||||||
Change in
|
Change in
|
Total
|
Change in
|
Change in
|
Total
|
|||||||||||||||||||
Volume
|
Rate
|
Change
|
Volume
|
Rate
|
Change
|
|||||||||||||||||||
EARNING
ASSETS
|
||||||||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
Taxable
|
$ | (1,916 | ) | $ | (1,934 | ) | $ | (3,850 | ) | $ | 4,788 | $ | (395 | ) | $ | 4,393 | ||||||||
Tax-exempt
|
1,896 | 42 | 1,938 | 473 | 143 | 616 | ||||||||||||||||||
Total available-for-sale
securities
|
(20 | ) | (1,892 | ) | (1,912 | ) | 5,261 | (252 | ) | 5,009 | ||||||||||||||
Held-to-maturity
securities, Taxable
|
(2 | ) | 0 | (2 | ) | 0 | (1 | ) | (1 | ) | ||||||||||||||
Trading
securities
|
(68 | ) | 3 | (65 | ) | 25 | 6 | 31 | ||||||||||||||||
Interest-bearing
due from banks
|
78 | (50 | ) | 28 | 19 | (73 | ) | (54 | ) | |||||||||||||||
Federal
funds sold
|
54 | (159 | ) | (105 | ) | 44 | (135 | ) | (91 | ) | ||||||||||||||
Loans:
|
||||||||||||||||||||||||
Taxable
|
(1,362 | ) | (2,335 | ) | (3,697 | ) | 896 | (1,633 | ) | (737 | ) | |||||||||||||
Tax-exempt
|
321 | (129 | ) | 192 | 115 | 26 | 141 | |||||||||||||||||
Total loans
|
(1,041 | ) | (2,464 | ) | (3,505 | ) | 1,011 | (1,607 | ) | (596 | ) | |||||||||||||
Total Interest Income
|
(999 | ) | (4,562 | ) | (5,561 | ) | 6,360 | (2,062 | ) | 4,298 | ||||||||||||||
INTEREST-BEARING
LIABILITIES
|
||||||||||||||||||||||||
Interest-bearing
deposits:
|
||||||||||||||||||||||||
Interest
checking
|
235 | (381 | ) | (146 | ) | 163 | (946 | ) | (783 | ) | ||||||||||||||
Money
market
|
149 | (2,307 | ) | (2,158 | ) | 332 | (2,188 | ) | (1,856 | ) | ||||||||||||||
Savings
|
9 | (72 | ) | (63 | ) | 22 | (30 | ) | (8 | ) | ||||||||||||||
Certificates
of deposit
|
(413 | ) | (1,908 | ) | (2,321 | ) | (197 | ) | (1,596 | ) | (1,793 | ) | ||||||||||||
Individual
Retirement Accounts
|
489 | (470 | ) | 19 | 350 | (1,479 | ) | (1,129 | ) | |||||||||||||||
Other time deposits
|
0 | 0 | 0 | 0 | (1 | ) | (1 | ) | ||||||||||||||||
Total interest-bearing
deposits
|
469 | (5,138 | ) | (4,669 | ) | 670 | (6,240 | ) | (5,570 | ) | ||||||||||||||
Borrowed
funds:
|
||||||||||||||||||||||||
Short-term
|
(62 | ) | (380 | ) | (442 | ) | (244 | ) | (693 | ) | (937 | ) | ||||||||||||
Long-term
|
(1,317 | ) | (165 | ) | (1,482 | ) | 3,517 | 130 | 3,647 | |||||||||||||||
Total borrowed funds
|
(1,379 | ) | (545 | ) | (1,924 | ) | 3,273 | (563 | ) | 2,710 | ||||||||||||||
Total Interest Expense
|
(910 | ) | (5,683 | ) | (6,593 | ) | 3,943 | (6,803 | ) | (2,860 | ) | |||||||||||||
Net Interest Income
|
$ | (89 | ) | $ | 1,121 | $ | 1,032 | $ | 2,417 | $ | 4,741 | $ | 7,158 |
(In Thousands)
|
2009
|
%
Change
|
2008
|
%
Change
|
2007
|
|||||||||||||||
Service
charges on deposit accounts
|
$ | 4,791 | 7.7 | $ | 4,447 | 73.8 | $ | 2,559 | ||||||||||||
Service
charges and fees
|
796 | 2.4 | 777 | 10.4 | 704 | |||||||||||||||
Trust
and financial management revenue
|
3,262 | (5.3 | ) | 3,443 | 0.1 | 3,440 | ||||||||||||||
Insurance
commissions, fees and premiums
|
293 | (11.7 | ) | 332 | (25.6 | ) | 446 | |||||||||||||
Increase
in cash surrender value of life insurance
|
501 | (33.9 | ) | 758 | 5.4 | 719 | ||||||||||||||
Other operating income
|
3,026 | (3.2 | ) | 3,126 | 21.5 | 2,572 | ||||||||||||||
Total other operating income before realized
losses on available-for-sale securities, net
|
$ | 12,669 | (1.7 | ) | $ | 12,883 | 23.4 | $ | 10,440 |
|
·
|
Service
charges on deposit accounts increased $344,000, or 7.7%, in 2009 as
compared to 2008. In 2009, overdraft fee revenues associated with a
new overdraft privilege program implemented in the first quarter of 2008
increased $335,000.
|
|
·
|
Trust
and financial management revenue decreased $181,000, or 5.3%, in 2009 as
compared to 2008. Trust and financial management revenues are
significantly affected by the value of assets under management which have
been generally lower throughout most of 2009. Since the second
quarter of 2009, the market values of equity securities have recovered a
substantial portion of prior losses in value. As a result, total
trust assets under management of $605,062,000 are 9.9% higher than one
year earlier.
|
|
·
|
The
increase in the cash surrender value of life insurance decreased $257,000,
or 33.9%, in 2009 over 2008. The decrease primarily relates to the
changes in the earnings credit rate for the underlying
contracts.
|
|
·
|
Other
operating income decreased $100,000, or 3.2%, in 2009 as compared to
2008. In 2009, the Corporation received no dividend income on its
investment in restricted stock issued by the Federal Home Loan Bank of
Pittsburgh, while dividend income on this stock was $334,000 in
2008. In 2009, other operating income included $306,000 of rental
revenues from the temporary operation of a foreclosed commercial real
estate property, as well as a gain of $325,000 on disposition of the
property. In 2008, this category included a gain of $533,000 from the
redemption of restricted shares of Visa, resulting from Visa’s initial
public offering.
|
|
·
|
Service
charges on deposit accounts increased $1,888,000, or 73.8%, in 2008 as
compared to 2007. A new overdraft privilege program implemented in
early 2008 represents substantially all of the category
increase.
|
|
·
|
Service
charges and fees increased $73,000, or 10.4%, in 2008 over 2007. The
category increase reflects the effect of an increase in the number of
ATMs, including those from the Citizens Trust acquisition. Also, the
impact of a new fee schedule adopted in the last quarter of 2007
contributed to the increase in ATM
fees.
|
|
·
|
Trust
and financial management revenue includes the trust operations acquired in
2007 as part of Citizens Trust, as well as the new trust operations
(started in 2007) for the New York State operations. These new trust
operations represent $570,000, or 16.6%, of the aggregate trust and
financial management revenues in 2008. Aggregate trust revenues have
been heavily impacted by the valuation of assets under management.
Assets under management amounted to $550,496,000 at December 31,
2008. The 2008 valuation was 16.5% lower than one year earlier
primarily due to recent declines in the stock
market.
|
|
·
|
Insurance
commissions, fees and premiums have decreased $114,000, or 25.6% in 2008
as compared to 2007. The decrease primarily relates to the reduction
in credit-related insurance product revenues for Bucktail Life
Insurance.
|
|
·
|
The
increase in the cash surrender value of life insurance increased $39,000,
or 5.4%, in 2008 over 2007. Bank owned life insurance acquired with
Citizens Trust increased $59,000 to represent a full year of earnings in
2008.
|
|
·
|
Other
operating income reflects a net increase of $554,000, or 21.5%, in 2008
over 2007. The most significant increase was a gain of $533,000 in
2008 from the redemption of restricted shares of Visa, resulting from
Visa’s initial public offering. Also, interchange fees related to
debit card transactions provided an increase of $238,000 (37.8%) in 2008,
which is primarily attributed to the additional volume for the Citizens
Trust Company branches. Other operating income was offset by a
decrease in dividends on Federal Home Loan Bank of Pittsburgh stock of
$196,000 in 2008 due to the suspension of such dividends during the last
quarter.
|
(In Thousands)
|
2009
|
% Change
|
2008
|
% Change
|
2007
|
|||||||||||||||
Salaries
and wages
|
$ | 12,737 | (12.5 | ) | $ | 14,561 | 1.8 | $ | 14,302 | |||||||||||
Pensions
and other employee benefits
|
3,956 | (5.9 | ) | 4,202 | (0.0 | ) | 4,204 | |||||||||||||
Occupancy
expense, net
|
2,741 | (4.2 | ) | 2,861 | 8.6 | 2,634 | ||||||||||||||
FDIC
Assessments
|
2,092 | 579.2 | 308 | 224.2 | 95 | |||||||||||||||
Furniture
and equipment expense
|
2,679 | 0.7 | 2,661 | (4.6 | ) | 2,789 | ||||||||||||||
Pennsylvania
shares tax
|
1,272 | 8.8 | 1,169 | 24.1 | 942 | |||||||||||||||
Other operating expense
|
8,182 | 6.5 | 7,684 | (7.6 | ) | 8,317 | ||||||||||||||
Total Other Expense
|
$ | 33,659 | 0.6 | $ | 33,446 | 0.5 | $ | 33,283 |
|
·
|
Other
operating expenses include an increase of $353,000 in foreclosed real
estate expenses in 2009, primarily associated with one large commercial
property.
|
|
·
|
Attorney
fees increased $71,000 in 2009, primarily as a result of commercial loan
collection activities.
|
|
·
|
Professional
fees associated with an operational process review initiated in 2008
decreased $211,000; however, fees associated with the overdraft privilege
program increased $42,000 in 2009.
|
|
·
|
Amortization
of core deposit intangibles decreased $228,000 in
2009.
|
|
·
|
Operating
expenses in 2008 were reduced by an insurance claim recovery of $174,000
related to expense that had originally been recorded in the third quarter
of 2007.
|
|
·
|
Group
health insurance expense was $271,000 higher in 2008, mainly because an
experience-related refund reduced expense in
2007.
|
|
·
|
Employer
contributions expense associated with the Savings & Retirement Plan (a
401(k) plan) and Employee Stock Ownership Plan was $184,000 higher in 2008
than in 2007. The increased expense relates primarily to the
Corporation’s increase in employer matching contributions in connection
with its decision, discussed earlier, to terminate its defined benefit
pension plan.
|
|
·
|
Payroll
tax expense decreased $99,000. In the first quarter 2007, the
Corporation recorded payroll tax expense associated with incentive bonuses
that were determined based on 2006 performance and paid in January
2007. There were no incentive bonuses awarded based on 2007
performance, and accordingly, no bonus-related payroll tax expense was
recorded in 2008. In addition, reduced payroll taxes for 2008 were
associated with the reductions in personnel discussed
above.
|
|
·
|
Defined
benefit pension plan expense decreased $415,000, as a result of the
decision to freeze and terminate the plan, effective December 31,
2007. The Corporation funded and settled its obligations under the
Plan, and recorded a gain of $71,000 from settlement, in
2008.
|
|
·
|
Decrease
in operating expenses of $348,000 from the recovery of $174,000 in 2008
from an insurance claim related to costs recorded in the third quarter of
2007.
|
|
·
|
Decrease
of $221,000 related to core system conversion expense incurred in 2007 to
convert the computer systems used for both the New York State locations
and the Citizens Bancorp locations to the same core computer system used
by C&N Bank.
|
|
·
|
Decrease
of $145,000 related to a loss on disposition of telephone equipment
recorded in 2007.
|
|
·
|
Settlement
of certain sales tax issues in 2008 reduced overall costs by $94,000
associated with recovered costs or related consulting fees in
2007.
|
|
·
|
Costs
associated with other real estate (OREO) property activity decreased
$50,000 due to improved disposition activity and one large recovery of
$21,000 in 2008.
|
|
·
|
Professional
services increased $403,000 in 2008, mainly because $530,000 was incurred
for two projects initiated to enhance non-interest income (overdraft
privilege program discussed above) and to improve the bank operating
structure, as well as future efficiency and
profitability.
|
|
·
|
Amortization
of core deposit intangibles increased $107,000, including an increase of
$128,000 attributable to the Citizens Bancorp
acquisition.
