Annual Statements Open main menu

CNB FINANCIAL CORP/PA - Quarter Report: 2020 March (Form 10-Q)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2020
or 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to                     
Commission File Number 000-13396
CNB FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
Pennsylvania
 
25-1450605
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
 
1 South Second Street
P.O. Box 42
Clearfield, Pennsylvania 16830
(Address of principal executive offices)
Registrant’s telephone number, including area code, (814) 765-9621
Securities registered pursuant to Section 12(b) of the Act:
 
 
 
 
 
Title of Class
 
Trading Symbol(s)
 
Name of each exchange on which registered
Common Stock, no par value
 
   CCNE
 
The NASDAQ Stock Market LLC
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes        No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).        Yes        No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.:
Large Accelerated Filer
 
  
Accelerated Filer
 
 
 
 
 
Non-accelerated filer
 
  
Smaller reporting company
 
 
 
 
 
 
 
 
 
 
 
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).      Yes        No
The number of shares outstanding of the issuer’s common stock as of May 5, 2020:
COMMON STOCK, NO PAR VALUE PER SHARE: 15,396,617 SHARES



INDEX
PART I.
FINANCIAL INFORMATION
 
 
Page Number
 
 
 
 
 
1

 
 
2

 
 
3

 
 
4

 
 
5

 
 
6

 
 
28

 
 
39

 
 
40

 
PART II.
OTHER INFORMATION
 
 
41

 
 
41

 
 
42

 
 
42

 
 
42

 
 
42

 
 
43

 
 
44




Forward-Looking Statements

The information below includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to CNB’s financial condition, liquidity, results of operations, future performance and business. These forward-looking statements are intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those that are not historical facts. Forward-looking statements include statements with respect to beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors (some of which are beyond CNB’s control). Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would” and “could.” CNB’s actual results may differ materially from those contemplated by the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance.

Currently, one of the most significant factors that could cause actual outcomes to differ materially from our forward-looking statements is the potential adverse effect of the current pandemic of the novel coronavirus, or COVID-19, on the financial condition, results of operations, cash flows and performance of the Corporation, our customers and the global economy and financial markets. The extent to which the COVID-19 pandemic impacts us will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic and its impact on our customers and demand for financial services, the actions governments, businesses and individuals take in response to the pandemic, the impact of the COVID-19 pandemic and actions taken in response to the pandemic on global and regional economies, national and local economic activity, and the pace of recovery when the COVID-19 pandemic subsides, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section entitled “Risk Factors” in our Form 10-K for the year ended December 31, 2019 as being heightened as a result of the ongoing and numerous adverse impacts of the COVID-19 pandemic.

Additional factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) changes in general business, industry or economic conditions or competition; (ii) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (iii) adverse changes or conditions in capital and financial markets; (iv) changes in interest rates; (v) higher than expected costs or other difficulties related to integration of combined or merged businesses; (vi) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (vii) changes in the quality or composition of our loan and investment portfolios; (viii) adequacy of loan loss reserves; (ix) increased competition; (x) loss of certain key officers; (xi) deposit attrition; (xii) rapidly changing technology; (xiii) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xiv) changes in the cost of funds, demand for loan products or demand for financial services; and (xv) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices. Such developments could have an adverse impact on CNB's financial position and results of operations.

The forward-looking statements contained herein are based upon management’s beliefs and assumptions. Any forward-looking statement made herein speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. CNB undertakes no obligation to publicly update or revise any forward-looking statements included in this Quarterly Report on Form 10-Q, whether as a result of new information, future events or otherwise, except to the extent required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed might not occur and you should not put undue reliance on any forward-looking statements.
.





Part I Financial Information
Item 1. Financial Statements
CONSOLIDATED BALANCE SHEETS
Dollars in thousands, except share data
 
(unaudited) March 31, 2020
 
December 31, 2019
ASSETS
Cash and due from banks
$
58,922

 
$
42,373

Interest bearing deposits with other banks
77,419

 
150,601

Total cash and cash equivalents
136,341

 
192,974

Securities available for sale
570,582

 
542,313

Trading securities
5,507

 
9,809

Loans held for sale
1,815

 
930

Loans
2,855,206

 
2,809,197

Less: unearned discount
(4,546
)
 
(5,162
)
Less: allowance for loan losses
(21,915
)
 
(19,473
)
Net loans
2,828,745

 
2,784,562

FHLB, other equity, and restricted equity interests
27,975

 
27,868

Premises and equipment, net
55,109

 
54,867

Operating lease assets
18,360

 
18,422

Bank owned life insurance
67,017

 
66,538

Mortgage servicing rights
1,578

 
1,573

Goodwill
38,730

 
38,730

Core deposit intangible
77

 
160

Accrued interest receivable and other assets
27,302

 
24,913

Total Assets
$
3,779,138

 
$
3,763,659

LIABILITIES AND SHAREHOLDERS’ EQUITY
Non-interest bearing deposits
$
376,840

 
$
382,259

Interest bearing deposits
2,723,376

 
2,720,068

Total deposits
3,100,216

 
3,102,327

FHLB and other long term borrowings
225,722

 
227,907

Subordinated debentures
70,620

 
70,620

Operating lease liabilities
19,397

 
19,363

Accrued interest payable and other liabilities
38,381

 
38,476

Total liabilities
3,454,336

 
3,458,693

Common stock, $0 par value; authorized 50,000,000 shares; issued 15,476,736 shares at March 31, 2020 and 15,360,946 shares at December 31, 2019
0

 
0

Additional paid in capital
102,128

 
99,335

Retained earnings
207,698

 
201,503

Treasury stock, at cost (80,119 and 112,961 shares for March 31, 2020 and December 31, 2019, respectively)
(2,026
)
 
(2,811
)
Accumulated other comprehensive income (loss)
17,002

 
6,939

Total shareholders’ equity
324,802

 
304,966

Total Liabilities and Shareholders’ Equity
$
3,779,138

 
$
3,763,659

 
 
 
 
See Notes to Consolidated Financial Statements

1


CONSOLIDATED STATEMENTS OF INCOME (unaudited)
Dollars in thousands, except per share data
 
 
 
 
 
Three months ended March 31,
 
2020
 
2019
INTEREST AND DIVIDEND INCOME:
 
 
 
Loans including fees
$
35,510

 
$
32,824

Securities:
 
 
 
Taxable
3,880

 
2,978

Tax-exempt
481

 
697

Dividends
219

 
254

Total interest and dividend income
40,090

 
36,753

INTEREST EXPENSE:
 
 
 
Deposits
7,905

 
6,587

Borrowed funds
1,227

 
1,410

Subordinated debentures (includes $21 and $6 accumulated other comprehensive income reclassification for change in fair value of interest rate swap agreements, respectively)
964

 
998

Total interest expense
10,096

 
8,995

NET INTEREST INCOME
29,994

 
27,758

PROVISION FOR LOAN LOSSES
3,079

 
1,306

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
26,915

 
26,452

NON-INTEREST INCOME:
 
 
 
Service charges on deposit accounts
1,527

 
1,481

Other service charges and fees
590

 
646

Wealth and asset management fees
1,293

 
1,042

Net realized gains on available-for-sale securities (includes $0 and $148 accumulated other comprehensive income reclassifications for net realized gains on available-for-sale securities, respectively)
0

 
148

Net realized and unrealized gains (losses) on trading securities
(588
)
 
800

Mortgage banking
337

 
239

Bank owned life insurance
479

 
361

Card processing and interchange income
1,128

 
1,029

Other
598

 
407

Total non-interest income
5,364

 
6,153

NON-INTEREST EXPENSES:
 
 
 
Salaries and benefits
11,397

 
10,900

Net occupancy expense
3,027

 
2,866

Amortization of core deposit intangible
83

 
165

Data processing
1,336

 
1,185

State and local taxes
581

 
768

Legal, professional, and examination fees
645

 
553

Advertising
405

 
411

FDIC insurance premiums
619

 
422

Card processing and interchange expenses
796

 
747

Other
2,853

 
3,158

Total non-interest expenses
21,742

 
21,175

INCOME BEFORE INCOME TAXES
10,537

 
11,430

INCOME TAX EXPENSE (includes ($4) and $30 income tax expense from reclassification items, respectively)
1,724

 
1,957

NET INCOME
$
8,813

 
$
9,473

EARNINGS PER SHARE:
 
 
 
Basic
$
0.57

 
$
0.62

Diluted
$
0.57

 
$
0.62

DIVIDENDS PER SHARE:
 
 
 
Cash dividends per share
$
0.17

 
$
0.17

 
 
 
 
See Notes to Consolidated Financial Statements

2


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)
Dollars in thousands
 
 
 
 
 
Three months ended March 31,
 
2020
 
2019
NET INCOME
$
8,813

 
$
9,473

Other comprehensive income (loss), net of tax:
 
 
 
Net change in fair value of interest rate swap agreements designated as cash flow hedges:
 
 
 
Unrealized gain (loss) on interest rate swaps, net of tax of $92 and $26, respectively
(346
)
 
(100
)
Reclassification adjustment for losses recognized in earnings, net of tax of ($4) and ($1), respectively
17

 
5

 
(329
)
 
(95
)
Net change in unrealized gains on securities available for sale:
 
 
 
Unrealized holding gains (losses) arising during the period, net of tax of ($2,763) and ($1,348), respectively
10,392

 
5,068

Reclassification adjustment for realized gains included in net income, net of tax of $0 and $31, respectively
0

 
(117
)
 
10,392

 
4,951

Other comprehensive income
10,063

 
4,856

COMPREHENSIVE INCOME
$
18,876

 
$
14,329

 
 
 
 
See Notes to Consolidated Financial Statements

3


CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
Dollars in thousands
 
 
 
 
 
Three months ended March 31,
 
2020
 
2019
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
Net income
$
8,813

 
$
9,473

Adjustments to reconcile net income to net cash provided by operations:
 
 
 
Provision for loan losses
3,079

 
1,306

Depreciation and amortization of premises and equipment, operating leases assets, core deposit intangible, and mortgage servicing rights
1,299

 
1,509

Amortization and accretion of securities premiums and discounts, deferred loan fees and costs, net yield and credit mark on acquired loans, and unearned income
(812
)
 
(409
)
Net realized gains on sales of available-for-sale securities
0

 
(148
)
Net realized and unrealized (gains) losses on trading securities
588

 
(800
)
Proceeds from sale of trading securities
5,860

 
236

Purchase of trading securities
2,000

 
(144
)
Gain on sale of loans
(243
)
 
(84
)
Net gains on dispositions of premises and equipment and foreclosed assets
(15
)
 
0

Proceeds from sale of loans
8,536

 
4,569

Origination of loans held for sale
(9,412
)
 
(7,118
)
Income on bank owned life insurance
(479
)
 
(361
)
Stock-based compensation expense
549

 
592

Changes in:
 
 
 
Accrued interest receivable and other assets
(4,061
)
 
(707
)
Accrued interest payable, lease liabilities, and other liabilities
(1,285
)
 
(6,520
)
NET CASH PROVIDED BY OPERATING ACTIVITIES
14,417

 
1,394

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
Proceeds from maturities, prepayments and calls of available-for-sale securities
27,389

 
20,152

Proceeds from sales of available-for-sale securities
0

 
11,403

Purchase of available-for-sale securities
(46,882
)
 
(9,252
)
Loan origination and payments, net
(46,383
)
 
(51,635
)
Redemption (purchase) of FHLB, other equity, and restricted equity interests
(107
)
 
1,379

Purchase of premises and equipment
(1,327
)
 
(2,399
)
Proceeds from the sale of premises and equipment and foreclosed assets
145

 
8

NET CASH USED BY INVESTING ACTIVITIES
(67,165
)
 
(30,344
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
Net change in:
 
 
 
Checking, money market and savings accounts
888

 
88,105

Certificates of deposit
(2,999
)
 
(41,532
)
Purchase of treasury stock
(324
)
 
(201
)
Cash dividends paid
(2,618
)
 
(2,591
)
Proceeds from stock offering, net of issuance costs
3,353

 
0

Repayment of long-term borrowings
(2,185
)
 
(5,112
)
NET CASH PROVIDED BY FINANCING ACTIVITIES
(3,885
)
 
38,669

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(56,633
)
 
9,719

CASH AND CASH EQUIVALENTS, Beginning
192,974

 
45,563

CASH AND CASH EQUIVALENTS, Ending
$
136,341

 
$
55,282

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
Cash paid during the period for:
 
 
 
Interest
$
9,933

 
$
8,942

Income taxes
78

 
1,250

SUPPLEMENTAL NONCASH DISCLOSURES:
 
 
 
Transfers to other real estate owned
$
165

 
$
66

Grant of restricted stock awards from treasury stock
892

 
1,055

Grant of performance based restricted stock awards from treasury stock
217

 
0

Right of use assets obtained in exchange for lease liabilities
0

 
16,478



 
 
 
See Notes to Consolidated Financial Statements

4


CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (unaudited)
Dollars in thousands, except share and per share data
 
Additional
Paid-In
Capital
 
Retained
Earnings
 
Treasury
Stock
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Share-
holders’
Equity
Balance, January 1, 2020
$
99,335

 
$
201,503

 
$
(2,811
)
 
$
6,939

 
$
304,966

Net income
 
 
8,813

 
 
 
 
 
8,813

Other comprehensive income
 
 
 
 
 
 
10,063

 
10,063

Restricted stock award grants (35,160 shares)
(892
)
 
 
 
892

 
 
 
0

Performance based restricted stock award grants (8,351 shares)
(217
)
 
 
 
217

 
 
 
0

Stock-based compensation expense
549

 
 
 
 
 
 
 
549

Issuance of common stock, net of issuance costs (115,790 shares)
3,353

 
 
 
 
 
 
 
3,353

Purchase of treasury stock for the purpose of tax withholding related to restricted stock award vesting (7,211 shares)
 
 
 
 
(211
)
 
 
 
(211
)
Purchase of treasury stock for the purpose of tax withholding related to performance based restricted stock award vesting (3,458 shares)
 
 
 
 
(113
)
 
 
 
(113
)
Cash dividends declared ($0.17 per share)
 
 
(2,618
)
 
 
 
 
 
(2,618
)
Balance, March 31, 2020
$
102,128

 
$
207,698

 
$
(2,026
)
 
$
17,002

 
$
324,802

 
 
 
 
 
 
 
 
 
 
Balance, January 1, 2019
$
97,602

 
$
171,780

 
$
(2,556
)
 
$
(3,996
)
 
$
262,830

Net income
 
 
9,473

 
 
 
 
 
9,473

Other comprehensive income
 
 
 
 
 
 
4,856

 
4,856

Restricted stock award grants (39,790 shares)
(1,055
)
 
 
 
1,055

 
 
 
0

Stock-based compensation expense
592

 
 
 
 
 
 
 
592

Purchase of treasury stock for the purpose of tax withholding related to restricted stock award vesting (7,700 shares)
 
 
 
 
(201
)
 
 
 
(201
)
Cash dividends declared ($0.17 per share)
 
 
(2,591
)
 
 
 
 
 
(2,591
)
Balance, March 31, 2019
$
97,139

 
$
178,662

 
$
(1,702
)
 
$
860

 
$
274,959

 
 
 
 
 
 
 
 
 
 
See Notes to Consolidated Financial Statements

5


CNB FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
1.    BASIS OF PRESENTATION

The accompanying consolidated financial statements have been prepared pursuant to rules and regulations of the SEC and in compliance with accounting principles generally accepted in the United States of America (“GAAP”). Because this report is based on an interim period, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted.

In the opinion of management of the registrant, the accompanying consolidated financial statements as of March 31, 2020 and for the three month period ended March 31, 2020 and 2019 include all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the financial condition and the results of operations for the periods presented. The financial performance reported for CNB Financial Corporation (the “Corporation”) for the three month period ended March 31, 2020 is not necessarily indicative of the results to be expected for the full year. This information should be read in conjunction with the Corporation’s Annual Report on Form 10-K for the period ended December 31, 2019 (the “2019 Form 10-K”). All dollar amounts are stated in thousands, except share and per share data and other amounts as indicated. Certain amounts appearing in the consolidated financial statements and notes thereto for prior periods have been reclassified to conform with the current presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.

Risks and Uncertainties

The outbreak of the novel strain of coronavirus, or COVID-19, has adversely impacted a broad range of industries in which the Corporation's clients operate and could impair their ability to fulfill their financial obligations to the Corporation. On March 11, 2020, the World Health Organization declared COVID-19 a global pandemic, indicating that almost all public commerce and related business activities must be, to varying degrees, curtailed, with the goal of decreasing the rate of new infections. The spread of the COVID-19 outbreak has caused significant disruptions in the U.S. economy and has disrupted banking and other financial activity in the areas in which the Corporation operates. While there has been no material impact to the Corporation’s employees to date, the COVID-19 pandemic could also potentially create widespread business continuity issues for the Corporation.  

The federal government has taken several actions designed to mitigate the economic impact. Most notably, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act, which was signed into law at the end of March 2020, allocates $2 trillion for COVID-19 related relief and initiatives. Among other things, the CARES Act provides direct financial aid to American families and economic stimulus to significantly impacted industry sectors. The CARES Act also includes extensive emergency funding for hospitals and providers. In addition to the general impact of the COVID-19 pandemic, certain provisions of the CARES Act as well as other recent legislative and regulatory relief efforts are expected to have a material impact on the Corporation's operations.

The Corporation's business is dependent upon the willingness and ability of its employees and customers to conduct banking and other financial transactions. If the global response to contain the COVID-19 pandemic requires further restricted measures or is unsuccessful, the Corporation could experience a material adverse effect on its business, financial condition, results of operations and cash flows. Since the extent to which the COVID-19 pandemic impacts our operations will depend on future developments that are highly uncertain, the Corporation cannot estimate the impact on its business, financial condition or near or long-term financial or operational results with reasonable certainty. Accordingly, the Corporation is disclosing potentially material items of which it is aware.

Asset valuation: Currently, the Corporation does not expect the COVID-19 pandemic to affect its ability to account timely for the assets on its balance sheet; however, this could change in future periods due to any number of potential impacts from the COVID-19 pandemic.

The COVID-19 pandemic could cause a further and sustained decline in the Corporation's stock price or the occurrence of what management would deem to be a triggering event that could, under certain circumstances, cause us to perform a goodwill impairment test, resulting in an impairment charge being recorded for that period. In the event that the Corporation concludes that all or a portion of its goodwill is impaired, a non-cash charge for the amount of such impairment would be recorded to earnings. Such a charge would have no impact on tangible capital or regulatory capital.



6


Lending operations and accommodations to borrowers: In keeping with regulatory guidance to continue to assist borrowers during the COVID-19 pandemic, and as detailed in the CARES Act, the Corporation has implemented a payment deferral program for its commercial lending clients that are adversely affected by the pandemic. Depending on the demonstrated need of the client, the Corporation is deferring either the full loan payment or the principal component of the loan payment for up to six months. As of March 31, 2020, the deferred loan payment commitments were 561 loans, totaling $264 million, comprised of (i) 150 loans, totaling $151 million, for which principal and interest were deferred, and (ii) 411 loans, totaling $113 million, for which principal only was deferred.  In accordance with interagency guidance issued in March 2020, these short term deferrals are not considered troubled debt restructurings.

The Corporation is participating in the Paycheck Protection Program (“PPP”) established by the CARES Act for loans provided under the auspices of the Small Business Administration (“SBA”). Under this program, the Corporation expects to lend money primarily to its existing loan and/or deposit customers, based on a pre-determined SBA-developed formula, intended to incentivize small business owners to retain their employees. The PPP was designed such that a loan originated under this program will be forgiven if the small business retains its employees and level of payroll through the first two months of the loan. These loans carry a customer rate of 1.00% plus a processing fee that varies depending on the balance of the loan at origination and have a two-year maturity. As of April 16, 2020, the Corporation has committed approximately $177 million, or 1,031 PPP loan relationships, under this program, at a rate of 1.00% coupled with processing fees estimated at approximately $6 million. As of April 16, 2020, the SBA funds allocated in the original PPP authorization were fully utilized. Additional funding was made available on April 24, 2020 under the Paycheck Protection Program and Health Care Enhancement Act ("PPP Enhancement Act"). The PPP Enhancement Act authorizes additional funding under the CARES Act of $310 billion for PPP loans to be issued by financial institutions through the SBA. The Corporation is participating in the PPP Enhancement Act. It is the Corporation's understanding that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Corporation could be required to establish additional allowance for loan loss through additional provision for loan loss expense charged to earnings.

Credit: The Corporation is working with customers directly affected by the COVID-19 pandemic. The Corporation is prepared to offer short-term assistance in accordance with regulator guidelines. As a result of the current economic slowdown related to the COVID-19 pandemic, the Corporation is engaging in more frequent communication with borrowers to better understand their situation and the challenges faced, allowing it to respond proactively as needs and issues arise. Should economic conditions worsen, the Corporation could experience further increases in its required allowance for loan losses and record additional provision expense. It is possible that the Corporation's asset quality measures could worsen at future measurement periods if the effects of the COVID-19 pandemic are prolonged.

2.    RECENT ACCOUNTING PRONOUNCEMENTS

In June 2016, the FASB issued an Accounting Standards Update ("ASU") 2016-13, "Financial Instruments – Credit Losses" which will require recognition of an entity’s current estimate of all expected credit losses for assets measured at amortized cost. The amendment requires the measurement of all expected credit losses for financial assets held at the reporting date, based on historical credit loss experience, current market conditions, and reasonable and supportable forecast. This eliminates the probable initial recognition threshold in current GAAP. The update will be effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted for interim and annual reporting periods beginning after December 15, 2018. In November 2018, the FASB issued ASU 2018-19, "Codification Improvements to Topic 326, Financial Instruments – Credit Losses."  The amendment clarifies that receivables arising from operating leases are not within the scope of Subtopic 326-20 and should be accounted for in accordance with Topic 842, "Leases." In April 2019, ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments,” was issued to address certain codification improvements and to provide certain accounting policy electives related to accrued interest as well as disclosure related to credit losses, among other things. In May 2019, ASU 2019-05, “Financial Instruments—Credit Losses (Topic 326): Targeted Transition Relief,” was issued to provide transition relief in connection with the adoption of ASU 2016-03 whereby entities would have the option to irrevocably elect the fair value option for certain financial assets previously measured at amortized cost basis. 
The CARES Act provides financial institutions with the option to delay the adoption of ASU No. 2016-13, “Financial Instruments – Credit Losses,” until the earlier of December 31, 2020 or until the national emergency related to the COVID-19 pandemic is terminated. Given the complexity of the processes necessary to properly evaluate, document and implement the current expected credit losses methodology, combined with the extraneous circumstances impacted on its employees, caused by the spread of the coronavirus, the Corporation opted to delay the adoption of ASU No. 2016-13 and recorded its provision for loan losses under the incurred loss model that existed prior to ASU 2016-13.