|
As
of December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||||||||
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 48,949 | $ | 48,993 | $ | 15,500 | $ | 16,201 | $ | 32,199 | $ | 32,723 | ||||||||||||
Obligations
of states and political subdivisions
|
109,109 | 104,990 | 80,838 | 74,223 | 63,340 | 60,449 | ||||||||||||||||||
Mortgage-backed
securities
|
150,700 | 156,378 | 171,453 | 173,856 | 149,796 | 150,416 | ||||||||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||||||||||
Issued
by U.S. Government agencies
|
47,083 | 47,708 | 24,082 | 24,262 | 22,829 | 22,649 | ||||||||||||||||||
Private
label
|
15,465 | 15,494 | 46,537 | 43,972 | 47,251 | 46,856 | ||||||||||||||||||
Corporate
bonds
|
1,000 | 1,041 | 1,000 | 1,117 | 2,468 | 2,581 | ||||||||||||||||||
Trust
preferred securities issued by individual institutions
|
7,043 | 6,018 | 10,436 | 7,601 | 10,658 | 10,504 | ||||||||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
11,383 | 8,199 | 11,938 | 8,642 | 12,354 | 12,313 | ||||||||||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
266 | 115 | 70,826 | 50,272 | 78,802 | 70,824 | ||||||||||||||||||
Other collateralized debt
obligations
|
690 | 690 | 692 | 692 | 693 | 693 | ||||||||||||||||||
Total
debt securities
|
391,688 | 389,626 | 433,302 | 400,838 | 420,390 | 410,008 | ||||||||||||||||||
Marketable equity
securities
|
5,367 | 6,662 | 21,405 | 18,850 | 22,445 | 22,747 | ||||||||||||||||||
Total
|
$ | 397,055 | $ | 396,288 | $ | 454,707 | $ | 419,688 | $ | 442,835 | $ | 432,755 | ||||||||||||
HELD-TO-MATURITY
SECURITIES:
|
||||||||||||||||||||||||
Obligations
of the U.S. Treasury
|
$ | 300 | $ | 302 | $ | 304 | $ | 320 | $ | 307 | $ | 321 | ||||||||||||
Obligations
of other U.S. Government agencies
|
0 | 0 | 100 | 104 | 99 | 105 | ||||||||||||||||||
Mortgage-backed securities
|
0 | 0 | 2 | 2 | 3 | 3 | ||||||||||||||||||
Total
|
$ | 300 | $ | 302 | $ | 406 | $ | 426 | $ | 409 | $ | 429 |
(In Thousands, Except for Percentages)
|
Within
|
One-
|
Five-
|
After
|
||||||||||||||||||||||||||||||||||||
One
|
Five
|
Ten
|
Ten
|
|||||||||||||||||||||||||||||||||||||
Year
|
Yield
|
Years
|
Yield
|
Years
|
Yield
|
Years
|
Yield
|
Total
|
Yield
|
|||||||||||||||||||||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||||||||||||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 0 | 0.00 | % | $ | 16,022 | 2.14 | % | $ | 31,914 | 4.01 | % | $ | 1,013 | 1.64 | % | $ | 48,949 | 3.35 | % | ||||||||||||||||||||
Obligations
of states and political subdivisions
|
1,166 | 1.44 | % | 7,195 | 1.81 | % | 3,588 | 4.59 | % | 97,160 | 4.63 | % | 109,109 | 4.41 | % | |||||||||||||||||||||||||
Mortgage-backed
securities
|
132 | 3.77 | % | 108 | 3.66 | % | 7,275 | 4.15 | % | 143,185 | 4.94 | % | 150,700 | 4.90 | % | |||||||||||||||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||||||||||||||||||||||||||
Issued
by U.S. Government agencies
|
0 | 0.00 | % | 165 | 3.95 | % | 5,282 | 2.16 | % | 41,636 | 4.03 | % | 47,083 | 3.82 | % | |||||||||||||||||||||||||
Private
label
|
0 | 0.00 | % | 0 | 0.00 | % | 11,964 | 4.66 | % | 3,501 | 5.67 | % | 15,465 | 4.89 | % | |||||||||||||||||||||||||
Corporate
bonds
|
0 | 0.00 | % | 1,000 | 8.09 | % | 0 | 0.00 | % | 0 | 0.00 | % | 1,000 | 8.09 | % | |||||||||||||||||||||||||
Trust
preferred securities issued by individual institutions
|
0 | 0.00 | % | 799 | 3.70 | % | 0 | 0.00 | % | 6,244 | 9.34 | % | 7,043 | 8.70 | % | |||||||||||||||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||||||||||||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | 11,383 | 7.05 | % | 11,383 | 7.05 | % | |||||||||||||||||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | 266 | 5.11 | % | 266 | 5.11 | % | |||||||||||||||||||||||||
Other
collateralized debt obligations
|
0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | 690 | 0.00 | % | 690 | 0.00 | % | |||||||||||||||||||||||||
Total
|
$ | 1,298 | 1.68 | % | $ | 25,289 | 2.35 | % | $ | 60,023 | 4.03 | % | $ | 305,078 | 4.87 | % | $ | 391,688 | 4.57 | % | ||||||||||||||||||||
HELD-TO-MATURITY
SECURITIES,
|
||||||||||||||||||||||||||||||||||||||||
Obligations
of the U.S. Treasury
|
$ | 300 | 5.28 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | $ | 0 | 0.00 | % | $ | 300 | 5.28 | % |
2009
|
%
|
2008
|
%
|
2007
|
%
|
2006
|
%
|
2005
|
%
|
|||||||||||||||||||||||||||||||
Real
estate - residential mortgage
|
$ | 420,365 | 58.25 | $ | 433,377 | 58.29 | $ | 441,692 | 60.02 | $ | 387,410 | 56.35 | $ | 361,857 | 55.39 | |||||||||||||||||||||||||
Real
estate - commercial mortgage
|
163,483 | 22.66 | 165,979 | 22.32 | 144,742 | 19.67 | 178,260 | 25.93 | 153,661 | 23.52 | ||||||||||||||||||||||||||||||
Real
estate - construction
|
26,716 | 3.70 | 24,992 | 3.36 | 22,497 | 3.06 | 10,365 | 1.51 | 5,552 | 0.85 | ||||||||||||||||||||||||||||||
Consumer
|
19,202 | 2.66 | 26,732 | 3.60 | 37,193 | 5.05 | 35,992 | 5.24 | 31,559 | 4.83 | ||||||||||||||||||||||||||||||
Agricultural
|
3,848 | 0.53 | 4,495 | 0.60 | 3,553 | 0.48 | 2,705 | 0.39 | 2,340 | 0.36 | ||||||||||||||||||||||||||||||
Commercial
|
49,753 | 6.90 | 48,295 | 6.50 | 52,241 | 7.10 | 39,135 | 5.69 | 69,396 | 10.62 | ||||||||||||||||||||||||||||||
Other
|
638 | 0.09 | 884 | 0.12 | 1,010 | 0.14 | 1,227 | 0.18 | 1,871 | 0.29 | ||||||||||||||||||||||||||||||
Political
subdivisions
|
37,598 | 5.21 | 38,790 | 5.21 | 33,013 | 4.48 | 32,407 | 4.71 | 27,063 | 4.14 | ||||||||||||||||||||||||||||||
Total
|
721,603 | 100.00 | 743,544 | 100.00 | 735,941 | 100.00 | 687,501 | 100.00 | 653,299 | 100.00 | ||||||||||||||||||||||||||||||
Less:
allowance for loan losses
|
(8,265 | ) | (7,857 | ) | (8,859 | ) | (8,201 | ) | (8,361 | ) | ||||||||||||||||||||||||||||||
Loans,
net
|
$ | 713,338 | $ | 735,687 | $ | 727,082 | $ | 679,300 | $ | 644,938 |
(In
Thousands)
|
As
of November 30, 2009
|
Fixed Rate Loans
|
Variable or Adjustable Rate Loans
|
|||||||||||||||||||||||||||||||
1 Year
|
1-5
|
>5
|
1 Year
|
1-5
|
>5
|
|||||||||||||||||||||||||||
or Less
|
Years
|
Years
|
Total
|
or Less
|
Years
|
Years
|
Total
|
|||||||||||||||||||||||||
Real
Estate
|
$ | 1,289 | $ | 34,907 | $ | 236,778 | $ | 272,974 | $ | 96,240 | $ | 206,803 | $ | 572 | $ | 303,615 | ||||||||||||||||
Commercial
|
10,892 | 16,926 | 7,809 | 35,627 | 72,299 | 16,364 | 1,881 | 90,544 | ||||||||||||||||||||||||
Consumer
|
4,177 | 9,570 | 4,562 | 18,309 | 452 | 28 | 0 | 480 | ||||||||||||||||||||||||
Total
|
$ | 16,358 | $ | 61,403 | $ | 249,149 | $ | 326,910 | $ | 168,991 | $ | 223,195 | $ | 2,453 | $ | 394,639 |
(In
Thousands)
|
Years
Ended December 31,
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Balance, beginning of year
|
$ | 7,857 | $ | 8,859 | $ | 8,201 | $ | 8,361 | $ | 6,787 | ||||||||||
Charge-offs:
|
||||||||||||||||||||
Real
estate loans
|
149 | 1,457 | 196 | 611 | 264 | |||||||||||||||
Installment
loans
|
293 | 254 | 216 | 259 | 224 | |||||||||||||||
Credit
cards and related plans
|
0 | 5 | 5 | 22 | 198 | |||||||||||||||
Commercial and other loans
|
36 | 323 | 127 | 200 | 298 | |||||||||||||||
Total charge-offs
|
478 | 2,039 | 544 | 1,092 | 984 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Real
estate loans
|
8 | 20 | 8 | 27 | 14 | |||||||||||||||
Installment
loans
|
104 | 83 | 41 | 65 | 61 | |||||||||||||||
Credit
cards and related plans
|
0 | 4 | 9 | 25 | 30 | |||||||||||||||
Commercial and other loans
|
94 | 21 | 28 | 143 | 50 | |||||||||||||||
Total recoveries
|
206 | 128 | 86 | 260 | 155 | |||||||||||||||
Net
charge-offs
|
272 | 1,911 | 458 | 832 | 829 | |||||||||||||||
Allowance
for loan losses recorded in acquisition
|
0 | 0 | 587 | 0 | 377 | |||||||||||||||
Provision for loan losses
|
680 | 909 | 529 | 672 | 2,026 | |||||||||||||||
Balance, end of year
|
$ | 8,265 | $ | 7,857 | $ | 8,859 | $ | 8,201 | $ | 8,361 |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Commercial
|
$ | 2,677 | $ | 2,654 | $ | 1,870 | $ | 2,372 | $ | 2,705 | ||||||||||
Consumer
mortgage
|
3,859 | 3,920 | 4,201 | 3,556 | 2,806 | |||||||||||||||
Impaired
loans
|
1,126 | 456 | 2,255 | 1,726 | 2,374 | |||||||||||||||
Consumer
|
281 | 399 | 533 | 523 | 476 | |||||||||||||||
Unallocated
|
322 | 428 | 0 | 24 | 0 | |||||||||||||||
Total Allowance
|
$ | 8,265 | $ | 7,857 | $ | 8,859 | $ | 8,201 | $ | 8,361 |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Impaired
loans without a valuation allowance
|
$ | 3,257 | $ | 3,435 | $ | 857 | $ | 2,674 | $ | 910 | ||||||||||
Impaired loans with a valuation
allowance
|
2,690 | 2,230 | 5,361 | 5,337 | 7,306 | |||||||||||||||
Total impaired loans
|
$ | 5,947 | $ | 5,665 | $ | 6,218 | $ | 8,011 | $ | 8,216 | ||||||||||
Valuation
allowance related to impaired loans
|
$ | 1,126 | $ | 456 | $ | 2,255 | $ | 1,726 | $ | 2,374 | ||||||||||
Total
nonaccrual loans
|
$ | 9,092 | $ | 7,200 | $ | 6,955 | $ | 8,506 | $ | 6,365 | ||||||||||
Total
loans past due 90 days or more and still accruing
|
$ | 31 | $ | 1,305 | $ | 1,200 | $ | 1,559 | $ | 1,369 |
2009
|
2008
|
2007
|
2006
|
2005
|
Average
|
|||||||||||||||||||
Average
gross loans
|
$ | 728,748 | $ | 743,741 | $ | 729,269 | $ | 662,714 | $ | 618,344 | $ | 696,563 | ||||||||||||
Year-end
gross loans
|
721,603 | 743,544 | 735,941 | 687,501 | 653,299 | 708,378 | ||||||||||||||||||
Year-end
allowance for loan losses
|
8,265 | 7,857 | 8,859 | 8,201 | 8,361 | 8,309 | ||||||||||||||||||
Year-end
nonaccrual loans
|
9,092 | 7,200 | 6,955 | 8,506 | 6,365 | 7,624 | ||||||||||||||||||
Year-end
loans 90 days or more past due and still accruing
|
31 | 1,305 | 1,200 | 1,559 | 1,369 | 1,093 | ||||||||||||||||||
Net
charge-offs
|
272 | 1,911 | 458 | 832 | 829 | 860 | ||||||||||||||||||
Provision
for loan losses
|
680 | 909 | 529 | 672 | 2,026 | 963 | ||||||||||||||||||
Earnings
coverage of charge-offs
|
(145 | ) | 5 | 23 | 14 | 16 | 1 | |||||||||||||||||
Allowance
coverage of charge-offs
|
30 | 4 | 19 | 10 | 10 | 10 | ||||||||||||||||||
Net
charge-offs as a % of provision for loan losses
|
40.00 | % | 210.23 | % | 86.58 | % | 123.81 | % | 40.92 | % | 89.30 | % | ||||||||||||
Net
charge-offs as a % of average gross loans
|
0.04 | % | 0.26 | % | 0.06 | % | 0.13 | % | 0.13 | % | 0.12 | % | ||||||||||||
Net
income (loss)
|
(39,335 | ) | 10,059 | 10,424 | 11,986 | 12,984 | 1,224 |
1 Year
|
1-3
|
3-5
|
Over 5
|
|||||||||||||||||
Contractual Obligations
|
or Less
|
Years
|
Years
|
Years
|
Total
|
|||||||||||||||
Time
deposits
|
$ | 233,754 | $ | 117,545 | $ | 44,763 | $ | 51 | $ | 396,113 | ||||||||||
Short-term
borrowings,
|
||||||||||||||||||||
Repurchase
agreements
|
5,000 | 0 | 0 | 0 | 5,000 | |||||||||||||||
Long-term
borrowings:
|
||||||||||||||||||||
Federal
Home Loan Bank of Pittsburgh
|
47,140 | 38,547 | 4,206 | 13,849 | 103,742 | |||||||||||||||
Repurchase agreements
|
0 | 7,500 | 5,000 | 80,000 | 92,500 | |||||||||||||||
Total
|
$ | 285,894 | $ | 163,592 | $ | 53,969 | $ | 93,900 | $ | 597,355 |
Outstanding
|
Available
|
Total Credit
|
||||||||||||||||||||||
(In Thousands)
|
At December 31,
|
At December 31,
|
At December 31,
|
|||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||
Federal
Home Loan Bank of Pittsburgh
|
$ | 133,602 | $ | 159,547 | $ | 210,954 | $ | 238,806 | $ | 344,556 | $ | 398,353 | ||||||||||||
Federal
Reserve Bank Discount Window
|
0 | 0 | 25,802 | 63,698 | 25,802 | 63,698 | ||||||||||||||||||
Other correspondent banks
|
0 | 0 | 29,722 | 30,726 | 29,722 | 30,726 | ||||||||||||||||||
Total credit facilities
|
$ | 133,602 | $ | 159,547 | $ | 266,478 | $ | 333,230 | $ | 400,080 | $ | 492,777 |
(In Thousands)
|
Period Ending November 30, 2010
|
|||||||||||||||||||
Interest
|
Interest
|
Net Interest
|
NII
|
NII
|
||||||||||||||||
Basis Point Change in Rates
|
Income
|
Expense
|
Income (NII)
|
% Change
|
Risk Limit
|
|||||||||||||||
+300
|
$ | 70,171 | $ | 34,669 | $ | 35,502 | -12.0 | % | 20.0 | % | ||||||||||
+200
|
67,254 | 29,536 | 37,718 | -6.5 | % | 15.0 | % | |||||||||||||
+100
|
64,419 | 24,412 | 40,007 | -0.8 | % | 10.0 | % | |||||||||||||
0
|
61,041 | 20,700 | 40,341 | 0.0 | % | 0.0 | % | |||||||||||||
-100
|
57,581 | 19,579 | 38,002 | -5.8 | % | 10.0 | % | |||||||||||||
-200
|
55,240 | 19,215 | 36,025 | -10.7 | % | 15.0 | % | |||||||||||||
-300
|
54,360 | 19,008 | 35,352 | -12.4 | % | 20.0 | % |
Market Value of Portfolio Equity
|
||||||||||||
at November 30, 2009
|
||||||||||||
Present
|
Present
|
Present
|
||||||||||
Value
|
Value
|
Value
|
||||||||||
Basis Point Change in Rates
|
Equity
|