7


Prior to passage of the CARES Act, based upon the Corporation's fourth quarter parallel run, assessment of the composition, characteristics and credit quality of the Corporation's loan and investment securities portfolio, as well as the economic conditions in effect as of the adoption date, management estimates the adoption of ASU 2016-13 will result in an increase of approximately 20-30% to the Corporation's allowance for credit losses, as reported in its Annual Report Form 10-K for the fiscal year ended December 31, 2019. The adjustment to record the allowance for credit losses may fall outside of management’s estimated increase based on completion of the Corporation's evaluation of qualitative factors and forecasts adjustments to estimate expected credit losses inherent in the loan portfolio.

In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”). ASU 2017-04 simplifies the accounting for goodwill impairment for all entities by requiring impairment charges to be based on the first step in the previous two-step impairment test. Under the new guidance, if a reporting unit’s carrying amount exceeds its fair value, an entity will record an impairment charge based on that difference. The impairment charge will be limited to the amount of goodwill allocated to that reporting unit. The standard eliminates the prior requirement to calculate a goodwill impairment charge using Step 2, which requires an entity to calculate any impairment charge by comparing the implied fair value of goodwill with its carrying amount. ASU 2017-04 was effective for the Corporation on January 1, 2020 and did not have a material impact on the Corporation's financial statements.

In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies disclosure requirements on fair value measurements based on the concepts in the Concepts Statement, including the consideration of costs and benefits. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods presented upon their effective date. ASU 2018-13 was effective for the Corporation on January 1, 2020 and did not have a material impact on the Corporation's financial statement disclosures.

In August 2018, the FASB issued ASU 2018-14, "Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans." ASU 2018-14 amends ASC 715-20, "Compensation - Retirement Benefits - Defined Benefit Plans - General." The amended guidance modifies the disclosure requirements for employers that sponsor defined benefit pension or other post-retirement plans by removing and adding certain disclosures for these plans. The eliminated disclosures include (a) the amounts in accumulated Other Comprehensive Income ("OCI") expected to be recognized in net periodic benefit costs over the next fiscal year, and (b) the effects of a one percentage point change in assumed health care cost trend rates on the net periodic benefit costs and the benefit obligation for post-retirement health care benefits. Additional disclosures include descriptions of significant gains and losses affecting the benefit obligation for the period. ASU 2018-14 was effective for the Corporation on January 1, 2020 and did not have a material impact on the Corporation's financial statement disclosures.

In August 2018, the FASB issued ASU 2018-15, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40) - Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract” (“ASU 2018-15”).  ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by these amendments. ASU 2018-15 was effective for the Corporation on January 1, 2020 and did not have a material impact on the Corporation's financial statements.

In March 2020, the FASB issued ASU No. 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting." The amendments in this update provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. It provides optional expedients and exceptions for applying generally accepted accounting principles to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments in this update are effective for all entities as of March 12, 2020 through December 31, 2022. The Corporation is currently evaluating the impact of the reference rate reform on the Corporation's consolidated financial statements.

8



In March 2020, various regulatory agencies, including the Board of Governors of the Federal Reserve System (the "Federal Reserve") and the Federal Deposit Insurance Corporation (the "FDIC”) issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by the COVID-19 pandemic. The interagency statement was effective immediately and impacted accounting for loan modifications. Under Accounting Standards Codification 310-40, “Receivables - Troubled Debt Restructurings by Creditors” (“ASC 310-40”), a restructuring of debt constitutes a troubled debt restructuring (“TDR”) if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to the COVID-19 pandemic to borrowers who were current prior to any relief, are not to be considered TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. See Note 1 of the footnotes to the consolidated financial statements for disclosure of the impact to date.

3.    BUSINESS COMBINATIONS

On December 18, 2019, CNB Financial Corporation (“CNB"), CNB Bank (“CNB Bank") and Bank of Akron (“Akron") entered into an Agreement and Plan of Merger (the “Agreement"), pursuant to which CNB will acquire Akron. Under the terms of the Agreement, Akron will be merged with and into CNB Bank (the “Merger") with CNB Bank continuing as the surviving entity. At December 31, 2019, Akron had $388.5 million in assets, $341.4 million in deposits and $38.7 million in shareholders' equity. Following the completion of the Merger, Akron will operate as part of CNB’s BankOnBuffalo division. The Agreement provides that shareholders of Akron will have the right to elect to receive, for each share of Akron common stock, either (x) $215.00 in cash or (y) 6.6729 shares of CNB common stock. Elections will be subject to proration procedures whereby at least 75% of Akron shares will be exchanged for CNB common stock. The shareholders of Akron voted to approve the Agreement and Plan of Merger on March 18, 2020. CNB and Akron expect to consummate the transaction in the third quarter of 2020 following the receipt of the requisite regulatory approvals and the satisfaction of all closing conditions.

4.    SECURITIES

Securities available for sale at March 31, 2020 and December 31, 2019 are as follows:
 
March 31, 2020
 
December 31, 2019
 
Amortized
 
Unrealized
 
Fair
 
Amortized
 
Unrealized
 
Fair
 
Cost
 
Gains
 
Losses
 
Value
 
Cost
 
Gains
 
Losses
 
Value
U.S. Gov’t sponsored entities
$
119,158

 
$
6,908

 
$
0

 
$
126,066

 
$
124,189

 
$
2,924

 
$
(19
)
 
$
127,094

State & political subdivisions
99,926

 
3,664

 
(298
)
 
103,292

 
101,177

 
3,288

 
(102
)
 
104,363

Residential & multi-family mortgage
295,695

 
12,052

 
(227
)
 
307,520

 
273,404

 
4,117

 
(885
)
 
276,636

Corporate notes & bonds
8,350

 
12

 
(740
)
 
7,622

 
8,350

 
14

 
(282
)
 
8,082

Pooled SBA
24,168

 
933

 
0

 
25,101

 
25,063

 
274

 
(163
)
 
25,174

Other
1,020

 
0

 
(39
)
 
981

 
1,020

 
0

 
(56
)
 
964

Total
$
548,317

 
$
23,569

 
$
(1,304
)
 
$
570,582

 
$
533,203

 
$
10,617

 
$
(1,507
)
 
$
542,313



At March 31, 2020 and December 31, 2019, there were no holdings of securities of any one issuer, other than the U.S. Government sponsored entities, in an amount greater than 10% of shareholders’ equity. The Corporation’s residential and multi-family mortgage securities are issued by government sponsored entities.
Trading securities at March 31, 2020 and December 31, 2019 are as follows:
 
March 31, 2020
 
December 31, 2019
Corporate equity securities
$
3,699

 
$
7,946

Mutual funds
487

 
807

Certificates of deposit
614

 
350

Corporate notes and bonds
655

 
655

U.S. Government sponsored entities
52

 
51

Total
$
5,507

 
$
9,809



9


Securities with unrealized losses at March 31, 2020 and December 31, 2019, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:
March 31, 2020
 
Less than 12 Months
 
12 Months or More
 
Total
Description of Securities
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
U.S. Gov’t sponsored entities
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

State & political subdivisions
3,761

 
(111
)
 
682

 
(187
)
 
4,443

 
(298
)
Residential & multi-family mortgage
2,382

 
(63
)
 
2,822

 
(164
)
 
5,204

 
(227
)
Corporate notes & bonds
0

 
0

 
4,848

 
(740
)
 
4,848

 
(740
)
Pooled SBA
0

 
0

 
0

 
0

 
0

 
0

Other
0

 
0

 
981

 
(39
)
 
981

 
(39
)
 
$
6,143

 
$
(174
)
 
$
9,333

 
$
(1,130
)
 
$
15,476

 
$
(1,304
)

December 31, 2019
 
Less than 12 Months
 
12 Months or More
 
Total
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
U.S. Gov’t sponsored entities
$
7,040

 
$
(3
)
 
$
14,989

 
$
(16
)
 
$
22,029

 
$
(19
)
State & political subdivisions
826

 
(5
)
 
684

 
(97
)
 
1,510

 
(102
)
Residential & multi-family mortgage
41,841

 
(346
)
 
32,555

 
(539
)
 
74,396

 
(885
)
Corporate notes & bonds
0

 
0

 
4,718

 
(282
)
 
4,718

 
(282
)
Pooled SBA
8,560

 
(80
)
 
6,075

 
(83
)
 
14,635

 
(163
)
Other
0

 
0

 
964

 
(56
)
 
964

 
(56
)
 
$
58,267

 
$
(434
)
 
$
59,985

 
$
(1,073
)
 
$
118,252

 
$
(1,507
)

The Corporation evaluates securities for other-than-temporary impairment on a quarterly basis, or more frequently when economic or market conditions warrant such an evaluation.

At March 31, 2020 and December 31, 2019, management performed an assessment for possible other-than-temporary impairment of the Corporation’s debt securities, relying on information obtained from various sources, including publicly available financial data, ratings by external agencies, brokers and other sources. Based on the results of the assessment, management believes impairment of these debt securities at March 31, 2020 and December 31, 2019 to be temporary.
For the securities that comprise corporate notes and bonds and the securities that are issued by state and political subdivisions, management monitors publicly available financial information, such as filings with the Securities and Exchange Commission, in order to evaluate the securities for other-than-temporary impairment. For financial institution issuers, management monitors information from quarterly “call” report filings that are used to generate Uniform Bank Performance Reports. All other securities that were in an unrealized loss position at the balance sheet date were reviewed by management, and issuer-specific documents were reviewed as appropriate given the following considerations; the financial condition and near-term prospects of the issuer and whether downgrades by bond rating agencies have occurred, the length of time and extent to which fair value has been less than cost, and whether management does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery.
As of March 31, 2020 and December 31, 2019, management concluded that the securities described in the previous paragraph were not other-than-temporarily impaired for the following reasons:
 
There is no indication of any significant deterioration of the creditworthiness of the institutions that issued the securities.
All contractual interest payments on the securities have been received as scheduled, and no information has come to management’s attention through the processes previously described which would lead to a conclusion that future contractual payments will not be timely received.
The Corporation does not intend to sell and it is not more likely than not that it will be required to sell the securities in an unrealized loss position before recovery of its amortized cost basis.

10


On March 31, 2020 and December 31, 2019, securities carried at $409,616 and $405,200, respectively, were pledged to secure public deposits and for other purposes as provided by law.
The following is a schedule of the contractual maturity of securities available for sale at March 31, 2020:
 
Amortized
Cost
 
Fair
Value
1 year or less
$
64,728

 
$
64,979

1 year – 5 years
90,138

 
93,743

5 years – 10 years
65,049

 
70,592

After 10 years
7,519

 
7,666

 
227,434

 
236,980

Residential & multi-family mortgage
295,695

 
307,520

Pooled SBA
24,168

 
25,101

Other
1,020

 
981

Total debt securities
$
548,317

 
$
570,582


Mortgage and asset backed securities and pooled SBA securities are not due at a single date; periodic payments are received based on the payment patterns of the underlying collateral.
Information pertaining to security sales on available for sale securities is as follows:
 
Proceeds
 
Gross
Gains
 
Gross
Losses
Three months ended March 31, 2020
$
0

 
$
0

 
$
0

Three months ended March 31, 2019
$
11,403

 
$
152

 
$
4



The tax provision related to these net realized gains was $0 and $31 during the three months ended March 31, 2020 and 2019, respectively.

Subsequent to March 31, 2020, the Corporation received $50,902 in proceeds from security sales on available for sale securities and recognized a net realized gain of $2,033, comprised of $2,100 in gross gains and $67 in gross losses. The Corporation’s decision to sell these securities was based on a proactive approach to reduce higher concentration levels in bond types and geographies. Given the total fair value of the securities available for sale portfolio of $570,582, at March 31, 2020, the Corporation believes this transaction does not represent a significant impact on the overall portfolio.

5.    LOANS
Total net loans at March 31, 2020 and December 31, 2019 are summarized as follows:
 
March 31, 2020
 
December 31, 2019
Commercial, industrial and agricultural
$
1,090,915

 
$
1,046,665

Commercial mortgages
846,215

 
814,002

Residential real estate
814,657

 
814,030

Consumer
94,425

 
124,785

Credit cards
8,683

 
7,569

Overdrafts
311

 
2,146

Less: unearned discount
(4,546
)
 
(5,162
)
allowance for loan losses
(21,915
)
 
(19,473
)
Loans, net
$
2,828,745

 
$
2,784,562


At March 31, 2020 and December 31, 2019, net unamortized loan fees of $3,267 and $3,092, respectively, have been included in the carrying value of loans.


11


The Corporation’s outstanding loans and related unfunded commitments are primarily concentrated within central and northwest Pennsylvania, central and northeast Ohio and western New York. The Bank attempts to limit concentrations within specific industries by utilizing dollar limitations to single industries or customers, and by entering into participation agreements with third parties. Collateral requirements are established based on management’s assessment of the customer. The Corporation maintains lending policies to control the quality of the loan portfolio. These policies delegate the authority to extend loans under specific guidelines and underwriting standards. These policies are prepared by the Corporation’s management and reviewed and ratified annually by the Corporation’s Board of Directors.

Pursuant to the Corporation’s lending policies, management considers a variety of factors when determining whether to extend credit to a customer, including loan-to-value ratios, FICO scores, quality of the borrower’s financial statements, and the ability to obtain personal guarantees.
Commercial, industrial and agricultural loans comprised 38% and 37% of the Corporation’s total loan portfolio at March 31, 2020 and December 31, 2019, respectively. Commercial mortgage loans comprised 30% and 29% of the Corporation’s total loan portfolio at March 31, 2020 and December 31, 2019, respectively. Management assigns a risk rating to all commercial loans at loan origination. The loan-to-value policy guidelines for commercial, industrial and agricultural loans are generally a maximum of 80% of the value of business equipment, a maximum of 70% of the value of accounts receivable, and a maximum of 60% of the value of business inventory at loan origination. The loan-to-value policy guideline for commercial mortgage loans is generally a maximum of 85% of the appraised value of the real estate.
Residential real estate loans comprised 29% and 29% of the Corporation’s total loan portfolio at March 31, 2020 and December 31, 2019, respectively. The loan-to-value policy guidelines for residential real estate loans vary depending on the collateral position and the specific type of loan. Higher loan-to-value terms may be approved with the appropriate private mortgage insurance coverage. The Corporation also originates and prices loans for sale into the secondary market. Loans so originated are classified as loans held for sale and are excluded from residential real estate loans reported above. The rationale for these sales is to mitigate interest rate risk associated with holding lower rate, long-term residential mortgages in the loan portfolio and to generate fee revenue from sales and servicing the loan. The Corporation also offers a variety of unsecured and secured consumer loan and credit card products which represented less than 4% of the total loan portfolio at both March 31, 2020 and December 31, 2019. Terms and collateral requirements vary depending on the size and nature of the loan.
Transactions in the allowance for loan losses for the three months ended March 31, 2020 were as follows:
 
Commercial,Industrial 
and Agricultural
 
Commercial
Mortgages
 
Residential
Real
Estate
 
Consumer
 
Credit
Cards
 
Overdrafts
 
Total
Allowance for loan losses, January 1, 2020
$
8,287

 
$
6,952

 
$
1,499

 
$
2,411

 
$
84

 
$
240

 
$
19,473

Charge-offs
(25
)
 
0

 
(143
)
 
(592
)
 
(31
)
 
(119
)
 
(910
)
Recoveries
18

 
172

 
3

 
43

 
1

 
36

 
273

Provision (benefit) for loan losses
2,252

 
368

 
99

 
276

 
58

 
26

 
3,079

Allowance for loan losses, March 31, 2020
$
10,532

 
$
7,492

 
$
1,458

 
$
2,138

 
$
112

 
$
183

 
$
21,915

Transactions in the allowance for loan losses for the three months ended March 31, 2019 were as follows:
 
Commercial, Industrial 
and
Agricultural
 
Commercial
Mortgages
 
Residential
Real
Estate
 
Consumer
 
Credit
Cards
 
Overdrafts
 
Total
Allowance for loan losses, January 1, 2019
$
7,341

 
$
7,490

 
$
2,156

 
$
2,377

 
$
103

 
$
237

 
$
19,704

Charge-offs
0

 
(17
)
 
(98
)
 
(549
)
 
(26
)
 
(128
)
 
(818
)
Recoveries
4

 
0

 
65

 
46

 
5

 
34

 
154

Provision (benefit) for loan losses
442

 
1,373

 
(740
)
 
166

 
23

 
42

 
1,306

Allowance for loan losses, March 31, 2019
$
7,787

 
$
8,846

 
$
1,383

 
$
2,040

 
$
105

 
$
185

 
$
20,346




12


The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and is based on the Corporation’s impairment method as of March 31, 2020 and December 31, 2019. The recorded investment in loans excludes accrued interest and unearned discounts due to their insignificance.

March 31, 2020
 
Commercial, Industrial 
and
Agricultural
 
Commercial
Mortgages
 
Residential
Real
Estate
 
Consumer
 
Credit
Cards
 
Overdrafts
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
3,489

 
$
1,264

 
$
51

 
$
0

 
$
0

 
$
0

 
$
4,804

Collectively evaluated for impairment
7,009

 
5,912

 
1,407

 
2,138

 
112

 
183

 
16,761

Acquired with deteriorated credit quality
0

 
0

 
0

 
0

 
0

 
0

 
0

Modified in a troubled debt restructuring
34

 
316

 
0

 
0

 
0

 
0

 
350

Total ending allowance balance
$
10,532

 
$
7,492

 
$
1,458

 
$
2,138

 
$
112

 
$
183

 
$
21,915

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,663

 
$
12,172

 
$
460

 
$
0

 
$
0

 
$
0

 
$
21,295

Collectively evaluated for impairment
1,079,220

 
826,966

 
814,197

 
94,425

 
8,683

 
311

 
2,823,802

Acquired with deteriorated credit quality
0

 
512

 
0

 
0

 
0

 
0

 
512

Modified in a troubled debt restructuring
3,032

 
6,565

 
0

 
0

 
0

 
0

 
9,597

Total ending loans balance
$
1,090,915

 
$
846,215

 
$
814,657

 
$
94,425

 
$
8,683

 
$
311

 
$
2,855,206


December 31, 2019
 
Commercial, Industrial 
and
Agricultural
 
Commercial
Mortgages
 
Residential
Real
Estate
 
Consumer
 
Credit
Cards
 
Overdrafts
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
645

 
$
1,264

 
$
34

 
$
0

 
$
0

 
$
0

 
$
1,943

Collectively evaluated for impairment
7,614

 
5,358

 
1,465

 
2,411

 
84

 
240

 
17,172

Acquired with deteriorated credit quality
0

 
0

 
0

 
0

 
0

 
0

 
0

Modified in a troubled debt restructuring
28

 
330

 
0

 
0

 
0

 
0

 
358

Total ending allowance balance
$
8,287

 
$
6,952

 
$
1,499

 
$
2,411

 
$
84

 
$
240

 
$
19,473

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,078

 
$
2,410

 
$
465

 
$
0

 
$
0

 
$
0

 
$
10,953

Collectively evaluated for impairment
1,035,494

 
804,360

 
813,565

 
124,785

 
7,569

 
2,146

 
2,787,919

Acquired with deteriorated credit quality
0

 
523

 
0

 
0

 
0

 
0

 
523

Modified in a troubled debt restructuring
3,093

 
6,709

 
0

 
0

 
0

 
0

 
9,802

Total ending loans balance
$
1,046,665

 
$
814,002

 
$
814,030

 
$
124,785

 
$
7,569

 
$
2,146

 
$
2,809,197


13


The following tables present information related to loans individually evaluated for impairment, including loans modified in troubled debt restructurings, by portfolio segment as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019:
March 31, 2020
 
Unpaid Principal
Balance
 
Recorded
Investment
 
Allowance for Loan
Losses Allocated
With an allowance recorded:
 
 
 
 
 
Commercial, industrial and agricultural
$
7,111

 
$
7,068

 
$
3,523

Commercial mortgage
6,542

 
4,312

 
1,580

Residential real estate
480

 
460

 
51

With no related allowance recorded:
 
 
 
 
 
Commercial, industrial and agricultural
4,780

 
4,627

 
0

Commercial mortgage
14,666

 
14,425

 
0

Residential real estate
0

 
0

 
0

Total
$
33,579

 
$
30,892

 
$
5,154

December 31, 2019
 
Unpaid Principal
Balance
 
Recorded
Investment
 
Allowance for Loan
Losses Allocated
With an allowance recorded:
 
 
 
 
 
Commercial, industrial and agricultural
$
2,657

 
$
1,476

 
$
673

Commercial mortgage
6,541

 
4,349

 
1,594

Residential real estate
485

 
465

 
34

With no related allowance recorded:
 
 
 
 
 
Commercial, industrial and agricultural
9,845

 
9,695

 
0

Commercial mortgage
4,903

 
4,770

 
0

Residential real estate
0

 
0

 
0

Total
$
24,431

 
$
20,755

 
$
2,301


The unpaid principal balance of impaired loans includes the Corporation’s recorded investment in the loan and amounts that have been charged off.
 
Three months ended March 31, 2020
 
Three months ended March 31, 2019
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Cash Basis
Interest
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Cash Basis
Interest
Recognized
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial and agricultural
$
4,272

 
$
17

 
$
17

 
$
2,158

 
$
38

 
$
38

Commercial mortgage
4,331

 
37

 
37

 
7,267

 
40

 
40

Residential real estate
463

 
5

 
5

 
0

 
0

 
0

With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial and agricultural
7,161

 
42

 
42

 
3,376

 
54

 
54

Commercial mortgage
9,598

 
158

 
158

 
4,065

 
18

 
18

Residential real estate
0

 
0

 
0

 
500

 
7

 
7

Total
$
25,825

 
$
259

 
$
259

 
$
17,366

 
$
157

 
$
157



14


The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days still on accrual by class of loans as of March 31, 2020 and December 31, 2019:
 
March 31, 2020
 
December 31, 2019
 
Nonaccrual
 
Past Due
Over 90 Days
Still on Accrual
 
Nonaccrual
 
Past Due
Over 90 Days
Still on Accrual
Commercial, industrial and agricultural
$
12,144

 
$
16

 
$
11,644

 
$
0

Commercial mortgages
14,237

 
0

 
4,533

 
0

Residential real estate
4,663

 
0

 
4,724

 
59

Consumer
810

 
0

 
835

 
0

Credit cards
0

 
17

 
0

 
2

Total
$
31,854

 
$
33

 
$
21,736

 
$
61



Nonaccrual loans and loans past due over 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The following table presents the aging of the recorded investment in past due loans as of March 31, 2020 and December 31, 2019 by class of loans.
March 31, 2020
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
Greater Than
89 Days
Past Due
 
Total
Past Due
 
Loans Not
Past Due
 
Total
Commercial, industrial and agricultural
$
2,604

 
$
6,251

 
$
4,809

 
$
13,664

 
$
1,077,251

 
$
1,090,915

Commercial mortgages
11,773

 
179

 
2,599

 
14,551

 
831,664

 
846,215

Residential real estate
3,285

 
623

 
2,601

 
6,509

 
808,148

 
814,657

Consumer
450

 
238

 
433

 
1,121

 
93,304

 
94,425

Credit cards
33

 
33

 
17

 
83

 
8,600

 
8,683

Overdrafts
0

 
0

 
0

 
0

 
311

 
311

Total
$
18,145

 
$
7,324

 
$
10,459

 
$
35,928

 
$
2,819,278

 
$
2,855,206


December 31, 2019
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
Greater Than
89 Days
Past Due
 
Total
Past Due
 
Loans Not
Past Due
 
Total
Commercial, industrial and agricultural
$
1,273

 
$
548

 
$
3,784

 
$
5,605

 
$
1,041,060

 
$
1,046,665

Commercial mortgages
162

 
183

 
2,594

 
2,939

 
811,063

 
814,002

Residential real estate
3,383

 
1,270

 
2,714

 
7,367

 
806,663

 
814,030

Consumer
412

 
311

 
415

 
1,138

 
123,647

 
124,785

Credit cards
48

 
54

 
2

 
104

 
7,465

 
7,569

Overdrafts
0

 
0

 
0

 
0

 
2,146

 
2,146

Total
$
5,278

 
$
2,366

 
$
9,509

 
$
17,153

 
$
2,792,044

 
$
2,809,197


Troubled Debt Restructurings
The terms of certain loans have been modified as troubled debt restructurings. The modification of the terms of such loans included either or both of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk.