% Change
|
Risk Limit
|
|||||||||
+300
|
$ | 98,045 | -28.8 | % | 45.0 | % | ||||||
+200
|
116,071 | -15.8 | % | 35.0 | % | |||||||
+100
|
131,202 | -4.8 | % | 25.0 | % | |||||||
0
|
137,770 | 0.0 | % | 0.0 | % | |||||||
-100
|
137,307 | -0.3 | % | 25.0 | % | |||||||
-200
|
146,347 | 6.2 | % | 35.0 | % | |||||||
-300
|
172,390 | 25.1 | % | 45.0 | % |
November 30, 2008 Data
|
||||||||||||||||||||
(In Thousands)
|
Period Ending November 30, 2009
|
|||||||||||||||||||
Interest
|
Interest
|
Net Interest
|
NII
|
NII
|
||||||||||||||||
Basis Point Change in Rates
|
Income
|
Expense
|
Income (NII)
|
% Change
|
Risk Limit
|
|||||||||||||||
+300
|
$ | 78,329 | $ | 40,471 | $ | 37,858 | -12.3 | % | 20.0 | % | ||||||||||
+200
|
75,939 | 35,404 | 40,535 | -6.2 | % | 15.0 | % | |||||||||||||
+100
|
73,487 | 31,528 | 41,959 | -2.9 | % | 10.0 | % | |||||||||||||
0
|
71,031 | 27,839 | 43,192 | 0.0 | % | 0.0 | % | |||||||||||||
-100
|
67,988 | 24,738 | 43,250 | 0.1 | % | 10.0 | % | |||||||||||||
-200
|
64,702 | 22,465 | 42,237 | -2.2 | % | 15.0 | % | |||||||||||||
-300
|
62,034 | 21,909 | 40,125 | -7.1 | % | 20.0 | % |
Market Value of Portfolio Equity
|
||||||||||||
at November 30, 2008
|
||||||||||||
Present
|
Present
|
Present
|
||||||||||
Value
|
Value
|
Value
|
||||||||||
Basis Point Change in Rates
|
Equity
|
% Change
|
Risk Limit
|
|||||||||
+300
|
$ | 54,899 | -50.9 | % | 45.0 | % | ||||||
+200
|
74,010 | -33.9 | % | 35.0 | % | |||||||
+100
|
92,314 | -17.5 | % | 25.0 | % | |||||||
0
|
111,889 | 0.0 | % | 0.0 | % | |||||||
-100
|
126,637 | 13.2 | % | 25.0 | % | |||||||
-200
|
134,146 | 19.9 | % | 35.0 | % | |||||||
-300
|
145,401 | 30.0 | % | 45.0 | % |
(In Thousands)
|
Hypothetical
|
Hypothetical
|
||||||||||||||
10%
|
20%
|
|||||||||||||||
Decline In
|
Decline In
|
|||||||||||||||
Fair
|
Market
|
Market
|
||||||||||||||
At December 31, 2009
|
Cost
|
Value
|
Value
|
Value
|
||||||||||||
Banks and bank holding
companies
|
$ | 5,367 | $ | 6,662 | $ | (666 | ) | $ | (1,332 | ) |
Hypothetical
|
Hypothetical
|
|||||||||||||||
10%
|
20%
|
|||||||||||||||
Decline In
|
Decline In
|
|||||||||||||||
Fair
|
Market
|
Market
|
||||||||||||||
At December 31, 2008
|
Cost
|
Value
|
Value
|
Value
|
||||||||||||
Banks
and bank holding companies
|
$ | 18,602 | $ | 16,864 | $ | (1,686 | ) | $ | (3,373 | ) | ||||||
Other equity securities
|
2,803 | 1,986 | (199 | ) | (397 | ) | ||||||||||
Total
|
$ | 21,405 | $ | 18,850 | $ | (1,885 | ) | $ | (3,770 | ) |
Consolidated Balance Sheet
|
December 31,
|
December 31,
|
||||||
(In Thousands Except Share Data)
|
2009
|
2008
|
||||||
ASSETS
|
||||||||
Cash
and due from banks:
|
||||||||
Noninterest-bearing
|
$ | 18,247 | $ | 18,105 | ||||
Interest-bearing
|
73,818 | 5,923 | ||||||
Total
cash and cash equivalents
|
92,065 | 24,028 | ||||||
Trading
securities
|
1,045 | 2,306 | ||||||
Available-for-sale
securities
|
396,288 | 419,688 | ||||||
Held-to-maturity
securities
|
300 | 406 | ||||||
Loans,
net
|
713,338 | 735,687 | ||||||
Bank-owned
life insurance
|
22,798 | 22,297 | ||||||
Accrued
interest receivable
|
5,613 | 5,846 | ||||||
Bank
premises and equipment, net
|
24,316 | 25,909 | ||||||
Foreclosed
assets held for sale
|
873 | 298 | ||||||
Deferred
tax asset, net
|
22,037 | 16,389 | ||||||
Intangible
asset - Core deposit intangibles
|
502 | 826 | ||||||
Intangible
asset – Goodwill
|
11,942 | 12,014 | ||||||
Other
assets
|
30,678 | 15,943 | ||||||
TOTAL
ASSETS
|
$ | 1,321,795 | $ | 1,281,637 | ||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$ | 137,470 | $ | 124,922 | ||||
Interest-bearing
|
789,319 | 739,135 | ||||||
Total
deposits
|
926,789 | 864,057 | ||||||
Dividends
payable
|
169 | 2,147 | ||||||
Short-term
borrowings
|
39,229 | 48,547 | ||||||
Long-term
borrowings
|
196,242 | 236,926 | ||||||
Accrued
interest and other liabilities
|
6,956 | 7,934 | ||||||
TOTAL
LIABILITIES
|
1,169,385 | 1,159,611 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock, $1,000 par value; authorized 30,000 shares; $1,000 liquidation
preference
per share; 26,440 shares issued at December 31, 2009 and no
shares issued at December 31, 2008
|
25,749 | 0 | ||||||
Common
stock, par value $1.00 per share; authorized 20,000,000 shares in 2009 and
2008;
issued 12,374,481 at December 31, 2009 and 9,284,148 at December 31,
2008
|
12,374 | 9,284 | ||||||
Paid-in
capital
|
66,833 | 44,308 | ||||||
Retained
earnings
|
53,027 | 97,757 | ||||||
Unamortized
stock compensation
|
(107 | ) | (48 | ) | ||||
Treasury
stock, at cost; 262,780 shares at December 31, 2009 and
348,041 shares at December 31, 2008
|
(4,575 | ) | (6,061 | ) | ||||
Sub-total
|
153,301 | 145,240 | ||||||
Accumulated
other comprehensive loss:
|
||||||||
Unrealized
losses on available-for-sale securities (including an unrealized loss of
$100
at December 31, 2009 for which a portion of an other-than-temporary
impairment
loss has been recognized in earnings)
|
(522 | ) | (23,120 | ) | ||||
Defined
benefit plans
|
(369 | ) | (94 | ) | ||||
Total
accumulated other comprehensive loss
|
(891 | ) | (23,214 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
152,410 | 122,026 | ||||||
TOTAL
LIABILITIES & STOCKHOLDERS' EQUITY
|
$ | 1,321,795 | $ | 1,281,637 |
Consolidated Statement of Operations
|
Years Ended December 31,
|
|||||||||||
(In Thousands Except Per Share Data)
|
2009
|
2008
|
2007
|
|||||||||
INTEREST
INCOME
|
||||||||||||
Interest
and fees on loans
|
$ | 45,236 | $ | 48,933 | $ | 49,670 | ||||||
Interest
on balances with depository institutions
|
61 | 33 | 87 | |||||||||
Interest
on loans to political subdivisions
|
1,660 | 1,539 | 1,453 | |||||||||
Interest
on federal funds sold
|
15 | 120 | 211 | |||||||||
Interest
on trading securities
|
43 | 89 | 68 | |||||||||
Income
from available-for-sale and held-to-maturity securities:
|
||||||||||||
Taxable
|
15,926 | 19,516 | 15,061 | |||||||||
Tax-exempt
|
4,443 | 3,153 | 2,754 | |||||||||
Dividends
|
592 | 854 | 917 | |||||||||
Total
interest and dividend income
|
67,976 | 74,237 | 70,221 | |||||||||
INTEREST
EXPENSE
|
||||||||||||
Interest
on deposits
|
14,651 | 19,320 | 24,890 | |||||||||
Interest
on short-term borrowings
|
544 | 986 | 1,923 | |||||||||
Interest
on long-term borrowings
|
9,261 | 10,743 | 7,096 | |||||||||
Total
interest expense
|
24,456 | 31,049 | 33,909 | |||||||||
Net
interest margin
|
43,520 | 43,188 | 36,312 | |||||||||
Provision
for loan losses
|
680 | 909 | 529 | |||||||||
Net
interest margin after provision for loan losses
|
42,840 | 42,279 | 35,783 | |||||||||
OTHER
INCOME
|
||||||||||||
Service
charges on deposit accounts
|
4,791 | 4,447 | 2,559 | |||||||||
Service
charges and fees
|
796 | 777 | 704 | |||||||||
Trust
and financial management revenue
|
3,262 | 3,443 | 3,440 | |||||||||
Insurance
commissions, fees and premiums
|
293 | 332 | 446 | |||||||||
Increase
in cash surrender value of life insurance
|
501 | 758 | 719 | |||||||||
Other
operating income
|
3,026 | 3,126 | 2,572 | |||||||||
Sub-total
|
12,669 | 12,883 | 10,440 | |||||||||
Total
other-than-temporary impairment losses on available-for-sale
securities
|
(81,912 | ) | (10,088 | ) | 0 | |||||||
Portion
of (gain) recognized in other comprehensive loss (before
taxes)
|
(3,451 | ) | 0 | 0 | ||||||||
Net
impairment losses recognized in earnings
|
(85,363 | ) | (10,088 | ) | 0 | |||||||
Realized
gains on available-for-sale securities, net
|
1,523 | 750 | 127 | |||||||||
Net
impairment losses recognized in earnings and realized gains
on available-for-sale securities
|
(83,840 | ) | (9,338 | ) | 127 | |||||||
Total
other income
|
(71,171 | ) | 3,545 | 10,567 | ||||||||
OTHER
EXPENSES
|
. | |||||||||||
Salaries
and wages
|
12,737 | 14,561 | 14,302 | |||||||||
Pensions
and other employee benefits
|
3,956 | 4,202 | 4,204 | |||||||||
Occupancy
expense, net
|
2,741 | 2,861 | 2,634 | |||||||||
FDIC
Assessments
|
2,092 | 308 | 95 | |||||||||
Furniture
and equipment expense
|
2,679 | 2,661 | 2,789 | |||||||||
Pennsylvania
shares tax
|
1,272 | 1,169 | 942 | |||||||||
Other
operating expense
|
8,182 | 7,684 | 8,317 | |||||||||
Total
other expenses
|
33,659 | 33,446 | 33,283 | |||||||||
(Loss)
income before income tax (credit) provision
|
(61,990 | ) | 12,378 | 13,067 | ||||||||
Income
tax (credit) provision
|
(22,655 | ) | 2,319 | 2,643 | ||||||||
Net
(loss) income
|
$ | (39,335 | ) | $ | 10,059 | $ | 10,424 | |||||
U.S.
Treasury preferred dividends
|
1,428 | 0 | 0 | |||||||||
NET
(LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ | (40,763 | ) | $ | 10,059 | $ | 10,424 | |||||
NET
(LOSS) INCOME PER SHARE - BASIC
|
$ | (4.40 | ) | $ | 1.12 | $ | 1.19 | |||||
NET
(LOSS) INCOME PER SHARE - DILUTED
|
$ | (4.40 | ) | $ | 1.12 | $ | 1.19 |
Consolidated
Statement of Changes
|
||||||||||||||||||||||||||||||||
in Stockholders' Equity
|
||||||||||||||||||||||||||||||||
(In Thousands Except Per Share Data)
|
Accumulated
|
|||||||||||||||||||||||||||||||
Stock
|
Other
|
Unamortized
|
||||||||||||||||||||||||||||||
Common
|
Dividend
|
Paid-in
|
Retained
|
Comprehensive
|
Stock
|
Treasury
|
||||||||||||||||||||||||||
Stock
|
Distributable
|
Capital
|
Earnings
|
Income (Loss)
|
Compensation
|
Stock
|
Total
|
|||||||||||||||||||||||||
Balance,
December 31, 2006
|
$ | 8,472 | $ | 1,806 | $ | 27,077 | $ | 96,077 | $ | 613 | $ | (11 | ) | $ | (4,146 | ) | $ | 129,888 | ||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||
Net
income
|
10,424 | 10,424 | ||||||||||||||||||||||||||||||
Unrealized
loss on securities, net of reclassification and tax
|
(8,448 | ) | (8,448 | ) | ||||||||||||||||||||||||||||
Change
in value of ASC 835 adjustment to equity
|
778 | 778 | ||||||||||||||||||||||||||||||
Total
comprehensive income
|
2,754 | |||||||||||||||||||||||||||||||
Shares
issued for acquisition, net
|
637 | 13,507 | (76 | ) | 14,068 | |||||||||||||||||||||||||||
Cash
dividends declared, $.96 per share
|
(8,394 | ) | (8,394 | ) | ||||||||||||||||||||||||||||
Treasury
stock purchased
|
(949 | ) | (949 | ) | ||||||||||||||||||||||||||||
Shares
issued from treasury related to
|
||||||||||||||||||||||||||||||||
exercise
of stock options
|
11 | 78 | 89 | |||||||||||||||||||||||||||||
Restricted
stock granted
|
43 | (145 | ) | 102 | 0 | |||||||||||||||||||||||||||
Forfeiture
of restricted stock
|
1 | (1 | ) | 0 | ||||||||||||||||||||||||||||
Stock-based
compensation expense
|
156 | 99 | 255 | |||||||||||||||||||||||||||||
Tax
benefit from employee benefit plan
|
92 | 92 | ||||||||||||||||||||||||||||||
Tax
charge from stock-based compensation
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||
Stock
dividend issued
|
84 | (1,806 | ) | 1,703 | (19 | ) | ||||||||||||||||||||||||||
Stock
dividend declared, 1%
|
1,571 | (1,571 | ) | 0 | ||||||||||||||||||||||||||||
Balance,
December 31, 2007
|
9,193 | 1,571 | 42,494 | 96,628 | (7,057 | ) | (56 | ) | (4,992 | ) | 137,781 | |||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||
Net
income
|
10,059 | 10,059 | ||||||||||||||||||||||||||||||
Unrealized
loss on securities, net of net of reclassification and tax
|
(16,466 | ) | (16,466 | ) | ||||||||||||||||||||||||||||
Change
in value of ASC 835 adjustment to equity
|
309 | 309 | ||||||||||||||||||||||||||||||
Total
comprehensive loss
|
(6,098 | ) | ||||||||||||||||||||||||||||||
Cash
dividends declared, $.96 per share
|
(8,590 | ) | (8,590 | ) | ||||||||||||||||||||||||||||
Shares
issued for dividend reinvestment plan
|
158 | 758 | 916 | |||||||||||||||||||||||||||||
Treasury
stock purchased
|
(2,135 | ) | (2,135 | ) | ||||||||||||||||||||||||||||
Shares
issued from treasury related to exercise of stock options
|
(17 | ) | 237 | 220 | ||||||||||||||||||||||||||||
Restricted
stock granted
|
8 | (90 | ) | 82 | 0 | |||||||||||||||||||||||||||
Forfeiture
of restricted stock
|
(2 | ) | 13 | (11 | ) | 0 | ||||||||||||||||||||||||||
Stock-based
compensation expense
|
209 | 85 | 294 | |||||||||||||||||||||||||||||
Tax
benefit from employee benefit plan
|
23 | 23 | ||||||||||||||||||||||||||||||
Tax
charge from stock-based compensation
|
(5 | ) | (5 | ) | ||||||||||||||||||||||||||||
Stock
dividend issued
|
91 | (1,571 | ) | 1,463 | (17 | ) | ||||||||||||||||||||||||||
Recognize
postretirement split-dollar life insurance liability (*)
|
|
(363 | ) | (363 | ) | |||||||||||||||||||||||||||
Balance,
December 31, 2008
|
$ | 9,284 | $ | 0 | $ | 44,308 | $ | 97,757 | $ | (23,214 | ) | $ | (48 | ) | $ | (6,061 | ) | $ | 122,026 |
in Stockholders' Equity
|
||||||||||||||||||||||||||||||||
(In Thousands Except Per Share Data)
|
Accumulated
|
|||||||||||||||||||||||||||||||
Stock
|
Other
|
Unamortized
|
||||||||||||||||||||||||||||||
Common
|
Dividend
|
Paid-in
|
Retained
|
Comprehensive
|
Stock
|
Treasury
|
||||||||||||||||||||||||||
Stock
|
Distributable
|
Capital
|
Earnings
|
Loss
|
Compensation
|
Stock
|
Total
|
|||||||||||||||||||||||||
Balance,
December 31, 2008
|
$ | 9,284 | $ | 0 | $ | 44,308 | $ | 97,757 | $ | (23,214 | ) | $ | (48 | ) | $ | (6,061 | ) | $ | 122,026 | |||||||||||||
Comprehensive
(loss) income:
|
||||||||||||||||||||||||||||||||
Net
loss
|
(39,335 | ) | (39,335 | ) | ||||||||||||||||||||||||||||
Unrealized
gain on securities, net of reclassification and tax
|
24,976 | 24,976 | ||||||||||||||||||||||||||||||
Change in value of
ASC 835 adjustment
to equity
|
(275 | ) | (275 | ) | ||||||||||||||||||||||||||||
Total
comprehensive loss
|
(14,634 | ) | ||||||||||||||||||||||||||||||
Reclassify
non-credit portion of other- than-temporary impairment losses recognized
in prior period
|
2,378 | (2,378 | ) | 0 | ||||||||||||||||||||||||||||
Issuance
of U.S. Treasury preferred stock
|
821 | 26,409 | ||||||||||||||||||||||||||||||
Accretion
of discount associated with U.S. Treasury preferred stock
|
(161 | ) | 0 | |||||||||||||||||||||||||||||
Cash
dividends on U.S. Treasury preferred stock
|
(1,267 | ) | (1,267 | ) | ||||||||||||||||||||||||||||
Cash
dividends declared on common stock, $.72 per share
|
(6,487 | ) | (6,487 | ) | ||||||||||||||||||||||||||||
Common
shares issued
|
3,090 | 21,495 | 24,585 | |||||||||||||||||||||||||||||
Common
shares issued for dividend reinvestment plan
|
(71 | ) | 1,388 | 1,317 | ||||||||||||||||||||||||||||
Common
shares issued from treasury related to exercise of stock
options
|
(4 | ) | 34 | 30 | ||||||||||||||||||||||||||||
Restricted
stock granted
|
10 | (79 | ) | 69 | 0 | |||||||||||||||||||||||||||
Forfeiture
of restricted stock
|
(2 | ) | 7 | (5 | ) | 0 | ||||||||||||||||||||||||||
Stock-based
compensation expense
|
273 | 13 | 286 | |||||||||||||||||||||||||||||
Tax
benefit from stock-based compensation
|
3 | 3 | ||||||||||||||||||||||||||||||
Tax
benefit from employee benefit plan
|
142 | 142 | ||||||||||||||||||||||||||||||
Balance,
December 31, 2009
|
$ | 12,374 | $ | 0 | $ | 66,833 | $ | 53,027 | $ | (891 | ) | $ | (107 | ) | $ | (4,575 | ) | $ | 152,410 |
Consolidated Statements of Cash Flows
|
||||||||||||
(In Thousands)
|
Years Ended December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
(loss) income
|
$ | (39,335 | ) | $ | 10,059 | $ | 10,424 | |||||
Adjustments
to reconcile net (loss) income to net cash provided by operating
activities:
|
||||||||||||
Provision
for loan losses
|
680 | 909 | 529 | |||||||||
Realized
losses (gains) on available-for-sale securities, net
|
83,840 | 9,338 | (127 | ) | ||||||||
Gain
on sale of foreclosed assets, net
|
(310 | ) | (38 | ) | (83 | ) | ||||||
Depreciation
expense
|
2,816 | 2,885 | 2,847 | |||||||||
Loss
on disposition of premises and equipment
|
30 | 0 | 145 | |||||||||
Accretion
and amortization on securities, net
|
455 | (63 | ) | 363 | ||||||||
Accretion
and amortization on loans, deposits and borrowings, net
|
(357 | ) | (421 | ) | (254 | ) | ||||||
Increase
in cash surrender value of life insurance
|
(501 | ) | (758 | ) | (719 | ) | ||||||
Stock-based
compensation
|
286 | 294 | 255 | |||||||||
Amortization
of core deposit intangibles
|
324 | 552 | 445 | |||||||||
Deferred
income taxes
|
(18,383 | ) | (2,147 | ) | (21 | ) | ||||||
Origination
of mortgage loans for sale
|
(11,776 | ) | 0 | 0 | ||||||||
Proceeds
from sales of mortgage loans
|
11,290 | 0 | 0 | |||||||||
Net
increase in trading securities
|
(382 | ) | (2,398 | ) | (2,980 | ) | ||||||
(Increase)
decrease in accrued interest receivable and other assets
|
(14,632 | ) | (3,070 | ) | 59 | |||||||
(Decrease)
increase in accrued interest payable and other liabilities
|
(1,077 | ) | 2,975 | (937 | ) | |||||||
Net
Cash Provided by Operating Activities
|
12,968 | 18,117 | 9,946 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Proceeds
from acquisitions, net
|
0 | 0 | 29,942 | |||||||||
Proceeds
from maturity of held-to-maturity securities
|
106 | 3 | 5 | |||||||||
Proceeds
from sales of available-for-sale securities
|
41,242 | 23,295 | 104,797 | |||||||||
Proceeds
from calls and maturities of available-for-sale securities
|
68,432 | 51,781 | 36,107 | |||||||||
Purchase
of available-for-sale securities
|
(131,203 | ) | (93,150 | ) | (203,608 | ) | ||||||
Purchase
of Federal Home Loan Bank of Pittsburgh stock
|
(4 | ) | (3,280 | ) | (5,977 | ) | ||||||
Redemption
of Federal Home Loan Bank of Pittsburgh stock
|
0 | 4,327 | 6,152 | |||||||||
Net
decrease (increase) in loans
|
20,470 | (9,749 | ) | 11,521 | ||||||||
Purchase
of premises and equipment
|
(1,253 | ) | (998 | ) | (2,416 | ) | ||||||
Return
of principal on limited partnership investment
|
18 | 47 | 252 | |||||||||
Proceeds
from sale of foreclosed assets
|
1,564 | 462 | 653 | |||||||||
Net
Cash Used in Investing Activities
|
(628 | ) | (27,262 | ) | (22,572 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Net
increase in deposits
|
62,706 | 25,518 | (21,512 | ) | ||||||||
Net
(decrease) increase in short-term borrowings
|
(9,318 | ) | 7,869 | (10,006 | ) | |||||||
Proceeds
from long-term borrowings
|
0 | 29,703 | 165,000 | |||||||||
Repayments
of long-term borrowings
|
(40,445 | ) | (52,003 | ) | (107,335 | ) | ||||||
Issuance
of US Treasury preferred stock and warrant
|
26,409 | 0 | 0 | |||||||||
Issuance
of common stock
|
24,585 | 0 | 0 | |||||||||
Purchase
of treasury stock
|
0 | (2,135 | ) | (949 | ) | |||||||
Sale
of treasury stock
|
30 | 220 | 89 | |||||||||
Tax
benefit from compensation plans
|
145 | 18 | 89 | |||||||||
US
Treasury preferred dividends paid
|
(1,098 | ) | 0 | 0 | ||||||||
Common
dividends paid
|
(7,317 | ) | (7,678 | ) | (8,248 | ) | ||||||
Net
Cash Provided by Financing Activities
|
55,697 | 1,512 | 17,128 | |||||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
68,037 | (7,633 | ) | 4,502 | ||||||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
24,028 | 31,661 | 27,159 | |||||||||
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$ | 92,065 | $ | 24,028 | $ | 31,661 |
Consolidated Statements of Cash Flows
|
||||||||||||
(In Thousands) (Continued)
|
Years Ended December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||
Assets
acquired through foreclosure of real estate loans
|
$ | 1,829 | $ | 464 | $ | 457 | ||||||
Securities
transferred from trading to available-for-sale
|
$ | 1,643 | $ | 3,072 | $ | 0 | ||||||
Interest
paid
|
$ | 24,944 | $ | 31,406 | $ | 33,976 | ||||||
Income
taxes paid
|
$ | 3,475 | $ | 4,713 | $ | 2,077 | ||||||
ACQUISITIONS:
|
||||||||||||
Cash
and cash equivalents received
|
$ | 0 | $ | 0 | $ | 44,265 | ||||||
Cash
paid for acquisition
|
0 | 0 | (14,323 | ) | ||||||||
Net
cash received on acquisition
|
$ | 0 | $ | 0 | $ | 29,942 | ||||||
NONCASH
ASSETS RECEIVED, LIABILITIES ASSUMED AND EQUITY
|
||||||||||||
ISSUED
FROM ACQUISITIONS:
|
||||||||||||
Assets
received:
|
||||||||||||
Available
for sale securities
|
$ | 0 | $ | 0 | $ | 26,426 | ||||||
Loans
|
0 | 0 | 60,151 | |||||||||
Bank-owned
life insurance
|
0 | 0 | 4,432 | |||||||||
Premises
and equipment
|
0 | 0 | 5,243 | |||||||||
Foreclosed
assets
|
0 | 0 | 107 | |||||||||
Intangible
asset - core deposit intangible
|
0 | 0 | 1,487 | |||||||||
Intangible
asset - goodwill
|
0 | 0 | 9,263 | |||||||||
Other
assets
|
0 | 0 | 1,567 | |||||||||
Total
noncash assets received
|
$ | 0 | $ | 0 | $ | 108,676 | ||||||
Liabilities
assumed and equity issued:
|
||||||||||||
Deposits
|
$ | 0 | $ | 0 | $ | 99,636 | ||||||
Short-term
borrowings
|
0 | 0 | 1,426 | |||||||||
Long-term
borrowings
|
0 | 0 | 22,753 | |||||||||
Other
liabilities
|
0 | 0 | 735 | |||||||||
Equity
issued, net
|
0 | 0 | 14,068 | |||||||||
Total
noncash liabilities assumed and equity issued
|
$ | 0 | $ | 0 | $ | 138,618 |
Years Ended December 31,
|
||||||||||||
(In Thousands)
|
2009
|
2008
|
2007
|
|||||||||
Net
(loss) income
|
$ | (39,335 | ) | $ | 10,059 | $ | 10,424 | |||||
Unrealized
holding (losses) on available-for-sale securities
|
(45,998 | ) | (34,286 | ) | (12,673 | ) | ||||||
Reclassification
adjustment for losses (gains) realized in income
|
83,840 | 9,338 | (127 | ) | ||||||||
Other
comprehensive gain (loss) before income tax
|
37,842 | (24,948 | ) | (12,800 | ) | |||||||
Income
tax related to other comprehensive gain (loss)
|
12,866 | (8,482 | ) | (4,352 | ) | |||||||
Other
comprehensive gain (loss) on available-for-sale securities
|
24,976 | (16,466 | ) | (8,448 | ) | |||||||
Unfunded
pension and postretirement obligations:
|
||||||||||||
Change
in items from defined benefit plans included in accumulated other
comprehensive loss
|
(511 | ) | 509 | 1,037 | ||||||||
Amortization
of net transition obligation, prior service cost and net actuarial loss
included in net periodic benefit cost
|
94 | (43 | ) | 146 | ||||||||
Other
comprehensive (loss) gain before income tax
|
(417 | ) | 466 | 1,183 | ||||||||
Income
tax related to other comprehensive (loss) gain
|
(142 | ) | 157 | 405 | ||||||||
Other
comprehensive (loss) gain on unfunded retirement
obligations
|
(275 | ) | 309 | 778 | ||||||||
Net
other comprehensive income (loss)
|
24,701 | (16,157 | ) | (7,670 | ) | |||||||
Comprehensive
(loss) income
|
$ | (14,634 | ) | $ | (6,098 | ) | $ | 2,754 |
Weighted-
|
||||||||||||
Net
|
Average
|
Earnings
|
||||||||||
(Loss)
|
Common
|
Per
|
||||||||||
Income
|
Shares
|
Share
|
||||||||||
2009
|
||||||||||||
Earnings
per common share – basic and diluted
|
$ | (40,763,000 | ) | 9,271,869 | $ | (4.40 | ) | |||||
2008
|
||||||||||||
Earnings
per share – basic
|
$ | 10,059,000 | 8,961,805 | $ | 1.12 | |||||||
Dilutive
effect of potential common stock arising from stock
options:
|
||||||||||||
Exercise
of outstanding stock options
|
142,208 | |||||||||||
Hypothetical
share repurchase at $ 20.25
|
(120,713 | ) | ||||||||||
Earnings
per share – diluted
|
$ | 10,059,000 | 8,983,300 | $ | 1.12 | |||||||
2007
|
||||||||||||
Earnings
per share – basic
|
$ | 10,424,000 | 8,784,134 | $ | 1.19 | |||||||
Dilutive
effect of potential common stock arising from stock
options:
|
||||||||||||
Exercise
of outstanding stock options
|
108,701 | |||||||||||
Hypothetical
share repurchase at $20.03
|
(97,469 | ) | ||||||||||
Earnings
per share – diluted
|
$ | 10,424,000 | 8,795,366 | $ | 1.19 |
December 31, 2009
|
||||||||||||||||
Market Values Based on:
|
||||||||||||||||
Quoted Prices
|
Other
|
|||||||||||||||
in Active
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Markets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(In Thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 13,512 | $ | 35,481 | $ | 0 | $ | 48,993 | ||||||||
Obligations
of states and political subdivisions
|
0 | 104,990 | 0 | 104,990 | ||||||||||||
Mortgage-backed
securities
|
5,212 | 151,166 | 0 | 156,378 | ||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||
Issued
by U.S. Government agencies
|
5,095 | 42,613 | 0 | 47,708 | ||||||||||||
Private
label
|
0 | 15,494 | 0 | 15,494 | ||||||||||||
Corporate
bonds
|
0 | 1,041 | 0 | 1,041 | ||||||||||||
Trust
preferred securities issued by individual institutions
|
0 | 5,218 | 800 | 6,018 | ||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
0 | 0 | 8,199 | 8,199 | ||||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
0 | 0 | 115 | 115 | ||||||||||||
Other
collateralized debt obligations
|
0 | 690 | 0 | 690 | ||||||||||||
Total
debt securities
|
23,819 | 356,693 | 9,114 | 389,626 | ||||||||||||
Marketable
equity securities
|
6,662 | 0 | 0 | 6,662 | ||||||||||||
Total
available-for-sale securities
|
30,481 | 356,693 | 9,114 | 396,288 | ||||||||||||
TRADING
SECURITIES,
|
||||||||||||||||
Obligations
of states and political subdivisions
|
0 | 1,045 | 0 | 1,045 | ||||||||||||
Total
|
$ | 30,481 | $ | 357,738 | $ | 9,114 | $ | 397,333 |
December 31, 2008
|
||||||||||||||||
Market Values Based on:
|
||||||||||||||||
Quoted Prices
|
Other
|
|||||||||||||||
in Active
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Markets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(In Thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 0 | $ | 16,201 | $ | 0 | $ | 16,201 | ||||||||
Obligations