15


The following table presents the number of loans, loan balances, and specific reserves for loans that have been restructured in a troubled debt restructuring as of March 31, 2020 and December 31, 2019.
 
March 31, 2020
 
December 31, 2019
 
Number of
Loans
 
Loan
Balance
 
Specific
Reserve
 
Number of
Loans
 
Loan
Balance
 
Specific
Reserve
Commercial, industrial and agricultural
10

 
$
3,032

 
$
34

 
10

 
$
3,093

 
$
28

Commercial mortgages
13

 
6,565

 
316

 
13

 
6,709

 
330

Residential real estate
0

 
0

 
0

 
0

 
0

 
0

Consumer
0

 
0

 
0

 
0

 
0

 
0

Credit cards
0

 
0

 
0

 
0

 
0

 
0

Total
23

 
$
9,597

 
$
350

 
23

 
$
9,802

 
$
358



There were no loans modified as troubled debt restructurings during the three months ended March 31, 2020 or 2019, respectively.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no loans modified as troubled debt restructurings for which there was a payment default within a twelve-month cycle following the modification during the period ended March 31, 2020 and March 31, 2019. There were no principal balances forgiven in connection with the loan restructurings.

In order to determine whether a borrower is experiencing financial difficulty, the Corporation evaluates the probability that the borrower will default on any of its debt payments in the foreseeable future without a loan modification. This evaluation is performed using the Corporation’s internal underwriting policies. The Corporation has no further loan commitments to customers whose loans are classified as a troubled debt restructuring.

Generally, nonperforming troubled debt restructurings are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt.

Credit Quality Indicators

The Corporation classifies commercial, industrial and agricultural loans and commercial mortgage loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.

The Corporation uses the following definitions for risk ratings:

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Corporation’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.


16


Loans not rated as special mention, substandard, or doubtful are considered to be pass rated loans. All loans included in the following tables have been assigned a risk rating within 12 months of the balance sheet date. 
March 31, 2020
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial, industrial and agricultural
$
1,049,414

 
$
13,444

 
$
28,057

 
$
0

 
$
1,090,915

Commercial mortgages
799,848

 
22,388

 
23,979

 
0

 
846,215

Total
$
1,849,262

 
$
35,832

 
$
52,036

 
$
0

 
$
1,937,130

December 31, 2019
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial, industrial and agricultural
$
1,004,445

 
$
16,696

 
$
25,524

 
$
0

 
$
1,046,665

Commercial mortgages
780,798

 
18,837

 
14,367

 
0

 
814,002

Total
$
1,785,243

 
$
35,533

 
$
39,891

 
$
0

 
$
1,860,667


The Corporation considers the performance of the loan portfolio and its impact on the allowance for loan losses. For residential real estate, consumer, and credit card loan classes, the Corporation also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in residential, consumer, and credit card loans based on payment activity as of March 31, 2020 and December 31, 2019:
 
March 31, 2020
 
December 31, 2019
 
Residential
Real Estate
 
Consumer
 
Credit
Cards
 
Residential
Real Estate
 
Consumer
 
Credit
Cards
Performing
$
809,994

 
$
93,615

 
$
8,666

 
$
809,247

 
$
123,950

 
$
7,567

Nonperforming
4,663

 
810

 
17

 
4,783

 
835

 
2

Total
$
814,657

 
$
94,425

 
$
8,683

 
$
814,030

 
$
124,785

 
$
7,569



The Corporation’s portfolio of residential real estate and consumer loans maintained within Holiday Financial Services Corporation (“Holiday”) are considered to be subprime loans. Holiday is a subsidiary that offers small balance unsecured and secured loans, primarily collateralized by automobiles and equipment, to borrowers with higher risk characteristics than are typical in the Bank’s consumer loan portfolio.

Holiday’s loan portfolio is summarized as follows at March 31, 2020 and December 31, 2019:
 
3/31/2020
 
12/31/2019
Consumer
$
25,855

 
$
28,122

Less: unearned discount
(4,546
)
 
(5,162
)
Total
$
21,309

 
$
22,960



6.    LEASES

Operating lease assets represent our right to use an underlying asset during the lease term and operating lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease assets and liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents our incremental borrowing rate at the lease commencement date. Operating lease cost, which is comprised of amortization of the operating lease asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in net occupancy expense in the consolidated statements of income.

The Corporation leases certain full-serve branch offices, land and equipment. Leases with an initial term of twelve months or less are not recorded on the balance sheet. Most leases include one or more options to renew and the exercise of the lease renewal options are at the Corporation's sole discretion. The Corporation includes lease extension and termination options in the lease term if, after considering relevant economic factors, it is is reasonably certain the Corporation will exercise the option. Certain lease agreements of the Corporation include rental payments adjusted periodically for changes in the consumer price index.

17


Leases
 
Classification
 
March 31, 2020
 
December 31, 2019
Assets:
 
 
 
 
 
 
Operating lease assets
 
Operating lease assets
 
$
18,360

 
$
18,422

Finance lease assets
 
Premises and equipment, net (1)
 
483

 
501

Total leased assets
 
 
 
$
18,843

 
$
18,923

 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
Operating lease liabilities
 
Operating lease liabilities
 
$
19,397

 
$
19,363

Finance lease liabilities
 
Accrued interest payable and other liabilities
 
609

 
629

Total leased liabilities
 
 
 
$
20,006

 
$
19,992

(1) Finance lease assets are recorded net of accumulated amortization of $733 as of March 31, 2020 and $715 as of December 31, 2019.

The components of the Corporation's net lease expense for the three months ended March 31, 2020 and 2019, respectively, were as follows:
 
 
 
 
Three months ended March 31,
Lease Cost
 
Classification
 
2020
 
2019
Operating lease cost
 
Net occupancy expense
 
$
455

 
$
405

Variable lease cost
 
Net occupancy expense
 
24

 
34

Finance lease cost:
 
 
 
 
 
 
Amortization of leased assets
 
Net occupancy expense
 
18

 
18

Interest on lease liabilities
 
Interest expense - borrowed funds
 
7

 
8

Sublease income (1)
 
Net occupancy expense
 
(21
)
 
(21
)
Net lease cost
 
 
 
$
483

 
$
444

(1) Sublease income excludes rental income from owned properties.

The following table sets forth future minimum rental payments under noncancelable leases with terms in excess of one year as of March 31, 2020:
Maturity of Lease Liabilities as of March 31, 2020
 
Operating Leases (1)
 
Finance Leases
 
Total
2020
 
$
1,209

 
$
79

 
$
1,288

2021
 
1,636

 
105

 
1,741

2022
 
1,682

 
105

 
1,787

2023
 
1,572

 
105

 
1,677

2024
 
1,538

 
105

 
1,643

After 2024
 
19,373

 
210

 
19,583

Total lease payments
 
27,010

 
709

 
27,719

Less: Interest
 
7,613

 
100

 
7,713

Present value of lease liabilities
 
$
19,397

 
$
609

 
$
20,006



18


Other information related to the Corporation's lease liabilities as of the three months ended March 31, 2020 and 2019, respectively, were as follows:
Lease Term and Discount Rate
 
March 31, 2020
 
March 31, 2019
Weighted-average remaining lease term (years)
 
 
 
 
Operating leases
 
18.4

 
17.3

Finance leases
 
6.8

 
7.8

 
 
 
 
 
Weighted-average discount rate
 
 
 
 
Operating leases
 
3.52
%
 
3.66
%
Finance leases
 
4.49
%
 
4.54
%


Other Information
 
March 31, 2020
 
March 31, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
 
 
Operating cash flows from operating leases
 
$
212

 
$
192



7.    DEPOSITS
Total deposits at March 31, 2020 and December 31, 2019 are summarized as follows:
 
3/31/2020
 
12/31/2019
 
Percentage
Change
Checking, non-interest bearing
$
376,840

 
$
382,259

 
(1.4
)%
Checking, interest bearing
617,864

 
628,579

 
(1.7
)%
Savings accounts
1,680,695

 
1,663,673

 
1.0
 %
Certificates of deposit
424,817

 
427,816

 
(0.7
)%
Total
$
3,100,216

 
$
3,102,327

 
(0.1
)%


8.    STOCK COMPENSATION

The Corporation has a stock incentive plan, which is administered by a committee of the Board of Directors and which permits the Corporation to provide various types of stock-based compensation to its key employees, directors, and/or consultants, including time-based and performance-based shares of restricted stock. The Corporation previously maintained the CNB Financial Corporation 2009 Stock Incentive Plan, which terminated in accordance with its terms on February 10, 2019, and currently maintains the CNB Financial Corporation 2019 Omnibus Incentive Plan (the "2019 Stock Incentive Plan"), which was approved by the Corporation’s shareholders and became effective on April 16, 2019. 

For key employees, the vesting of time-based restricted stock is one-third, one-fourth, or one-fifth of the granted restricted shares per year, beginning one year after the grant date, with 100% vesting on the third, fourth or fifth anniversary of the grant date, respectively. Prior to 2018, for non-employee directors, the vesting schedule was one-third of the granted restricted shares per year, beginning one year after the grant date, with 100% vested on the third anniversary of the grant date. Beginning in 2018, stock compensation received by non-employee directors vests immediately. At March 31, 2020, there was no unrecognized compensation cost related to stock-based compensation awarded under this plan and, except for the time-based and performance-based restricted stock awards disclosed below and in previous filings, no other stock-based compensation was granted during the three month period ended March 31, 2020 and 2019.

In addition to the time-based restricted stock disclosed above, the Corporation’s Board of Directors grants performance-based restricted stock awards (“PBRSAs”) to key employees. The number of PBRSAs will depend on certain performance conditions earned over a three year period and are also subject to service-based vesting. In 2020, awards with a maximum of 18,100 shares in aggregate were granted to key employees. In 2019, awards with a maximum of 16,681 shares in aggregate were granted to key employees. In 2018, awards with a maximum of 15,657 shares in aggregate were granted to key employees.


19


Compensation expense for the restricted stock awards is recognized over the requisite service period noted above based on the fair value of the shares at the date of grant. Nonvested restricted stock awards are recorded as a reduction of additional paid-in-capital in shareholders’ equity until earned. Compensation expense resulting from time-based, performance-based and director restricted stock awards was $549 and $592 for the three months ended March 31, 2020 and 2019, respectively. There was $1,562 and $1,026 of total unrecognized compensation cost related to unvested restricted stock awards, as of March 31, 2020 and December 31, 2019, respectively. The total income tax benefit related to the recognized compensation cost of vested restricted stock awards was $115 and $124 for the three months ended March 31, 2020 and 2019, respectively.

A summary of changes in time-based nonvested restricted stock awards for the three months ended March 31, 2020 follows:
 
Shares
 
Per Share Weighted Average Grant Date Fair Value
Nonvested at beginning of period
58,370

 
$
24.96

Granted
23,658

 
29.56

Vested
(26,262
)
 
24.08

Nonvested at end of period
55,766

 
$
27.42



The above table excludes 11,502 shares in restricted stock awards that were granted at a weighted average fair value of $29.56 and immediately vested. Compensation expense resulting from the immediately vested shares was $340 for the three months ended March 31, 2020 and is included in the previously disclosed $549 above.

The fair value of shares vested was $1,101 and $1,227 during the three months ended March 31, 2020 and 2019, respectively.

9.    EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income, excluding net earnings allocated to participating securities, by the weighted average number of shares outstanding during the applicable period, excluding outstanding participating securities. Diluted earnings per share is computed using the weighted average number of shares determined for the basic computation plus the dilutive effect of potential common shares issuable under certain stock compensation plans. For the three months ended March 31, 2020 and 2019, there were no outstanding stock options to include in the diluted earnings per share calculations and the impact of performance-based shares was immaterial.

Unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to the two-class method. The Corporation has determined that its outstanding unvested stock awards are participating securities.

The computation of basic and diluted earnings per share is shown below:
 
Three months ended March 31,
 
2020
 
2019
Basic earnings per common share computation:
 
 
 
Net income per consolidated statements of income
$
8,813

 
$
9,473

Net earnings allocated to participating securities
(30
)
 
(39
)
Net earnings allocated to common stock
$
8,783

 
$
9,434

Distributed earnings allocated to common stock
$
2,608

 
$
2,579

Undistributed earnings allocated to common stock
6,175

 
6,855

Net earnings allocated to common stock
$
8,783

 
$
9,434

Weighted average common shares outstanding, including shares considered participating securities
15,333

 
15,229

Less: Average participating securities
(52
)
 
(62
)
Weighted average shares
15,281

 
15,167

Basic earnings per common share
$
0.57

 
$
0.62

Diluted earnings per common share computation:
 
 
 
Net earnings allocated to common stock
$
8,783

 
$
9,434

Weighted average common shares outstanding for basic earnings per common share
15,281

 
15,167

Add: Dilutive effects of assumed exercises of stock options
0

 
0

Weighted average shares and dilutive potential common shares
15,281

 
15,167

Diluted earnings per common share
$
0.57

 
$
0.62



20



10.    DERIVATIVE INSTRUMENTS

On September 7, 2018, the Corporation executed an interest rate swap agreement with a 5-year term and an effective date of September 15, 2018 in order to hedge cash flows associated with $10 million of a subordinated note that was issued by the Corporation during 2007 and elected cash flow hedge accounting for the agreement. The Corporation’s objective in using this derivative is to add stability to interest expense and to manage its exposure to interest rate risk. The interest rate swap involves the receipt of variable-rate amounts in exchange for fixed-rate payments from September 15, 2018 to September 15, 2023 without the exchange of the underlying notional amount. At March 31, 2020, the variable rate on the subordinated debt was 2.29% (LIBOR plus 155 basis points) and the Corporation was paying 4.53% (2.98% fixed rate plus 155 basis points).

As of March 31, 2020 and December 31, 2019, no derivatives were designated as fair value hedges or hedges of net investments in foreign operations. Additionally, the Corporation does not use derivatives for trading or speculative purposes and currently does not have any derivatives that are not designated as hedges.

The following tables provide information about the amounts and locations of activity related to the interest rate swaps designated as cash flow hedges within the Corporation’s consolidated balance sheet and statement of income as of March 31, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019:
 
 
 
Fair value as of
 
Balance Sheet
Location
 
March 31, 2020
 
December 31, 2019
Interest rate contracts
Accrued interest and
other liabilities
 
$
(901
)
 
$
(485
)

For the Three Months
Ended March 31, 2020
(a)
 
(b)
 
(c)
 
(d)
 
(e)
Interest rate contracts
$
(329
)
 
Interest expense –
subordinated debentures
 
$
(21
)
 
Other
income
 
$
0

For the Three Months
Ended March 31, 2019
(a)
 
(b)
 
(c)
 
(d)
 
(e)
Interest rate contracts
$
(95
)
 
Interest expense –
subordinated debentures
 
$
(6
)
 
Other
income
 
$
0

 
(a)
Amount of Gain or (Loss) Recognized in Other Comprehensive Loss on Derivative (Effective Portion), net of tax
(b)
Location of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion)
(c)
Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion)
(d)
Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
(e)
Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)

Amounts reported in accumulated other comprehensive income (loss) related to the interest rate swap will be reclassified to interest expense as interest payments are made on the subordinated debentures. Such amounts reclassified from accumulated other comprehensive income (loss) to interest expense in the next twelve months are expected to be $229.

As of March 31, 2020 and December 31, 2019, a cash collateral balance in the amount of $1,050 and $750, respectively, was maintained with a counterparty to the interest rate swaps. These balances are included in interest bearing deposits with other banks on the consolidated balance sheets.

The Corporation entered into certain interest rate swap contracts that are not designated as hedging instruments. These derivative contracts relate to transactions in which the Corporation enters into an interest rate swap with a customer while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each swap transaction, the Corporation agrees to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. Concurrently, the Corporation agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the Corporation’s customers to effectively convert a variable rate loan to a fixed rate. Because the Corporation acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts offset each other and do not impact the Corporation’s results of operations.


21


The Corporation pledged cash collateral to another financial institution with a balance $4,400 as of March 31, 2020 and $2,000 as of December 31, 2019. This balance is included in interest bearing deposits with other banks on the consolidated balance sheets. The Corporation may require its customers to post cash or securities as collateral on its program of back-to-back swaps depending upon the specific facts and circumstances surrounding each loan and individual swap. In addition, certain language is included in the International Swaps and Derivatives Association agreement and loan documents where, in default situations, the Corporation is permitted to access collateral supporting the loan relationship to recover any losses suffered on the derivative asset or liability. The Corporation may be required to post additional collateral to swap counterparties in the future in proportion to potential increases in unrealized loss positions.

The following table provides information about the amounts and locations of activity related to the back-to-back interest rate swaps within the Corporation’s consolidated balance sheet as of March 31, 2020 and December 31, 2019:
 
Notional
Amount
 
Weighted
Average
Maturity
(in years)
 
Weighted
Average
Fixed Rate
 
Weighted Average
Variable Rate
 
Fair
Value
 
 
March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
3rd Party interest rate swaps
$
35,061

 
7.5
 
4.13
%
 
1 month LIBOR + 2.27%
 
$
4,461

 
(a) 
Customer interest rate swaps
(35,061
)
 
7.5
 
4.13
%
 
1 month LIBOR + 2.27%
 
(4,461
)
 
(b) 
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
3rd Party interest rate swaps
$
35,382

 
7.7
 
4.13
%
 
1 month LIBOR + 2.27
 
$
1,877

 
(a) 
Customer interest rate swaps
(35,382
)
 
7.7
 
4.13
%
 
1 month LIBOR + 2.27
 
(1,877
)
 
(b) 
(a)
Reported in accrued interest receivable and other assets within the consolidated balance sheets
(b)
Reported in accrued interest payable and other liabilities within the consolidated balance sheets

11.    FAIR VALUE

Fair Value Measurement

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy has also been established which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The following three levels of inputs are used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of most trading securities and securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). These models utilize the market approach with standard inputs that include, but are not limited to benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data. For certain securities that observable inputs about the specific issuer are not available, fair values are estimated using observable data from other securities presumed to be similar or other market data on other similar securities (Level 3 inputs).

The Corporation’s derivative instruments are interest rate swaps that are similar to those that trade in liquid markets. As such, significant fair value inputs can generally be verified and do not typically involve significant management judgments (Level 2 inputs).


22


The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals prepared by third-parties. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Management also adjusts appraised values based on the length of time that has passed since the appraisal date and other factors. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.


23


Assets and liabilities measured at fair value on a recurring basis are as follows at March 31, 2020 and December 31, 2019:
 
 

 
Fair Value Measurements at March 31, 2020 Using:
 
 
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
Description
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Securities Available For Sale:
 
 
 
 
 
 
 
U.S. Government sponsored entities
$
126,066

 
$
0

 
$
126,066

 
$
0

States and political subdivisions
103,292

 
0

 
103,292

 
0

Residential and multi-family mortgage
307,520

 
0

 
307,520

 
0

Corporate notes and bonds
7,622

 
0

 
7,622

 
0

Pooled SBA
25,101

 
0

 
25,101

 
0

Other
981

 
981

 
0

 
0

Total Securities Available For Sale
$
570,582

 
$
981

 
$
569,601

 
$
0

Interest Rate swaps
$
4,461

 
$
0

 
$
4,461

 
$
0

Trading Securities:
 
 
 
 
 
 
 
Corporate equity securities
$
3,699

 
$
3,699

 
$
0

 
$
0

Mutual funds
487

 
487

 
0

 
0

Certificates of deposit
614

 
614

 
0

 
0

Corporate notes and bonds
655

 
655

 
0

 
0

U.S. Government sponsored entities
52

 
0

 
52

 
0

Total Trading Securities
$
5,507

 
$
5,455

 
$
52

 
$
0

Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
$
(5,362
)
 
$
0

 
$
(5,362
)
 
$
0

 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2019 Using:
 
 
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
Description
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Securities Available For Sale:
 
 
 
 
 
 
 
U.S. Government sponsored entities
$
127,094

 
$
0

 
$
127,094

 
$
0

States and political subdivisions
104,363

 
0

 
104,363

 
0

Residential and multi-family mortgage
276,636

 
0

 
273,841

 
2,795

Corporate notes and bonds
8,082

 
0

 
8,082

 
0

Pooled SBA
25,174

 
0

 
25,174

 
0

Other
964

 
964

 
0

 
0

Total Securities Available For Sale
$
542,313

 
$
964

 
$
538,554

 
$
2,795

Interest Rate swaps
$
1,877

 
$
0

 
$
1,877

 
$
0

Trading Securities:
 
 
 
 
 
 
 
Corporate equity securities
$
7,946

 
$
7,946

 
$
0

 
$
0

Mutual funds
807

 
807

 
0

 
0

Certificates of deposit
350

 
350

 
0

 
0

Corporate notes and bonds
655

 
655

 
0

 
0

U.S. Government sponsored entities
51

 
0

 
51

 
0

Total Trading Securities
$
9,809

 
$
9,758

 
$
51

 
$
0

Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
$
(2,362
)
 
$
0

 
$
(2,362
)
 
$
0




24


Assets and liabilities measured at fair value on a non-recurring basis are as follows at March 31, 2020 and December 31, 2019:
 
 
 
Fair Value Measurements at March 31, 2020 Using:
 
 
 
Quoted Prices in
Active Markets 
for
Identical Assets
 
Significant Other
Observable Inputs
 
Significant
Unobservable
Inputs
Description
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
Commercial, industrial and agricultural
$
5,627

 
0

 
0

 
$
5,627

Commercial mortgages
$
10,909

 
0

 
0

 
$
10,909

 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2019 Using
 
 
 
Quoted Prices in
 
 
 
Significant
 
 
 
Active Markets 
for
 
Significant Other
 
Unobservable
 
 
 
Identical Assets
 
Observable Inputs
 
Inputs
Description
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
Assets:
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
Commercial, industrial and agricultural
$
2,910