of states and political subdivisions
|
2,814 | 71,409 | 0 | 74,223 | ||||||||||||
Mortgage-backed
securities
|
1,995 | 171,861 | 0 | 173,856 | ||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||
Issued
by U.S. Government agencies
|
842 | 23,420 | 0 | 24,262 | ||||||||||||
Private
label
|
0 | 43,972 | 0 | 43,972 | ||||||||||||
Corporate
bonds
|
0 | 1,117 | 0 | 1,117 | ||||||||||||
Trust
preferred securities issued by individual institutions
|
0 | 7,601 | 0 | 7,601 | ||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
0 | 0 | 8,642 | 8,642 | ||||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
0 | 0 | 50,272 | 50,272 | ||||||||||||
Other
collateralized debt obligations
|
0 | 692 | 0 | 692 | ||||||||||||
Total
debt securities
|
5,651 | 336,273 | 58,914 | 400,838 | ||||||||||||
Marketable
equity securities
|
18,850 | 0 | 0 | 18,850 | ||||||||||||
Total
available-for-sale securities
|
24,501 | 336,273 | 58,914 | 419,688 | ||||||||||||
TRADING
SECURITIES,
|
||||||||||||||||
Obligations
of states and political subdivisions
|
563 | 1,743 | 0 | 2,306 | ||||||||||||
Total
|
$ | 25,064 | $ | 338,016 | $ | 58,914 | $ | 421,994 |
(In Thousands)
|
2009
|
2008
|
||||||
Balance,
beginning of period
|
$ | 58,914 | $ | 0 | ||||
Transfers
|
800 | 73,018 | ||||||
Purchases,
issuances and settlements
|
(242 | ) | 100 | |||||
Proceeds
from sales
|
(620 | ) | 0 | |||||
Realized
losses, net
|
(182 | ) | 0 | |||||
Unrealized
losses included in earnings
|
(73,674 | ) | (8,210 | ) | ||||
Unrealized
gains (losses) included in other comprehensive
income
|
24,118 | (5,994 | ) | |||||
Balance,
end of period
|
$ | 9,114 | $ | 58,914 |
December 31, 2009
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Unrealized
|
|||||||||||||||
Amortized
|
Holding
|
Holding
|
Fair
|
|||||||||||||
(In Thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
AVAILABLE-FOR-SALE SECURITIES:
|
||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 48,949 | $ | 131 | $ | (87 | ) | $ | 48,993 | |||||||
Obligations
of states and political subdivisions
|
109,109 | 1,487 | (5,606 | ) | 104,990 | |||||||||||
Mortgage-backed
securities
|
150,700 | 5,700 | (22 | ) | 156,378 | |||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||
Issued
by U.S. Government agencies
|
47,083 | 898 | (273 | ) | 47,708 | |||||||||||
Private
label
|
15,465 | 50 | (21 | ) | 15,494 | |||||||||||
Corporate
bonds
|
1,000 | 41 | 0 | 1,041 | ||||||||||||
Trust
preferred securities issued by individual institutions
|
7,043 | 0 | (1,025 | ) | 6,018 | |||||||||||
Collateralized
debt obligations:
|
||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
11,383 | 0 | (3,184 | ) | 8,199 | |||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
266 | 0 | (151 | ) | 115 | |||||||||||
Other
collateralized debt obligations
|
690 | 0 | 0 | 690 | ||||||||||||
Total
debt securities
|
391,688 | 8,307 | (10,369 | ) | 389,626 | |||||||||||
Marketable
equity securities
|
5,367 | 1,295 | 0 | 6,662 | ||||||||||||
Total
|
$ | 397,055 | $ | 9,602 | $ | (10,369 | ) | $ | 396,288 | |||||||
HELD-TO-MATURITY
SECURITIES,
|
||||||||||||||||
Obligations
of the U.S. Treasury
|
$ | 300 | $ | 2 | $ | 0 | $ | 302 |
December 31, 2008
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Unrealized
|
|||||||||||||||
Amortized
|
Holding
|
Holding
|
Fair
|
|||||||||||||
(In Thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 15,500 | $ | 701 | $ | 0 | $ | 16,201 | ||||||||
Obligations
of states and political subdivisions
|
80,838 | 197 | (6,812 | ) | 74,223 | |||||||||||
Mortgage-backed
securities
|
171,453 | 2,632 | (229 | ) | 173,856 | |||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||
Issued
by U.S. Government agencies
|
24,082 | 181 | (1 | ) | 24,262 | |||||||||||
Private
label
|
46,537 | 6 | (2,571 | ) | 43,972 | |||||||||||
Corporate
bonds
|
1,000 | 117 | 0 | 1,117 | ||||||||||||
Trust
preferred securities issued by individual institutions
|
10,436 | 0 | (2,835 | ) | 7,601 | |||||||||||
Collateralized
debt obligations:
|
||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
11,938 | 0 | (3,296 | ) | 8,642 | |||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
70,826 | 0 | (20,554 | ) | 50,272 | |||||||||||
Other
collateralized debt obligations
|
692 | 0 | 0 | 692 | ||||||||||||
Total
debt securities
|
433,302 | 3,834 | (36,298 | ) | 400,838 | |||||||||||
Marketable
equity securities
|
21,405 | 1,918 | (4,473 | ) | 18,850 | |||||||||||
Total
|
$ | 454,707 | $ | 5,752 | $ | (40,771 | ) | $ | 419,688 | |||||||
HELD-TO-MATURITY
SECURITIES:
|
||||||||||||||||
Obligations
of the U.S. Treasury
|
$ | 304 | $ | 16 | $ | 0 | $ | 320 | ||||||||
Obligations
of other U.S. Government agencies
|
100 | 4 | 0 | 104 | ||||||||||||
Mortgage-backed
securities
|
2 | 0 | 0 | 2 | ||||||||||||
Total
|
$ | 406 | $ | 20 | $ | 0 | $ | 426 |
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
(In Thousands)
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 17,796 | $ | (87 | ) | $ | 0 | $ | 0 | $ | 17,796 | $ | (87 | ) | ||||||||||
Obligations
of states and political subdivisions
|
19,001 | (422 | ) | 36,939 | (5,184 | ) | 55,940 | (5,606 | ) | |||||||||||||||
Mortgage-backed
securities
|
3,544 | (21 | ) | 20 | (1 | ) | 3,564 | (22 | ) | |||||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||||||||||
Issued
by U.S. Government agencies
|
18,229 | (273 | ) | 0 | 0 | 18,229 | (273 | ) | ||||||||||||||||
Private
label
|
0 | 0 | 3,219 | (21 | ) | 3,219 | (21 | ) | ||||||||||||||||
Trust
preferred securities issued by individual institutions
|
0 | 0 | 5,218 | (1,025 | ) | 5,218 | (1,025 | ) | ||||||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
0 | 0 | 8,199 | (3,184 | ) | 8,199 | (3,184 | ) | ||||||||||||||||
Pooled
trust preferred securities - mezzanine tranches
|
0 | 0 | 115 | (151 | ) | 115 | (151 | ) | ||||||||||||||||
Total
temporarily impaired available-for-sale securities
|
$ | 58,570 | $ | (803 | ) | $ | 53,710 | $ | (9,566 | ) | $ | 112,280 | $ | (10,369 | ) |
December 31, 2008
|
Less Than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
(In Thousands)
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||||||||||||||||||
Obligations
of other U.S. Government agencies
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
Obligations
of states and political subdivisions
|
$ | 29,867 | $ | (3,202 | ) | $ | 26,679 | $ | (3,610 | ) | $ | 56,546 | $ | (6,812 | ) | |||||||||
Mortgage-backed
securities
|
21,746 | (137 | ) | 6,713 | (92 | ) | 28,459 | (229 | ) | |||||||||||||||
Collateralized
mortgage obligations:
|
||||||||||||||||||||||||
Issued
by U.S. Government agencies
|
0 | 0 | 68 | (1 | ) | 68 | (1 | ) | ||||||||||||||||
Private
label
|
26,117 | (1,054 | ) | 17,576 | (1,517 | ) | 43,693 | (2,571 | ) | |||||||||||||||
Trust
preferred securities issued by individual institutions
|
3,810 | (1,201 | ) | 3,791 | (1,634 | ) | 7,601 | (2,835 | ) | |||||||||||||||
Collateralized
debt obligations:
|
||||||||||||||||||||||||
Pooled
trust preferred securities - senior tranches
|
8,642 | (3,296 | ) | 0 | 0 | 8,642 | (3,296 | ) | ||||||||||||||||
Pooled trust preferred securities - mezzanine
tranches
|
0 | 0 | 41,911 | (20,554 | ) | 41,911 | (20,554 | ) | ||||||||||||||||
Total
debt securities
|
90,182 | (8,890 | ) | 96,738 | (27,408 | ) | 186,920 | (36,298 | ) | |||||||||||||||
Marketable equity
securities
|
4,062 | (1,080 | ) | 6,407 | (3,393 | ) | 10,469 | (4,473 | ) | |||||||||||||||
Total
temporarily impaired available-for-sale securities
|
$ | 94,244 | $ | (9,970 | ) | $ | 103,145 | $ | (30,801 | ) | $ | 197,389 | $ | (40,771 | ) |
(In Thousands)
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Gross
realized gains
|
$ | 2,205 | $ | 780 | $ | 2,325 | ||||||
Gross
realized losses
|
(86,045 | ) | (10,118 | ) | (2,198 | ) | ||||||
Net
realized (losses) gains
|
$ | (83,840 | ) | $ | (9,338 | ) | $ | 127 | ||||
Income
tax provision related to net realized gains
|
$ | (28,506 | ) | $ | (3,175 | ) | $ | 43 |
(In Thousands)
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Gross
realized gains
|
$ | 65 | $ | 94 | $ | 60 | ||||||
Gross
realized losses
|
(104 | ) | (63 | ) | 0 | |||||||
Net
change in unrealized gains/losses
|
66 | (28 | ) | (36 | ) | |||||||
Net
gains/losses
|
$ | 27 | $ | 3 | $ | 24 | ||||||
Income
taxes related to net gains/losses
|
$ | 9 | $ | 1 | $ | 8 |
December 31, 2009
|
||||||||
Amortized
|
Fair
|
|||||||
(In Thousands)
|
Cost
|
Value
|
||||||
AVAILABLE-FOR-SALE
SECURITIES:
|
||||||||
Due
in one year or less
|
$ | 1,298 | $ | 1,303 | ||||
Due
after one year through five years
|
25,289 | 25,359 | ||||||
Due
after five years through ten years
|
60,023 | 60,444 | ||||||
Due
after ten years
|
305,078 | 302,520 | ||||||
Total
|
$ | 391,688 | $ | 389,626 | ||||
HELD-TO-MATURITY
SECURITIES,
|
||||||||
Due
in one year or less
|
$ | 300 | $ | 302 |
(In Thousands)
|
2009
|
2008
|
2007
|
|||||||||
Pooled
trust preferred securities - mezzanine tranches
|
$ | (73,674 | ) | $ | (8,210 | ) | $ | 0 | ||||
Marketable
equity securities (bank stocks)
|
(6,324 | ) | (1,878 | ) | 0 | |||||||
Trust
preferred securities issued by individual institutions
|
(3,209 | ) | 0 | 0 | ||||||||
Collateralized
mortgage obligations
|
(2,156 | ) | 0 | 0 | ||||||||
Net
impairment losses recognized in earnings
|
$ | (85,363 | ) | $ | (10,088 | ) | $ | 0 |
(In Thousands)
|
Moody's/
|
||||||||||||||||||
Cumulative
|
S&P/
|
||||||||||||||||||
Unrealized
|
Realized
|
Fitch
|
|||||||||||||||||
Amortized
|
Fair
|
Gain
|
Credit
|
Credit
|
|||||||||||||||
Name of Issuer
|
Issuer's Parent Company
|
Cost
|
Value
|
(Loss)
|
Losses
|
Ratings
|
|||||||||||||
Astoria
Capital Trust I
|
Astoria
Financial Corporation
|
$ | 5,243 | $ | 4,378 | $ | (865 | ) | $ | 0 |
Baa2
(*) /BB-/BB-
|
||||||||
Carolina
First Mortgage Loan Trust
|
The
South Financial Group, Inc.
|
800 | 800 | 0 | (3,209 | ) |
NR
|
||||||||||||
Patriot
Capital Trust I
|
Susquehanna
Bancshares, Inc.
|
1,000 | 840 | (160 | ) | 0 |
NR
|
||||||||||||
Total
|
$ | 7,043 | $ | 6,018 | $ | (1,025 | ) | $ | (3,209 | ) |
(In Thousands)
|
Cumulative
|
|||||||||||||||
Unrealized
|
Realized
|
|||||||||||||||
Amortized
|
Fair
|
Gain
|
Credit
|
|||||||||||||
Description
|
Cost
|
Value
|
(Loss)
|
Losses
|
||||||||||||
ALESCO
Preferred Funding VI, Ltd.
|
$ | 0 | $ | 0 | $ | 0 | $ | (2,018 | ) | |||||||
ALESCO
Preferred Funding IX, Ltd.
|
0 | 0 | 0 | (2,988 | ) | |||||||||||
MMCAPS
Funding I, Ltd.
|
142 | 41 | (101 | ) | (5,831 | ) | ||||||||||
Preferred
Term Securities XVIII, Ltd.
|
0 | 0 | 0 | (7,293 | ) | |||||||||||
Preferred
Term Securities XXI, Ltd.
|
0 | 0 | 0 | (1,502 | ) | |||||||||||
Preferred
Term Securities XXIII, Ltd. (C-1)
|
0 | 0 | 0 | (3,466 | ) | |||||||||||
Preferred
Term Securities XXIII, Ltd. (D-1)
|
0 | 0 | 0 | (5,024 | ) | |||||||||||
Tropic
CDO III, Ltd.
|
0 | 0 | 0 | (6,970 | ) | |||||||||||
U.S.
Capital Funding II, Ltd. (B-1)
|
50 | 30 | (20 | ) | (1,951 | ) | ||||||||||
U.S.
Capital Funding II, Ltd. (B-2)
|
74 | 44 | (30 | ) | (2,912 | ) | ||||||||||
Total
|
$ | 266 | $ | 115 | $ | (151 | ) | $ | (39,955 | ) |
Expected
|
||||||||||||||||||
Actual
|
Additional
|
|||||||||||||||||
Deferrals
|
Net Deferrals
|
|||||||||||||||||
and
|
And
|
Excess
|
||||||||||||||||
Number
|
Moody's/
|
Defaults
|
Defaults
|
Subordination
|
||||||||||||||
of Banks
|
Fitch
|
as % of
|
as % of
|
as % of
|
||||||||||||||
Currently
|
Credit
|
Outstanding
|
Performing
|
Performing
|
||||||||||||||
Description
|
Performing
|
Ratings (1)
|
Collateral
|
Collateral
|
Collateral
|
|||||||||||||
ALESCO
Preferred Funding VI, Ltd.
|
27 | (a) |
Ca/CC
(2)
|
31.4 | % | (3 | ) | -36.1 | % | |||||||||
ALESCO
Preferred Funding IX, Ltd.
|
36 | (b) |
Ca/CC
(2)
|
24.4 | % | (3 | ) | -17.0 | % | |||||||||
MMCAPS
Funding I, Ltd.
|
21 |
Ca/CCC
(2)
|
17.2 | % | 48.7 | % | -8.0 | % | ||||||||||
Preferred
Term Securities XVIII, Ltd.
|
52 | (c) |
NR/C
|
19.9 | % | (3 | ) | -20.3 | % | |||||||||
Preferred
Term Securities XXI, Ltd.
|
41 | (d) |
Ca/CC
(2)
|
26.3 | % | (3 | ) | -19.2 | % | |||||||||
Preferred
Term Securities XXIII, Ltd. (C-1)
|
92 | (e) |
C/CCC
(2)
|
20.1 | % | (3 | ) | -9.6 | % | |||||||||
Preferred
Term Securities XXIII, Ltd. (D-1)
|
92 | (e) |
NR/CC
(2)
|
20.1 | % | (3 | ) | -18.9 | % | |||||||||
Tropic
CDO III, Ltd.
|
30 |
C/CC
(2)
|
34.6 | % | (3 | ) | -42.3 | % | ||||||||||
U.S.
Capital Funding II, Ltd. (B-1)
|
44 |
Ca/CC
(2)
|
16.1 | % | 51.5 | % | -10.5 | % | ||||||||||
U.S.
Capital Funding II, Ltd. (B-2)
|
44 |
Ca/CC
(2)
|
16.1 | % | 51.5 | % | -10.5 | % |
(1)
|
The
table above presents ratings information as of December 31,
2009. The securities had "investment grade" ratings by Moody's
(Baa2 or better) and/or Fitch (BBB or better) at the time of purchase, but
have since been downgraded by the ratings
agencies.
|
(2)
|
Fitch
downgraded to C on February 12,
2010.
|
(3)
|
For
securities completely written off, management did not update its previous
estimates of net deferrals and
defaults.
|
(In
Thousands)
|
||||
Balance
of credit losses on debt securities for which a portion of OTTI was
recognized in other comprehensive income, beginning of period (as measured
effective January 1, 2009 upon adoption of ASC Topic 320)
|
$ | (2,362 | ) | |
Additional
credit loss for which an OTTI was not
previously Recognized
|
(62,085 | ) | ||
Reduction
for securities losses realized during the period
|
65,341 | |||
Additional
credit loss for which an OTTI was previously recognized when the
Corporation does not intend to sell the security and it is not more likely
than not the Corporation will be required to sell the security before
recovery of its amortized cost
basis
|
(11,589 | ) | ||
Balance
of credit losses on debt securities for which a portion of OTTI was
recognized in other comprehensive income, end of period
|
$ | (10,695 | ) |
(In Thousands)
|
December 31,
|
% of
|
December 31,
|
% of
|
||||||||||||
2009
|
Total
|
2008
|
Total
|
|||||||||||||
Real
estate - residential mortgage
|
$ | 420,365 | 58.25 | % | $ | 433,377 | 58.29 | % | ||||||||
Real
estate - commercial mortgage
|
163,483 | 22.66 | % | 165,979 | 22.32 | % | ||||||||||
Real
estate – construction
|
26,716 | 3.70 | % | 24,992 | 3.36 | % | ||||||||||
Consumer
|
19,202 | 2.66 | % | 26,732 | 3.60 | % | ||||||||||
Agricultural
|
3,848 | 0.53 | % | 4,495 | 0.60 | % | ||||||||||
Commercial
|
49,753 | 6.90 | % | 48,295 | 6.50 | % | ||||||||||
Other
|
638 | 0.09 | % | 884 | 0.12 | % | ||||||||||
Political
subdivisions
|
37,598 | 5.21 | % | 38,790 | 5.21 | % | ||||||||||
Total
|
721,603 | 100.00 | % | 743,544 | 100.00 | % | ||||||||||
Less:
allowance for loan losses
|
(8,265 | ) | (7,857 | ) | ||||||||||||
Loans,
net
|
$ | 713,338 | $ | 735,687 |
2009
|
2008
|
2007
|
2006
|
|||||||||||||
Balance
at beginning of year
|
$ | 7,857 | $ | 8,859 | $ | 8,201 | $ | 8,361 | ||||||||
Allowance
for loan losses recorded in acquisition
|
0 | 0 | 587 | 0 | ||||||||||||
Provision
charged to operations
|
680 | 909 | 529 | 672 | ||||||||||||
Loans
charged off
|
(478 | ) | (2,039 | ) | (544 | ) | (1,092 | ) | ||||||||
Recoveries
|
206 | 128 | 86 | 260 | ||||||||||||
Balance
at end of year
|
$ | 8,265 | $ | 7,857 | $ | 8,859 | $ | 8,201 |
2009
|
2008
|
2007
|
||||||||||
Impaired
loans without a valuation allowance
|
$ | 3,257 | $ | 3,435 | $ | 857 | ||||||
Impaired
loans with a valuation allowance
|
2,690 | 2,230 | 5,361 | |||||||||
Total
impaired loans
|
$ | 5,947 | $ | 5,665 | $ | 6,218 | ||||||
Valuation
allowance related to impaired loans
|
$ | 1,126 | $ | 456 | $ | 2,255 | ||||||
Total
nonaccrual loans
|
$ | 9,092 | $ | 7,200 | $ | 6,955 | ||||||
Total
loans past due 90 days or more and still accruing
|
$ | 31 | $ | 1,305 | $ | 1,200 |
2009
|
2008
|
2007
|
||||||||||
Average
investment in impaired loans
|
$ | 5,996 | $ | 5,771 | $ | 6,932 | ||||||
Interest
income recognized on impaired loans
|
$ | 322 | $ | 327 | $ | 242 | ||||||
Interest
income recognized on a cash basis on impaired loans
|
$ | 322 | $ | 327 | $ | 242 |
(In
Thousands)
|
||||||||
December
31,
|
||||||||
2009
|
2008
|
|||||||
Land
|
$ | 2,100 | $ | 2,100 | ||||
Buildings
and improvements
|
30,498 | 29,979 | ||||||
Furniture
and equipment
|
15,735 | 15,297 | ||||||
Construction
in progress
|
24 | 13 | ||||||
Total
|
48,357 | 47,389 | ||||||
Less:
accumulated depreciation
|
(24,041 | ) | (21,480 | ) | ||||
Net
|
$ | 24,316 | $ | 25,909 |
(In
Thousands)
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Occupancy
expense
|
$ | 1,237 | $ | 1,261 | $ | 1,137 | ||||||
Furniture
and equipment expense
|
1,579 | 1,624 | 1,710 | |||||||||
Total
|
$ | 2,816 | $ | 2,885 | $ | 2,847 |
December
31,
|
||||||||
2009
|
2008
|
|||||||
Balance,
beginning of year
|
$ | 12,014 | $ | 12,032 | ||||
Reduction
in total purchase price for difference in estimated and actual accrued
expenses and legal and professional costs
|
(72 | ) | (18 | ) | ||||
Balance,
end of year
|
$ | 11,942 | $ | 12,014 |
|
·
|
Income approach, using
dividend discount analysis - This approach was given a weighting of
50%, and resulted in a value of $184.1 million. This approach
uses a dividend discount analysis, and is based on estimated cash flows to
an acquirer based on anticipated future results assuming a change of
control transaction. This approach assumes an acquirer will
achieve an expected base level of earnings, achieve integration cost
savings and incur certain transaction costs. The analysis then
calculates the present value of all excess cash flows generated (above a
minimum tangible capital ratio), plus the present value of a terminal
value, to determine the fair value.
|
|
·
|
Change of control
premium to the Corporation’s market price – This approach was given
a weighting of 30%, and resulted in a valuation of $168.6
million. The premium to market approach calculates the change
of control price a market participant would pay for a firm by adding a
change of control premium to the Corporation’s recent trading
value. Management used U.S. bank acquisitions of banks whose
total assets were between $100 million and $5 billion that occurred in
2008 and 2009, as a basis for estimating a premium percentage or change of
control premium to apply to the reporting
unit.
|
|
·
|
Change of control
premium to peer market price – This approach was given a weighting
of 15%, and resulted in a valuation of $170.7 million. This
approach uses the same methodology as the change of control premium
applied to the Corporation’s market price, but substitutes trading values
from a group of peer companies for the Corporation’s trading
values.
|
|
·
|
Market approach, using
pricing multiples from recent acquisitions – This approach was
given a weighting of 5%, and resulted in a valuation of $291.7
million. Comparable transactions included in this analysis were
acquisitions of U.S. banks in 2008 and 2009 of companies with total assets
ranging between $250 million and $5 billion, and core returns on average
assets (measured based on net income or loss, excluding the estimated
after-tax impact of realized gains and losses on securities) greater than
0.75%. The pricing ratios from the comparable transactions were
applied to the Corporation’s data for the following ratios: (1)
price/tangible book value, (2) price/last 12 months’ core earnings, and
(3) premium over tangible equity as a percentage of core
deposits. The results of applying the pricing ratios were then
averaged to determine the
valuation.
|
|
·
|
The
valuation techniques utilized. Management used the valuation
techniques identified above, which represent a range of techniques
commonly used to estimate the value of a company using either an
income-based or a market-based
approach.
|
|
·
|
The
weighting assigned to each of the valuation approaches
considered. Management believes a market participant would
apply a significant weighting to the income approach (50%) since it
incorporates specific expected operating cash flows and merger synergies
to be generated by the reporting unit. Management assigned the
second highest weighting (30%) to the comparison of change of control
premiums from comparable transactions to the Corporation’s recent trading
price. Management believes market participants would typically
consider current trading values, and recent pricing of comparable
transactions, in considering an acquisition price, but that the weighting
should be lower than the income approach because it does not incorporate
company-specific cash flow projections or merger
synergies. Management assigned lower weightings to the change
of control premium to market price (15%) and market approach based on
recent pricing multiples (5%) because merger and acquisition activity
within the banking industry has been limited in 2008 and 2009, in
comparison to the previous decade or more, with many of the transactions
that have occurred involving distressed
sellers.
|
|
·
|
In
applying the income approach, key assumptions included: estimated earnings
for each of the next 5 years, which reflected the assumption that
significant realized securities losses such as the Corporation experienced
in 2009 will not recur, as well as the effects of assumptions related to
deposit and loan growth, changes in noninterest revenues and expenses and
other cash flows; reduction in operating expenses to be realized by an
acquirer (integration synergies) of 29.75%; transaction costs, including
restructuring charges that the acquirer and the Corporation would incur of
3.73% of the Corporation’s fair value; the price-to-earnings multiple
applied to year 5 (terminal) earnings, which was 11 times earnings; the
level of post-acquisition capital the acquirer would be required to
maintain, of 8% of tangible assets; and the discount rate applied to
projected and terminal cash flows, which was
17.5%.
|
|
·
|
Other
key assumptions used in the market-based approaches included
identification of comparable transactions and a peer group of
banks.
|
(In
Thousands)
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Gross
amount
|
$ | 2,034 | $ | 2,034 | ||||
Less:
accumulated amortization
|
(1,532 | ) | (1,208 | ) | ||||
Net
|
$ | 502 | $ | 826 |
2010
|
$ | 176 | ||
2011
|
115 | |||
2012
|
74 | |||
2013
|
51 | |||
2014
|
35 |
(In
Thousands)
|
|||||
2010
|
$ | 233,754 | |||
2011
|
79,857 | ||||
2012
|
37,688 | ||||
2013
|
30,608 | ||||
2014
|
14,155 | ||||
Thereafter
|
51 | ||||
$ | 396,113 |
(In
Thousands)
|
||||
Three
months or less
|
$ | 78,016 | ||
Over
3 months through 12 months
|
15,459 | |||
Over
1 year through 3 years
|
30,019 | |||
Over
3 years
|
7,829 | |||
Total
|
$ | 131,323 |
(In
Thousands)
|
At December 31,
|
|||||||
2009
|
2008
|
|||||||
Overnight
borrowings (a)
|
$ | 0 | $ | 5,500 | ||||
Customer
repurchase agreements (b)
|
34,229 | 38,047 | ||||||
Other
repurchase agreements (c)
|
5,000 | 5,000 | ||||||
Total
short-term borrowings
|
$ | 39,229 | $ | 48,547 |
(In
Thousands)
|
At
December 31,
|
|||||||
2009
|
2008
|
|||||||
FHLB-Pittsburgh
borrowings (d)
|
$ | 103,742 | $ | 144,426 | ||||
Repurchase
agreements (e)
|
92,500 | 92,500 | ||||||
Total
long-term borrowings
|
$ | 196,242 | $ | 236,926 |
(In
Thousands)
|
At
December 31,
|
|||||||
2009
|
2008
|
|||||||
Loans
matured in 2009 with rates ranging from 3.60% to 4.96%
|
$ | 0 | $ | 39,862 | ||||
Loans
assumed in acquisition maturing in 2010 with rates ranging from 4.87% to
4.95%
|
22,140 | 22,379 | ||||||
Other
loans maturing in 2010 with rates ranging from 3.65% to
4.72%
|
25,000 | 25,000 | ||||||
Loans
maturing in 2011 with rates ranging from 3.00% to 4.98%
|
15,000 | 15,000 | ||||||
Loans
maturing in 2012 with rates ranging from 3.66% to 4.82%
|
23,547 | 23,566 | ||||||
Loans
maturing in 2013 with rates ranging from 2.86% to 3.62%
|
4,206 | 4,518 | ||||||
Loan
maturing in 2016 with a rate of 6.86%
|
309 | 342 | ||||||
Loans
maturing in 2017 with rates ranging from 3.81% to 6.83%
|
10,041 | 10,045 | ||||||
Loans
maturing in 2020 with rates ranging from 4.67% to 4.79%
|
2,242 | 2,405 | ||||||
Loan
maturing in 2025 with a rate of 4.91%
|
1,257 | 1,309 | ||||||
Total
long-term FHLB-Pittsburgh borrowings
|
$ | 103,742 | $ | 144,426 |
(In
Thousands)
|
At
December 31,
|
|||||||
2009
|
2008
|
|||||||
Agreements
maturing in 2011 with rates ranging from 3.48% to 4.09%
|
$ | 7,500 | $ | 7,500 | ||||
Agreement
maturing in 2013 with a rate of 3.13%
|
5,000 | 5,000 | ||||||
Agreements
with embedded caps maturing in 2017 with rates ranging from 3.60% to
4.27%
|
80,000 | 80,000 | ||||||
Total
long-term repurchase agreements
|
$ | 92,500 | $ | 92,500 |
(In Thousands)
|
December 31, 2009
|
December 31, 2008
|
||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 92,065 | $ | 92,065 | $ | 24,028 | $ | 24,028 | ||||||||
Trading
securities
|
1,045 | 1,045 | 2,306 | 2,306 | ||||||||||||
Available-for-sale
securities
|
396,288 | 396,288 | 419,688 | 419,688 | ||||||||||||
Held-to-maturity
securities
|
300 | 302 | 406 | 426 | ||||||||||||
Restricted
equity securities
|
8,970 | 8,970 | 8,954 | 8,954 | ||||||||||||
Loans,
net
|
713,338 | 719,689 | 735,687 | 725,586 | ||||||||||||
Accrued
interest receivable
|
5,613 | 5,613 | 5,846 | 5,846 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
926,789 | 935,380 | 864,057 | 870,767 | ||||||||||||
Short-term
borrowings
|
39,229 | 38,970 | 48,547 | 47,653 | ||||||||||||
Long-term
borrowings
|
196,242 | 218,767 | 236,926 | 240,521 | ||||||||||||
Accrued
interest payable
|
681 | 681 | 956 | 956 |
Pension
|
Postretirement
|
|||||||||||||||
Benefits
|
Benefits
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
CHANGE
IN BENEFIT OBLIGATION:
|
||||||||||||||||
Benefit
obligation at beginning of year
|
$ | 1,076 | $ | 13,363 | $ | 1,378 | $ | 1,291 | ||||||||
Service
cost
|
0 | 29 | 74 | 69 | ||||||||||||
Interest
cost
|
65 | 542 | 94 | 78 | ||||||||||||
Plan
participants' contributions
|
0 | 0 | 190 | 130 | ||||||||||||
Actuarial
(gain) loss
|
111 | (575 | ) | 293 | 0 | |||||||||||
Benefits
paid
|
(16 | ) | (514 | ) | (319 | ) | (190 | ) | ||||||||
Funding
and settlement of plan obligations
|
0 | (11,769 | ) | 0 | 0 | |||||||||||
Benefit
obligation at end of year
|
$ | 1,236 | $ | 1,076 | $ | 1,710 | $ | 1,378 | ||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
CHANGE
IN PLAN ASSETS:
|
||||||||||||||||
Fair
value of plan assets at beginning of year
|
$ | 602 | $ | 12,487 | $ | 0 | $ | 0 | ||||||||
Actual
return on plan assets
|
147 | 55 | 0 | 0 | ||||||||||||
Employer
contribution
|
220 | 343 | 129 | 60 | ||||||||||||
Plan
participants' contributions
|
0 | 0 | 190 | 130 | ||||||||||||
Benefits
paid
|
(16 | ) | (514 | ) | (319 | ) | (190 | ) | ||||||||
Funding
and settlement of plan obligations
|
0 | (11,769 | ) | 0 | 0 | |||||||||||
Fair
value of plan assets at end of year
|
$ | 953 | $ | 602 | $ | 0 | $ | 0 | ||||||||
Funded