 
0

 
0

 
$
2,910

Commercial mortgages
$
1,147

 
0

 
0

 
$
1,147



The estimated fair values of impaired collateral dependent loans such as commercial or residential mortgages are determined primarily through third-party appraisals. When a collateral dependent loan, such as a commercial or residential mortgage loan, becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal, and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral and a further reduction for estimated costs to sell the property is applied, which results in an amount that is considered to be the estimated fair value. If a loan becomes impaired and the appraisal of related loan collateral is outdated, management applies an appropriate adjustment factor based on its experience with current valuations of similar collateral in determining the loan’s estimated fair value and resulting allowance for loan losses. Third-party appraisals are not customarily obtained in respect of unimpaired loans, unless in management’s view changes in circumstances warrant obtaining an updated appraisal.
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at March 31, 2020:
 
Fair
value
 
Valuation Technique
 
Unobservable Inputs
 
Range
(Weighted Average)
Impaired loans – commercial, industrial and agricultural
$5,627
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
0%-100% (22%)
Impaired loans – commercial mortgages
$10,909
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
25-100% (30%)
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2019:
 
Fair
value
 
Valuation Technique
 
Unobservable Inputs
 
Range
(Weighted Average)
Impaired loans – commercial, industrial and agricultural
$2,910
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
0%-60% (54%)
Impaired loans – commercial mortgages
$1,147
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
25%-100% (52%)


25


Fair Value of Financial Instruments
The following table presents the carrying amount and fair value of financial instruments at March 31, 2020:
 
Carrying
 
Fair Value Measurement Using:
 
Total
 
Amount
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
136,341

 
$
136,341

 
$
0

 
$
0

 
$
136,341

Securities available for sale
570,582

 
981

 
569,601

 
0

 
570,582

Trading securities
5,507

 
5,455

 
52

 
0

 
5,507

Loans held for sale
1,815

 
0

 
1,825

 
0

 
1,825

Net loans
2,828,745

 
0

 
0

 
2,789,605

 
2,789,605

FHLB and other restricted interests
27,975

 
n/a

 
n/a

 
n/a

 
n/a

Interest rate swaps
4,461

 
0

 
4,461

 
0

 
4,461

Accrued interest receivable
11,530

 
6

 
3,387

 
8,137

 
11,530

LIABILITIES
 
 
 
 
 
 
 
 
 
Deposits
$
(3,100,216
)
 
$
(2,675,399
)
 
$
(437,247
)
 
$
0

 
$
(3,112,646
)
FHLB and other borrowings
(225,722
)
 
0

 
(233,544
)
 
0

 
(233,544
)
Subordinated debentures
(70,620
)
 
0

 
(62,647
)
 
0

 
(62,647
)
Interest rate swaps
(5,362
)
 
0

 
(5,362
)
 
0

 
(5,362
)
Accrued interest payable
(1,760
)
 
0

 
(1,760
)
 
0

 
(1,760
)
The following table presents the carrying amount and fair value of financial instruments at December 31, 2019:
 
Carrying
 
Fair Value Measurement Using:
 
Total
 
Amount
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
192,974

 
$
192,974

 
$
0

 
$
0

 
$
192,974

Securities available for sale
542,313

 
964

 
538,554

 
2,795

 
542,313

Trading securities
9,809

 
9,758

 
51

 
0

 
9,809

Loans held for sale
930

 
0

 
933

 
0

 
933

Net loans
2,784,562

 
0

 
0

 
2,765,133

 
2,765,133

FHLB and other restricted interests
27,868

 
n/a

 
n/a

 
n/a

 
n/a

Interest rate swaps
1,877

 
0

 
1,877

 
0

 
1,877

Accrued interest receivable
11,486

 
6

 
3,238

 
8,242

 
11,486

LIABILITIES
 
 
 
 
 
 
 
 
 
Deposits
$
(3,102,327
)
 
$
(2,674,511
)
 
$
(432,287
)
 
$
0

 
$
(3,106,798
)
FHLB and other borrowings
(227,907
)
 
0

 
(230,679
)
 
0

 
(230,679
)
Subordinated debentures
(70,620
)
 
0

 
(64,084
)
 
0

 
(64,084
)
Interest rate swaps
(2,362
)
 
0

 
(2,632
)
 
0

 
(2,632
)
Accrued interest payable
(1,597
)
 
0

 
(1,597
)
 
0

 
(1,597
)


While estimates of fair value are based on management’s judgment of the most appropriate factors as of the balance sheet date, there is no assurance that the estimated fair values would have been realized if the assets had been disposed of or the liabilities settled at that date, since market values may differ depending on various circumstances. The estimated fair values would also not apply to subsequent dates. The fair value of other equity interests is based on the net asset values provided by the underlying investment partnership. ASU 2015-7 removes the requirement to categorize within the fair value hierarchy all investments measured using the net asset value per share practical expedient and related disclosures. In addition, other assets and liabilities that are not financial instruments, such as premises and equipment, are not included in the disclosures.

Also, non-financial assets such as, among other things, the estimated earnings power of core deposits, the earnings potential of trust accounts, the trained workforce, and customer goodwill, which typically are not recognized on the balance sheet, may have value but are not included in the fair value disclosures.


26


12.    REVENUE FROM CONTRACTS WITH CUSTOMERS

All of the Corporation’s revenue from contracts with customers in the scope of ASC 606 is recognized within Non-Interest Income. The following table presents the Corporation's Non-Interest Income by revenue stream and reportable segment for the three months ended March 31, 2020 and 2019. Items outside the scope of ASC 606 are noted as such.
 
Three months ended March 31,
 
2020
 
2019
Non-interest Income
 
 
 
Service charges on deposit accounts
$
1,527

 
$
1,481

Wealth and asset management fees
1,293

 
1,042

Mortgage banking (1)
337

 
239

Card processing and interchange income
1,128

 
1,029

Net gains (losses) on sales of securities (1)
0

 
148

Other income
1,079

 
2,214

Total non-interest income
$
5,364

 
$
6,153

(1)
Not within scope of ASU 2014-9

Management determined that the primary sources of revenue emanating from interest and dividend income on loans and investment securities along with non-interest revenue resulting from security gains, loan servicing, gains on the sale of loans, commitment fees, fees from financial guarantees, certain credit card fees, gains (losses) on sale of other real estate owned not financed by the Corporation, is not within the scope of ASU 2014-9.

The types of non-interest income within the scope of the standard that are material to the consolidated financial statements are services charges on deposit accounts, wealth and asset management fee income, card processing and interchange income, and other income.

Service charges on deposit accounts: The Corporation earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed, as that is the point in time the Corporation fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Corporation satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Services charges on deposits are withdrawn from the customer’s account balance.

Wealth and asset management fees: The Corporation earns wealth and asset management fees from its contracts with trust and brokerage customers to manage assets for investment, and/or to transact on their accounts. These fees are primarily earned over time as the Corporation provides the contracted monthly or quarterly services and are generally assessed based on a tiered scale of the market value of assets under management at month end. Fees for these services are billed to customers on a monthly or quarterly basis and are recorded as revenue at the end of the period for which the wealth and asset management services have been performed. Other performance obligations, such as the delivery of account statements to customers, are generally considered immaterial to the overall transaction price.

Card processing and interchange income: The Corporation earns interchange fees from check card and credit card transactions conducted through the Visa payment network. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.

Other income: The Corporation's other income includes sources such as bank owned life insurance, changes in fair value and realized gains on sales of trading securities, certain service fees, gains (losses) on sales of fixed assets, and gains (losses) on sale of other real estate owned. The service fees are recognized in the same manner as the service charges mentioned above. While gains (losses) on the sale of other real estate owned are within the scope of ASU 2014-9 if financed by the Corporation, the Corporation does not finance the sale of transactions. The revenue on the sale is recorded upon the transfer of control of the property to the buyer and the other real estate owned asset is derecognized.


27


ITEM 2
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

The following discussion and analysis of the consolidated financial statements of the Corporation is presented to provide insight into management’s assessment of financial results. The Corporation’s subsidiary, the Bank, provides financial services to individuals and businesses primarily within its primary market area of the Pennsylvania counties of Blair, Cambria, Cameron, Centre, Clearfield, Crawford, Elk, Indiana, Jefferson and McKean. ERIEBANK, a division of the Bank, operates in the Pennsylvania counties of Crawford, Erie, and Warren and in the Ohio counties of Ashtabula, Cuyahoga and Lake. FCBank, a division of the Bank, operates in the Ohio counties of Crawford, Richland, Ashland, Wayne, Marion, Morrow, Knox, Delaware and Franklin. BankOnBuffalo, a division of the Bank, operates in Erie and Niagara counties, New York. The Bank is subject to regulation, supervision and examination by the Pennsylvania State Department of Banking as well as the FDIC.

In addition to the Bank, the Corporation has four other subsidiaries. CNB Securities Corporation is incorporated in Delaware and currently maintains investments in debt and equity securities. CNB Insurance Agency, incorporated in Pennsylvania, provides for the sale of nonproprietary annuities and other insurance products. CNB Risk Management, Inc., incorporated in Delaware, is a captive insurance company that insures against certain risks unique to the operations of the Corporation and its subsidiaries and for which insurance may not be currently available or economically feasible in today's insurance marketplace. Holiday Financial Services Corporation, incorporated in Pennsylvania, offers small balance unsecured loans and secured loans, primarily collateralized by automobiles and equipment, to borrowers with higher risk characteristics. The financial condition and results of operations of the Corporation and its consolidated subsidiaries are not necessarily indicative of future performance.

When we use the terms “we”, “us” and “our”, we mean CNB Financial Corporation and its subsidiaries. Management’s discussion and analysis should be read in conjunction with the Corporation’s consolidated financial statements and related notes.

The following discussion should be read in conjunction with the Corporation’s Consolidated Financial Statements and Notes thereto for the year ended December 31, 2019, included in its Annual Report on Form 10-K for the year ended December 31, 2019, and in conjunction with the Consolidated Financial Statements and Notes thereto included in Item 1 of this report. Operating results for three months ended March 31, 2020 are not necessarily indicative of the results for the full year ending December 31, 2020, or any future period. The average balances, average yields, return on average assets, return on average equity, net interest margin and total net loan charge-offs to average loans annualized return calculations were refined. Prior periods were adjusted to be comparative to the current period. The impact of the change was immaterial.

GENERAL OVERVIEW

Management looks to return on average equity, earnings per share, asset quality, and other metrics to measure the performance of the Corporation. The interest rate environment will continue to play an important role in the future earnings of the Corporation. In order to address the challenging interest rate and competitive environments, the Corporation continues to evaluate, develop and implement strategies necessary to  support its ongoing financial performance objectives.

In addition, the global outbreak of a novel strain of coronavirus (COVID-19) and the public health measures that have been undertaken in response have had significant repercussions across regional and global economies and financial markets. The COVID-19 pandemic, its associated responsive measures and the resulting economic slowdown have disrupted our business and are expected to continue to have a significant impact on our business, financial performance and operating results. Since we cannot estimate when the COVID-19 pandemic and the responsive measures to combat it will end, we cannot estimate the ultimate operational and financial impact of COVID-19 on our business. However, management will continue to proactively implement strategies to mitigate the impact of the pandemic on the Corporation’s business, risk profile and financial performance.