status at end of year
|
$ | (283 | ) | $ | (474 | ) | $ | (1,710 | ) | $ | (1,378 | ) |
Pension:
|
Postretirement:
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Accrued
interest and other liabilities
|
$ | 283 | $ | 474 | $ | 1,710 | $ | 1,378 |
Pension:
|
Postretirement:
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
transition obligation
|
$ | 0 | $ | 0 | $ | 109 | $ | 146 | ||||||||
Prior
service cost
|
0 | 0 | 135 | 21 | ||||||||||||
Net
actuarial loss (gain)
|
173 | 0 | 147 | (20 | ) | |||||||||||
Total
|
$ | 173 | $ | 0 | $ | 391 | $ | 147 |
Pension:
|
Postretirement:
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
|||||||||||||||||||
Service cost
|
$ | 0 | $ | 29 | $ | 683 | $ | 74 | $ | 69 | $ | 73 | ||||||||||||
Interest
cost
|
65 | 542 | 785 | 94 | 78 | 69 | ||||||||||||||||||
Expected
return on plan assets
|
(44 | ) | (329 | ) | (1,013 | ) | 0 | 0 | 0 | |||||||||||||||
Amortization
of transition (asset) obligation
|
0 | (17 | ) | (23 | ) | 37 | 36 | 37 | ||||||||||||||||
Amortization
of prior service cost
|
0 | 0 | 8 | 14 | 9 | 2 | ||||||||||||||||||
Recognized
net actuarial loss
|
4 | 0 | 54 | 0 | 0 | 0 | ||||||||||||||||||
Net
periodic benefit cost, excluding effects of pension plan curtailment and
settlement
|
25 | 225 | 494 | 219 | 192 | 181 | ||||||||||||||||||
Loss
on effects of curtailment of pension plan
|
0 | 0 | 77 | 0 | 0 | 0 | ||||||||||||||||||
Loss
(gain) on pension plan settlement
|
39 | (32 | ) | 67 | 0 | 0 | 0 | |||||||||||||||||
Total
net periodic benefit cost
|
$ | 64 | $ | 193 | $ | 638 | $ | 219 | $ | 192 | $ | 181 |
Pension:
|
Postretirement:
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
|||||||||||||||||||
Citizens
Trust Company Retirement Plan and postretirement plan:
|
||||||||||||||||||||||||
Discount
rate
|
6.25 | % | 5.80 | % | N/A | 6.00 | % | 6.00 | % | 6.00 | % | |||||||||||||
Expected
return on plan assets
|
7.50 | % | 7.50 | % | N/A | N/A | N/A | N/A | ||||||||||||||||
Rate
of compensation increase
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Defined
benefit pension plan terminated at
|
||||||||||||||||||||||||
December
31, 2007 and settled in 2008:
|
||||||||||||||||||||||||
Retired
members - 1st 20 years
|
N/A | N/A | 5.42 | % | ||||||||||||||||||||
Retired
members - after 20 years
|
N/A | N/A | 4.49 | % | ||||||||||||||||||||
Active
and former members
|
N/A | 4.77 | % | 4.77 | % | |||||||||||||||||||
Expected
return on plan assets
|
N/A | 2.75 | % | 8.50 | % | |||||||||||||||||||
Rate
of compensation increase
|
N/A | 0.00 | % | 3.50 | % |
Pension:
|
Postretirement:
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Citizens
Trust Company Retirement Plan and postretirement plan:
|
||||||||||||||||
Discount
rate
|
5.50 | % | 6.25 | % | 6.00 | % | 6.00 | % | ||||||||
Expected
return on plan assets
|
7.50 | % | 7.50 | % | N/A | N/A | ||||||||||
Rate
of compensation increase
|
N/A | N/A | N/A | N/A |
(In
Thousands)
|
Pension
|
Postretirement
|
||||||
Benefits
|
Benefits
|
|||||||
2010
|
$ | 20 | $ | 122 | ||||
2011
|
18 | 122 | ||||||
2012
|
18 | 114 | ||||||
2013
|
18 | 118 | ||||||
2014
|
200 | 120 | ||||||
2015-2019
|
1,190 | 697 |
2009
|
2008
|
|||||||
Cash
and cash equivalents
|
1 | % | 18 | % | ||||
Mutual
funds invested primarily in debt securities
|
37 | % | 32 | % | ||||
Mutual
funds invested primarily in equity securities
|
62 | % | 50 | % | ||||
Total
|
100 | % | 100 | % |
2009
|
2008
|
2007
|
||||||||||
Volatility
|
28 | % | 23 | % | 23 | % | ||||||
Expected
option lives
|
9
Years
|
9
Years
|
8
Years
|
|||||||||
Risk-free
interest rate
|
3.15 | % | 4.05 | % | 4.69 | % | ||||||
Dividend
yield
|
3.94 | % | 3.74 | % | 3.61 | % |
(In
Thousands)
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Stock
options
|
$ | 273 | $ | 209 | $ | 156 | ||||||
Restricted
stock
|
13 | 85 | 99 | |||||||||
Total
|
$ | 286 | $ | 294 | $ | 255 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Exercise
|
Exercise
|
Exercise
|
||||||||||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||||||||
Outstanding,
beginning of year
|
261,562 | $ | 20.59 | 221,954 | $ | 21.76 | 197,182 | $ | 21.62 | |||||||||||||||
Granted
|
79,162 | $ | 19.88 | 83,257 | $ | 17.50 | 43,385 | $ | 22.33 | |||||||||||||||
Exercised
|
(2,035 | ) | $ | 15.26 | (17,680 | ) | $ | 15.94 | (4,958 | ) | $ | 18.02 | ||||||||||||
Forfeited
|
(13,881 | ) | $ | 21.22 | (9,910 | ) | $ | 23.11 | (4,439 | ) | $ | 24.67 | ||||||||||||
Expired
|
(18,450 | ) | $ | 18.66 | (16,059 | ) | $ | 24.26 | (9,216 | ) | $ | 22.08 | ||||||||||||
Outstanding,
end of year
|
306,358 | $ | 20.53 | 261,562 | $ | 20.59 | 221,954 | $ | 21.76 | |||||||||||||||
Options
exercisable at year-end
|
306,358 | $ | 20.53 | 261,562 | $ | 20.59 | 221,954 | $ | 21.76 | |||||||||||||||
Weighted-average
fair value of options granted
|
$ | 4.21 | $ | 3.15 | $ | 4.46 | ||||||||||||||||||
Weighted-average
fair value of options forfeited
|
$ | 2.89 | $ | 3.35 | $ | 3.24 |
Stock Options
|
Restricted
|
Weighted
|
||||||||||||||
Weighted
|
Stock
|
Average
|
||||||||||||||
Weighted
|
Average
|
Grant Date
|
||||||||||||||
Average
|
Fair
|
Number
|
Fair
|
|||||||||||||
Number
|
Value
|
of Shares
|
Value
|
|||||||||||||
Outstanding,
December 31, 2008
|
0 | 8,705 | $ | 19.69 | ||||||||||||
Granted
|
79,162 | $ | 4.21 | 3,950 | $ | 19.88 | ||||||||||
Vested
|
(78,687 | ) | $ | 4.21 | (3,619 | ) | $ | 20.12 | ||||||||
Forfeited
|
(475 | ) | $ | 4.21 | (333 | ) | $ | 19.74 | ||||||||
Outstanding,
December 31, 2009
|
0 | 8,703 | $ | 19.58 |
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Unrealized
holding losses on securities
|
$ | (247 | ) | $ | (11,899 | ) | ||
Defined
benefit plans - ASC 835
|
(194 | ) | (52 | ) | ||||
Net
realized losses on securities
|
(16,052 | ) | (3,014 | ) | ||||
Allowance
for loan losses
|
(2,871 | ) | (2,725 | ) | ||||
Credit
for alternative minimum tax paid
|
(3,495 | ) | 0 | |||||
Low
income housing tax credits
|
(685 | ) | 0 | |||||
Other
deferred tax assets
|
(1,097 | ) | (1,418 | ) | ||||
(24,641 | ) | (19,108 | ) | |||||
Valuation
allowance
|
373 | 0 | ||||||
Total
deferred tax assets
|
(24,268 | ) | (19,108 | ) | ||||
Deferred
tax liabilities:
|
||||||||
Bank
premises and equipment
|
1,798 | 2,137 | ||||||
Core
deposit intangibles
|
175 | 302 | ||||||
Other
deferred tax liabilities
|
258 | 280 | ||||||
Total
deferred tax liabilities
|
2,231 | 2,719 | ||||||
Deferred
tax asset, net
|
$ | (22,037 | ) | $ | (16,389 | ) |
2009
|
2008
|
2007
|
||||||||||
Currently
(refundable) payable
|
$ | (4,508 | ) | $ | 4,336 | $ | 2,471 | |||||
Tax
expense resulting from allocations of certain tax benefits to equity or as
a reduction in goodwill or other assets
|
236 | 130 | 193 | |||||||||
Deferred
|
(18,383 | ) | (2,147 | ) | (21 | ) | ||||||
Total
provision
|
$ | (22,655 | ) | $ | 2,319 | $ | 2,643 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||
Expected
provision
|
$ | (21,697 | ) | 35.00 | % | $ | 4,332 | 35.00 | % | $ | 4,573 | 35.00 | % | |||||||||||
Valuation
reserve on deferred tax assets
|
373 | (0.60 | ) | 0 | - | 0 | - | |||||||||||||||||
Tax-exempt
interest income
|
(2,118 | ) | 3.42 | (1,643 | ) | (13.27 | ) | (1,443 | ) | (11.04 | ) | |||||||||||||
Nondeductible
interest expense
|
198 | (0.32 | ) | 182 | 1.47 | 182 | 1.39 | |||||||||||||||||
Dividends
received deduction
|
(146 | ) | 0.24 | (206 | ) | (1.66 | ) | (221 | ) | (1.69 | ) | |||||||||||||
Increase
in cash surrender value of life insurance
|
(175 | ) | 0.28 | (265 | ) | (2.14 | ) | (252 | ) | (1.93 | ) | |||||||||||||
Employee
stock option compensation
|
72 | (0.12 | ) | 63 | 0.51 | 44 | 0.34 | |||||||||||||||||
Other,
net
|
153 | (0.25 | ) | (79 | ) | (0.64 | ) | (161 | ) | (1.23 | ) | |||||||||||||
Surtax
exemption
|
685 | (1.10 | ) | (65 | ) | (0.53 | ) | (79 | ) | (0.60 | ) | |||||||||||||
Effective
income tax provision
|
$ | (22,655 | ) | 36.55 | % | $ | 2,319 | 18.73 | % | $ | 2,643 | 20.23 | % |
Year
of
|
||||
Expiration
|
Amount
|
|||
2024
|
$ | 10 | ||
2025
|
130 | |||
2026
|
155 | |||
2027
|
130 | |||
2028
|
130 | |||
2029
|
130 | |||
Total
|
$ | 685 |
(In
Thousands)
|
Beginning
|
New
|
Other
|
Ending
|
||||||||||||||||
Balance
|
Loans
|
Repayments
|
Changes
|
Balance
|
||||||||||||||||
13
directors, 6 executive officers 2009
|
$ | 12,864 | $ | 1,983 | $ | (1,771 | ) | $ | (3,162 | ) | $ | 9,914 | ||||||||
14
directors, 6 executive officers 2008
|
14,225 | 249 | (1,808 | ) | 198 | 12,864 | ||||||||||||||
15
directors, 5 executive officers 2007
|
10,958 | 353 | (2,271 | ) | 5,185 | 14,225 |
(In
Thousands)
|
2009
|
2008
|
||||||
Commitments
to extend credit
|
$ | 157,560 | $ | 154,387 | ||||
Standby
letters of credit
|
31,709 | 32,536 |
(In
Thousands)
|
||||
Year of Expiration
|
Amount
|
|||
2010
|
$ | 24,169 | ||
2011
|
354 | |||
2012
|
525 | |||
2013
|
119 | |||
2014
|
60 | |||
Thereafter
|
6,482 | |||
Total
|
$ | 31,709 |
(Dollars in Thousands)
|
Minimum
|
|||||||||||||||||||||||
To Be Well
|
||||||||||||||||||||||||
Minimum
|
Capitalized Under
|
|||||||||||||||||||||||
Capital
|
Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Requirement
|
Action Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
December
31, 2009:
|
||||||||||||||||||||||||
Total
capital to risk-weighted assets:
|
||||||||||||||||||||||||
Consolidated
|
$ | 133,311 | 17.89 | % | $ | 59,628 | ³8 | % | n/a | n/a | ||||||||||||||
C&N
Bank
|
117,320 | 16.22 | % | 57,869 | ³8 | % | $ | 72,337 | ³10 | % | ||||||||||||||
First
State Bank
|
4,545 | 24.73 | % | 1,470 | ³8 | % | 1,838 | ³10 | % | |||||||||||||||
Tier
1 capital to risk-weighted assets:
|
||||||||||||||||||||||||
Consolidated
|
124,463 | 16.70 | % | 29,814 | ³4 | % | n/a | n/a | ||||||||||||||||
C&N
Bank
|
109,112 | 15.08 | % | 28,935 | ³4 | % | 43,402 | ³6 | % | |||||||||||||||
First
State Bank
|
4,395 | 23.92 | % | 735 | ³4 | % | 1,103 | ³6 | % | |||||||||||||||
Tier
1 capital to average assets:
|
||||||||||||||||||||||||
Consolidated
|
124,463 | 9.86 | % | 50,513 | ³4 | % | n/a | n/a | ||||||||||||||||
C&N
Bank
|
109,112 | 9.02 | % | 48,393 | ³4 | % | 60,491 | ³5 | % | |||||||||||||||
First
State Bank
|
4,395 | 9.33 | % | 1,885 | ³4 | % | 2,356 | ³5 | % | |||||||||||||||
December
31, 2008:
|
||||||||||||||||||||||||
Total
capital to risk-weighted assets:
|
||||||||||||||||||||||||
Consolidated
|
$ | 138,571 | 14.84 | % | $ | 74,725 | ³8 | % | n/a | n/a | ||||||||||||||
C&N
Bank
|
112,985 | 12.53 | % | 72,126 | ³8 | % | $ | 90,158 | ³10 | % | ||||||||||||||
First
State Bank
|
4,507 | 24.00 | % | 1,503 | ³8 | % | 1,878 | ³10 | % | |||||||||||||||
Tier
1 capital to risk-weighted assets:
|
||||||||||||||||||||||||
Consolidated
|
130,714 | 13.99 | % | 37,362 | ³4 | % | n/a | n/a | ||||||||||||||||
C&N
Bank
|
105,301 | 11.68 | % | 36,063 | ³4 | % | 54,095 | ³6 | % | |||||||||||||||
First
State Bank
|
4,334 | 23.08 | % | 751 | ³4 | % | 1,127 | ³6 | % | |||||||||||||||
Tier
1 capital to average assets:
|
||||||||||||||||||||||||
Consolidated
|
130,714 | 10.12 | % | 51,675 | ³4 | % | n/a | n/a | ||||||||||||||||
C&N
Bank
|
105,301 | 8.51 | % | 49,492 | ³4 | % | 61,866 | ³5 | % | |||||||||||||||
First
State Bank
|
4,334 | 9.75 | % | 1,778 | ³4 | % | 2,223 | ³5 | % |
CONDENSED BALANCE SHEET
|
December 31,
|
|||||||
(In
Thousands)
|
2009
|
2008
|
||||||
ASSETS
|
||||||||
Cash
|
$ | 1,826 | $ | 69 | ||||
Investment
in subsidiaries:
|
||||||||
Citizens
& Northern Bank
|
133,498 | 94,278 | ||||||
Citizens
& Northern Investment Corporation
|
7,536 | 19,814 | ||||||
Canisteo
Valley Corporation
|
6,947 | 7,451 | ||||||
Bucktail
Life Insurance Company
|
2,761 | 2,626 | ||||||
Other
assets
|
79 | 23 | ||||||
TOTAL
ASSETS
|
$ | 152,647 | $ | 124,261 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Dividends
payable
|
$ | 169 | $ | 2,147 | ||||
Other
liabilities
|
68 | 88 | ||||||
Stockholders'
equity
|
152,410 | 122,026 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 152,647 | $ | 124,261 |
CONDENSED
INCOME STATEMENT
|
||||||||||||
(In
Thousands)
|
2009
|
2008
|
2007
|
|||||||||
Dividends
from Citizens & Northern Bank
|
$ | 5,414 | $ | 8,984 | $ | 5,885 | ||||||
Dividends
from non-bank subsidiaries
|
21,439 | 401 | 3,417 | |||||||||
Other
dividend income and security gains
|
0 | 0 | 0 | |||||||||
Expenses
|
(159 | ) | (163 | ) | (121 | ) | ||||||
Income
before equity in undistributed income
|
||||||||||||
of
subsidiaries
|
26,694 | 9,222 | 9,181 | |||||||||
Equity
in undistributed (loss) income of subsidiaries
|
(66,029 | ) | 837 | 1,243 | ||||||||
NET
(LOSS) INCOME
|
$ | (39,335 | ) | $ | 10,059 | $ | 10,424 |
CONDENSED
STATEMENT OF CASH FLOWS
|
||||||||||||
(In
Thousands)
|
2009
|
2008
|
2007
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
(loss) income
|
$ | (39,335 | ) | $ | 10,059 | $ | 10,424 | |||||
Adjustments
to reconcile net (loss) income to net
|
||||||||||||
cash
provided by operating activities:
|
||||||||||||
Equity
in undistributed net income of
|
||||||||||||
subsidiaries
|
66,029 | (837 | ) | (1,243 | ) | |||||||
Dividend
of security from nonbank subsidiary
|
0 | 0 | (471 | ) | ||||||||
Amortization
of restricted stock
|
0 | 0 | 11 | |||||||||
(Increase)
decrease in other assets
|
(56 | ) | 15 | 45 | ||||||||
(Decrease)
Increase in other liabilities
|
(20 | ) | 77 | 11 | ||||||||
Net
Cash Provided by Operating Activities
|
26,618 | 9,314 | 8,777 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Investments
in subsidiaries
|
(67,615 | ) | 0 | 0 | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Issuance
of US Treasury preferred stock and warrant
|
26,409 | 0 | 0 | |||||||||
Issuance
of common stock
|
24,585 | 0 | 0 | |||||||||
Proceeds
from sale of treasury stock
|
30 | 220 | 89 | |||||||||
Tax
benefit from compensation plans, net
|
145 | 18 | 89 | |||||||||
Stock
issuance costs
|
0 | 0 | (4 | ) | ||||||||
Purchase
of treasury stock
|
0 | (2,135 | ) | (949 | ) | |||||||
Dividends
paid
|
(8,415 | ) | (7,678 | ) | (8,248 | ) | ||||||
Net
Cash Provided by (Used) in Financing Activities
|
42,754 | (9,575 | ) | (9,023 | ) | |||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
1,757 | (261 | ) | (246 | ) | |||||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
69 | 330 | 576 | |||||||||
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$ | 1,826 | $ | 69 | $ | 330 |
In Thousands, Except Per Share Data
|
2009 Quarter Ended
|
|||||||||||||||
Mar.
31,
|
June
30,
|
Sept.
30,
|
Dec.
31,
|
|||||||||||||
Interest
income
|
$ | 17,571 | $ | 17,341 | $ | 16,808 | $ | 16,256 | ||||||||
Interest
expense
|
6,606 | 6,164 | 6,016 | 5,670 | ||||||||||||
Interest
margin
|
10,965 | 11,177 | 10,792 | 10,586 | ||||||||||||
(Credit)
provision for loan losses
|
(173 | ) | 93 | 634 | 126 | |||||||||||
Interest
margin after provision for loan losses
|
11,138 | 11,084 | 10,158 | 10,460 | ||||||||||||
Other
income
|
2,766 | 3,054 | 3,282 | 3,567 | ||||||||||||
Net
losses on available-for-sale securities
|
(16,679 | ) | (18,995 | ) | (47,848 | ) | (318 | ) | ||||||||
Other
expenses
|
8,638 | 9,158 | 8,277 | 7,586 | ||||||||||||
(Loss)
income before income tax provision
|
(11,413 | ) | (14,015 | ) | (42,685 | ) | 6,123 | |||||||||
Income
tax (credit) provision
|
(4,388 | ) | (5,284 | ) | (14,491 | ) | 1,508 | |||||||||
Net
(loss) income
|
(7,025 | ) | (8,731 | ) | (28,194 | ) | 4,615 | |||||||||
US
Treasury preferred dividends
|
309 | 373 | 373 | 373 | ||||||||||||
Net
(loss) income available to common shareholders
|
$ | (7,334 | ) | $ | (9,104 | ) | $ | (28,567 | ) | $ | 4,242 | |||||
Net
(loss) income per share – basic
|
$ | (0.82 | ) | $ | (1.01 | ) | $ | (3.17 | ) | $ | 0.42 | |||||
Net
(loss) income per share – diluted
|
$ | (0.82 | ) | $ | (1.01 | ) | $ | (3.17 | ) | $ | 0.42 |
In Thousands, Except Per Share Data
|
2008 Quarter Ended
|
|||||||||||||||
Mar. 31,
|
June 30,
|
Sept. 30,
|
Dec. 31,
|
|||||||||||||
Interest
income
|
$ | 18,700 | $ | 18,373 | $ | 18,575 | $ | 18,589 | ||||||||
Interest
expense
|
8,656 | 7,724 | 7,474 | 7,195 | ||||||||||||
Interest
margin
|
10,044 | 10,649 | 11,101 | 11,394 | ||||||||||||
Provision
(credit) for loan losses
|
904 | (376 | ) | 141 | 240 | |||||||||||
Interest
margin after provision for loan losses
|
9,140 | 11,025 | 10,960 | 11,154 | ||||||||||||
Other
income
|
3,487 | 3,155 | 3,062 | 3,179 | ||||||||||||
Net
losses on available-for-sale securities
|
(110 | ) | (867 | ) | (4,483 | ) | (3,878 | ) | ||||||||
Other
expenses
|
8,464 | 8,257 | 8,736 | 7,989 | ||||||||||||
Income
before income tax provision
|
4,053 | 5,056 | 803 | 2,466 | ||||||||||||
Income
tax provision (credit)
|
937 | 1,303 | (209 | ) | 288 | |||||||||||
Net
income
|
$ | 3,116 | $ | 3,753 | $ | 1,012 | $ | 2,178 | ||||||||
Net
income per share – basic
|
$ | 0.35 | $ | 0.42 | $ | 0.11 | $ | 0.24 | ||||||||
Net
income per share – diluted
|
$ | 0.35 | $ | 0.42 | $ | 0.11 | $ | 0.24 |
/s/ ParenteBeard
LLC
|
March 1, 2010
|
By:
|
/s/ Charles H. Updegraff, Jr.
|
|
Date
|
President and Chief Executive Officer
|
||
March 1, 2010
|
By:
|
/s/ Mark A. Hughes
|
|
Date
|
Treasurer and Chief Financial Officer
|
/s/ ParenteBeard
LLC
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
86
|
|
Financial
Statements:
|
||
Consolidated
Balance Sheet - December 31, 2009 and 2008
|
41
|
|
Consolidated
Statement of Income - Years Ended
|
||
December
31, 2009, 2008 and 2007
|
42
|
|
Consolidated
Statement of Changes in Stockholders' Equity -
|
||
Years
Ended December 31, 2009, 2008 and 2007
|
43 -44
|
|
Consolidated
Statement of Cash Flows - Years Ended
|
||
December
31, 2009, 2008 and 2007
|
45 - 46
|
|
Notes
to Consolidated Financial Statements
|
47 - 85
|
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 3.2 of the
|
|
Corporation's Form 8-K filed September 21, 2009
|
||
4. Instruments defining the rights of security holders,
|
||
including indentures
|
||
4.1 Certificate of Designation establishing the Series A
|
Incorporated by reference to Exhibit 3.1 of the
|
|
Preferred Stock
|
Corporation's Form 8-K filed September 21, 2009
|
|
4.2 Form of Warrant to Purchase Common Stock
|
Incorporated by reference to Exhibit 4.2 of the
|
|
Corporation's Form 8-K filed January 22, 2009
|
||
9. Voting trust agreement
|
Not applicable
|
|
10. Material contracts:
|
||
10.1 Letter agreement dated January 16, 2009 with the U.S.
|
Incorporated by reference to Exhibit 10.1 of the
|
|
Department of the Treasury, including Securities Purchase
|
Corporation's Form 8-K filed January 22, 2009
|
|
Agreement - Standard Terms
|
10.2 Form of waiver required for senior executive officers in
|
Incorporated by reference to Exhibit 10.2 of the
|
|
connection with sale of preferred stock under the Capital
|
Corporation's Form 8-K filed January 22, 2009
|
|
Purchase Program
|
||
10.3 Form of Stock Option and Restricted Stock agreement
|
Incorporated by reference to Exhibit 10.1 of
|
|
dated January 3, 2008 between the Corporation and its
|
the Corporation's Form 10-Q filed on
|
|
independent directors pursuant to the Citizens & Northern
|
May 6, 2008
|
|
Corporation Independent Directors Stock Incentive Plan
|
||
10.4 Form of Stock Option agreement dated January 3, 2008
|
Incorporated by reference to Exhibit 10.2 of
|
|
between the Corporation and certain officers pursuant
|
the Corporation's Form 10-Q filed on
|
|
to the Citizens & Northern Corporation Stock Incentive Plan
|
May 6, 2008
|
|
10.5 Form of Restricted Stock agreement dated January 3,
|
Incorporated by reference to Exhibit 10.3 of
|
|
2008 between the Corporation and certain officers pursuant
|
the Corporation's Form 10-Q filed on
|
|
to the Citizens & Northern Corporation Stock Incentive Plan
|
May 6, 2008
|
|
10.6 Employment agreement dated December 30, 2002
|
Incorporated by reference to Exhibit 10.3
|
|
between Citizens Bancorp, Inc. and Charles H. Updegraff, Jr.
|
filed with the Corporation's Form 10-K
|
|
(assumed by the Corporation in the merger between the
|
on February 29, 2008
|
|
Corporation and Citizens Bancorp, Inc. effective May 1, 2007)
|
||
10.7 Form of Indemnification Agreements dated May 2004
|
Incorporated by reference to Exhibit 10.1
|
|
between the Corporation and the Directors and certain officers
|
filed with the Corporation's Form 10-K
|
|
on March 11, 2005
|
||
10.8 Change in Control Agreement dated March 1, 2010
|
Incorporated by reference to Exhibit 10.1 filed
|
|
between the Corporation and Charles H. Updegraff, Jr.
|
with the Corporation’s Form 8-K on March 1, 2010
|
|
10.9 Change in Control Agreement dated April 15, 2008
|
Incorporated by reference to Exhibit 10.9
|
|
between the Corporation and George M. Raup
|
filed with the Corporation's Form 10-K
|
|
on March 6, 2009
|
||
10.10 Change in Control Agreement dated July 21, 2005
|
Incorporated by reference to Exhibit 10.1
|
|
between the Corporation and Harold F. Hoose, III
|
filed with the Corporation's Form 10-K
|
|
on March 3, 2006
|
||
10.11 Change in Control Agreement dated December 31, 2003
|
Incorporated by reference to Exhibit 10.2
|
|
between the Corporation and Thomas L. Rudy, Jr.
|
filed with the Corporation's Form 10-K
|
|
on March 11, 2005
|
||
10.12 Change in Control Agreement dated December 31, 2003
|
Incorporated by reference to Exhibit 10.2
|
|
between the Corporation and Mark A. Hughes
|
filed with the Corporation's Form 10-K
|
|
on March 10, 2004
|
10.13 Change in Control Agreement dated December 31, 2003
|
Incorporated by reference to Exhibit 10.4
|
|
between the Corporation and Deborah E. Scott
|
filed with the Corporation's Form 10-K
|
|
on March 10, 2004
|
||
10.14 Third Amendment to Citizens & Northern Corporation
|
Incorporated by reference to Exhibit A to
|
|
Stock Incentive Plan
|
the Corporation's proxy statement
|
|
dated March 18, 2008 for the annual
|
||
meeting of stockholders held on April 15, 2008
|
||
10.15 Second Amendment to Citizens & Northern Corporation
|
Incorporated by reference to Exhibit 10.5
|
|
Stock Incentive Plan
|
filed with the Corporation's Form 10-K
|
|
on March 10, 2004
|
||
10.16 First Amendment to Citizens & Northern Corporation
|
Incorporated by reference to Exhibit 10.6
|
|
Stock Incentive Plan
|
filed with the Corporation's Form 10-K
|
|
on March 10, 2004
|
||
10.17 Citizens & Northern Corporation Stock Incentive Plan
|
Incorporated by reference to Exhibit 10.7
|
|
filed with the Corporation's Form 10-K
|
||
on March 10, 2004
|
||
10.18 First Amendment to Citizens & Northern Corporation
|
Incorporated by reference to Exhibit B to
|
|
Independent Directors Stock Incentive Plan
|
the Corporation's proxy statement
|
|
dated March 18, 2008 for the annual
|
||
meeting of stockholders held on April 15, 2008
|
||
10.19 Citizens & Northern Corporation Independent Directors
|
Incorporated by reference to Exhibit A to
|
|
Stock Incentive Plan
|
the Corporation's proxy statement
|
|
dated March 19, 2001 for the annual
|
||
meeting of stockholders held on
|
||
April 17, 2001.
|
||
10.20 Citizens & Northern Corporation Supplemental Executive
|
Incorporated by reference to Exhibit 10.21
|
|
Retirement Plan (as amended and restated)
|
filed with the Corporation's Form 10-K
|
|
on March 6, 2009
|
||
11. Statement re: computation of per share earnings
|
Information concerning the computation of
|
|
earnings per share is provided in Note 4
|
||
to the Consolidated Financial Statements,
|
||
which is included in Part II, Item 8 of Form 10-K
|
||
12. Statements re: computation of ratios
|
Not applicable
|
13. Annual report to security holders, Form 10-Q or
|
Not applicable
|
|
quarterly report to security holders
|
||
14. Code of ethics
|
The Code of Ethics is available through the
|
|
Corporation's website at www.cnbankpa.com.
|
||
To access the Code of Ethics, click on
|
||
"Shareholder News," followed by "Corporate
|
||
Governance Policies" and "Code of Ethics."
|
||
16. Letter re: change in certifying accountant
|
Not applicable
|
|
18. Letter re: change in accounting principles
|
Not applicable
|
|
21. Subsidiaries of the registrant
|
Filed herewith
|
|
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
|
|
33. Report on assessment of compliance with servicing criteria for
|
||
asset-backed securities
|
Not applicable
|
|
34. Attestation report on assessment of compliance with servicing
|
||
criteria for asset-backed securities
|
Not applicable
|
|
35. Service compliance statement
|
Not applicable
|
|
99. Additional exhibits:
|
||
99.1 Additional information mailed or made available online to
|
Filed herewith
|
|
shareholders with proxy statement and Form 10-K on
|
||
March 12, 2010
|
||
100. XBRL-related documents
|
Not applicable
|
By:
|
/s/ Charles H. Updegraff,
Jr.
|
|
President and Chief Executive Officer
|
By:
|
/s/ Mark A. Hughes
|
|
Treasurer
and Principal Accounting Officer
|
/s/
|
Dennis
F. Beardslee
|
/s/
|
Raymond
R. Mattie
|
Dennis
F. Beardslee
|
Raymond
R. Mattie
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|
||
/s/
|
Jan
E. Fisher
|
/s/
|
Edward
H. Owlett, III
|
Jan
E. Fisher
|
Edward
H. Owlett, III
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|
||
/s/
|
R.
Bruce Haner
|
/s/
|
Leonard
Simpson
|
R.
Bruce Haner
|
Leonard
Simpson
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|
||
/s/
|
Susan
E. Hartley
|
/s/
|
James
E. Towner
|
Susan
E. Hartley
|
James
E. Towner
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|
||
/s/
|
Leo
F. Lambert
|
/s/
|
Ann
M. Tyler
|
Leo
F. Lambert
|
Ann
M. Tyler
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|
||
/s/
|
Edward
L. Learn
|
/s/
|
Charles
H. Updegraff, Jr.
|
Edward
L. Learn
|
Charles
H. Updegraff, Jr.
|
||
Date:
March 1, 2010
|
Date:
March 1, 2010
|