To address the challenges arising as a result of the COVID-19 pandemic, and in order to continue to deliver essential services to the communities the Corporation serves, while maintaining a high level of safety for customers as well as employees, the Corporation implemented its Pandemic Response Plan. Among other things, significant actions taken include:

Implemented communication plans to ensure employees, customers and critical vendors are kept abreast of developments affecting the Corporation's operations;

Restricted all non-essential travel and instituted a mandatory quarantine period for anyone who has traveled to an impacted area;


28


Temporarily closed all branch lobbies to non-employees, except for certain limited cases by appointment only. The Corporation continues to serve consumer and business customers through its drive-through capabilities, network of ATMs, internet banking, mobile application and telephone customer service capabilities;

Expanded remote-access availability for the Corporation's work-force to work from home or other remote locations. All activities are performed in accordance with the Corporation's compliance and information security policies designed to ensure customer data and other information is properly safeguarded;

Instituted mandatory social distancing policies for those employees not working remotely. Members of branch and operation teams have been split into separate teams to provide a higher level of safety for employees and redundancy for key functions across the Corporation.

Non-interest costs are expected to increase with the growth of the Corporation; however, management’s growth strategies are also expected to result in an increase in earning assets as well as enhanced non-interest income, which is expected to more than offset increases in non-interest expenses in 2020 and beyond. Although the Corporation's discussion regarding its financial performance distinguishes between certain markets and Private Banking, it does not meet the criteria for discrete segment reporting of its operating results. Management's conclusion was based on the limited level of financial information available to segregate operating results, coupled with the fact that no operating results are available for the Corporation's Chief Operating Decision Maker (CODM) to review on a regular basis. All dollar amounts are stated in thousands, except share and per share data and other amounts as indicated.

CUSTOMER SUPPORT STRATEGIES AND LOAN PORTFOLIO PROFILE

The Corporation is participating in the Paycheck Protection Program (“PPP”) established under the CARES Act for loans provided under the auspices of the Small Business Administration (“SBA”). Under this program, the Corporation expects to lend money primarily to its existing loan and/or deposit customers based on a pre-determined SBA-developed formula intended to incentivize small business owners to retain their employees. The PPP was designed such that a loan originated under this program will be forgiven if the small business retains its employees and level of payroll through the first two months of the loan. These loans carry a customer rate of 1.00% plus a processing fee that varies depending on the balance of the loan at origination and have a two-year maturity. As of April 16, 2020, the Corporation has committed approximately $177 million, or 1,031 PPP loan relationships, under this program, at a rate of 1.00% coupled with processing fees estimated at approximately $6 million. As of April 16, 2020, the SBA funds allocated in the original PPP authorization were fully utilized. Additional funding was made available on April 24, 2020 under the Paycheck Protection Program and Health Care Enhancement Act ("PPP Enhancement Act"). The PPP Enhancement Act authorizes additional funding under the CARES Act of $310 billion for PPP loans to be issued by financial institutions through the SBA. The Corporation is participating in the PPP Enhancement Act.

In addition to the participating in the PPP, in the first quarter of 2020 the Corporation deferred loan payments for several of its commercial and consumer customers for a period of up to six months, depending on the financial needs of each customer. As of March 31, 2020, the deferred loan payment commitments were 561 loans, totaling $264 million, comprised of (i) 150 loans, totaling $151 million, for which principal and interest were deferred, and (ii) 411 loans, totaling $113 million, for which principal only was deferred. Loan payment deferrals by loan type were as follows:

Commercial and industrial loans - 233 loans, totaling $103 million;
Commercial real estate loans - 69 loans, totaling $132 million;
Residential mortgage loans - 197 loans, totaling $28 million;
Consumer loans - 62 loans, totaling $720 thousand.

The Corporation tracks lending exposure by industry classification to determine potential risk associated with industry concentrations, if any, that could lead to additional credit loss exposure. As a result of the COVID-19 pandemic, the Corporation has determined the Hotels/Motels comprised predominately of major hotel chains and Restaurants/Fast Foods industries to represent a potential higher level of credit risk, as many of these customers have incurred a significant negative impact to their businesses as a result of governmental stay-at-home orders as well as travel limitations. At March 31, 2020, the Corporation had limited loan concentrations for these industries as follows:

Hotels/Motels - $180 million, or 6.3%, of total loans outstanding, 97.2% franchised, 91.9% pass-rated;
Restaurants/Fast Foods - $24.0 million or, 0.8%, of total loans outstanding, and 99.7% pass-rated.

29


The Corporation also monitors closely its commercial acquisition, development and construction (“ADC”) portfolio, and as noted previously, the Corporation has determined the funded portion of this portfolio may represent a higher potential level of credit risk as a result of the COVID-19 pandemic. At March 31, 2020, the Corporation had $131.5 million in funded ADC loans (excluding the previously mentioned Hotels/Motels and Restaurants/Fast Foods), or 4.6% of total loans outstanding, and unfunded commitments for ADC loans of $99.7 million. The ADC portfolio by industry classification (excluding the Hotels/Motels and Restaurants/Fast Foods industries) is as follows:

Multi-family real estate projects - $50.3 million funded with unfunded commitments of $70.9 million;
Real estate developers - $27.8 million funded with unfunded commitments of $6.9 million;
Mixed used real estate projects - $14.0 million funded with unfunded commitments of $15.1 million;
All others - $39.4 million funded with unfunded commitments of $6.8 million.

Another sector facing pressure due to the COVID-19 pandemic is Oil and Gas. The Corporation has a negligible exposure to this sector, as loans outstanding totaled $15.7 million, or 0.6%, of total loans at March 31, 2020.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents totaled $136.3 million at March 31, 2020 compared to $193.0 million at December 31, 2019. Cash and cash equivalents fluctuate based on the timing and amount of liquidity events that occur in the normal course of business.

Management believes the liquidity needs of the Corporation are satisfied by the current balance of cash and cash equivalents, customer deposits, Federal Home Loan Bank ("FHLB") financing, and the portions of the securities and loan portfolios that mature within one year. The Corporation expects that these sources of funds will enable it to meet cash obligations and off-balance sheet commitments as they come due. In addition to the above noted liquidity sources, the Corporation maintains access to the Federal Reserve discount window.

SECURITIES

Securities available for sale and trading securities totaled $576 million and $552 million at March 31, 2020 and December 31, 2019, respectively. The Corporation’s objective is to maintain the securities portfolio at a size that ranges between 15% and 20% of total assets in order to appropriately balance the earnings and liquidity provided by the portfolio. As of March 31, 2020 and December 31, 2019, the securities portfolio as a percentage of total assets was 15.2% and 14.7%, respectively. Note 3 to the consolidated financial statements  provides more detail concerning the composition of the Corporation’s securities portfolio and the process for evaluating securities for other-than-temporary impairment.

The Corporation generally buys into the market over time and does not attempt to “time” its transactions. In doing this, the highs and lows of the market are averaged into the portfolio and the overall effect of different rate environments is minimized.

The Corporation monitors the earnings performance and the effectiveness of the liquidity of the securities portfolio on a regular basis through meetings of the Asset/Liability Committee of the Corporation’s Board of Directors (the “ALCO”). The ALCO also reviews and manages interest rate risk for the Corporation. Through active balance sheet management and analysis of the securities portfolio, a sufficient level of liquidity is maintained to satisfy depositor requirements and various credit needs of our customers.

LOANS

The Corporation's total loan portfolio, net of unearned discount, reached $2.9 billion as of March 31, 2020, resulting in an increase of $47 million, or 6.7%, on an annualized basis during the first three months of 2020. Over the same time period, this increase was driven by commercial and industrial loans, which increased $44 million, or 17.0%, on an annualized basis, while commercial real estate loans contributed an increase of $32.2 million, or 15.9%, on an annualized basis. Loan growth during the first three months of 2020 was attributable primarily to our Erie and Buffalo markets, which increased $41.8 million, or 20.8% (annualized), and $18.6 million, or 18.2% (annualized), respectively. Lending efforts consist principally of commercial and retail lending, which includes single family residential mortgages and other consumer loans. The Corporation views commercial lending as its competitive advantage and continues to focus on this area by hiring and retaining experienced loan officers and supporting them with robust credit analysis.


30


ALLOWANCE FOR LOAN LOSSES

Pursuant to the CARES Act, financial institutions were given the option to delay the adoption of ASU No. 2016-13, “Financial Instruments – Credit Losses,” until the earlier of December 31, 2020 or until the national emergency related to the COVID-19 pandemic is terminated. Given the complexity of the processes necessary to properly evaluate, document and implement the current expected credit losses methodology, combined with the extraneous circumstances impacted on its employees, caused by the spread of the coronavirus, the Corporation opted to delay the adoption of ASU No. 2016-13.

The allowance for loan losses is considered to be appropriate by management and reflects an adequate reserve for probable, incurred losses. The allowance is established through provision expense related to the loan portfolio as well as overdrafts in deposit accounts. Provision expense is charged against current income in the Statement of Income. Loans and overdrafts deemed not collectible are charged off against the allowance while any subsequent collections are recorded as recoveries and increase the allowance. Management’s judgment on the adequacy of the allowance is based on the evaluation of individual loans, the overall risk characteristics of various portfolio segments, historical loss experience, the impact of economic conditions on borrowers, and other relevant factors.

In determining the allocation of the allowance for loan losses, the Corporation considers economic trends, historical patterns and specific credit reviews. In addition, the Corporation developed a qualitative factor specific to the COVID-19 pandemic as discussed in more detail below.

With regard to the credit reviews, a “watchlist" is evaluated on a monthly basis to determine potential losses within the commercial loan portfolio. The "watchlist" is comprised of all credits risk rated special mention, substandard and doubtful. Consumer and mortgage loans are allocated using historical credit loss experience.

The following table below presents activity within the allowance account for the specified periods:
 
Three months ending
March 31, 2020
 
Year ending
December 31, 2019
 
Three months ending
March 31, 2019
Balance at beginning of period
$
19,473

 
$
19,704

 
$
19,704

Charge-offs:
 
 
 
 
 
Commercial, industrial and agricultural
(25
)
 
(205
)
 
0

Commercial mortgages
0

 
(3,391
)
 
(17
)
Residential real estate
(143
)
 
(386
)
 
(98
)
Consumer
(592
)
 
(2,200
)
 
(549
)
Credit cards
(31
)
 
(116
)
 
(26
)
Overdrafts
(119
)
 
(453
)
 
(128
)
 
(910
)
 
(6,751
)
 
(818
)
Recoveries:
 
 
 
 
 
Commercial, industrial and agricultural
18

 
17

 
4

Commercial mortgages
172

 
124

 
0

Residential real estate
3

 
73

 
65

Consumer
43

 
154

 
46

Credit cards
1

 
15

 
5

Overdraft deposit accounts
36

 
113

 
34

 
273

 
496

 
154

Net charge-offs
(637
)
 
(6,255
)
 
(664
)
Provision for loan losses
3,079

 
6,024

 
1,306

Balance at end of period
$
21,915

 
$
19,473

 
$
20,346

Loans, net of unearned
$
2,850,660

 
$
2,804,035

 
$
2,526,090

Allowance to net loans
0.77
%
 
0.69
%
 
0.81
%
Net charge-offs to average loans (annualized)
0.09
%
 
0.24
%
 
0.11
%
Nonperforming assets
$
33,533

 
$
23,430

 
$
15,661

Nonperforming % of total assets
0.89
%
 
0.62
%
 
0.48
%


31


The adequacy of the allowance for loan losses is subject to a formal analysis by the Credit Administration and Finance Departments of the Corporation. As part of the formal analysis, delinquencies and losses are monitored monthly. The loan portfolio is divided into several categories in order for management to more effectively analyze the entire loan pool. The first step in the evaluation process is a selection of classified loans which contain a specific credit loss reserve. The remaining loans are pooled, by category, into the following segments:

Reviewed
 
Commercial, industrial and agricultural
Commercial mortgages

Homogeneous
 
Residential real estate
Consumer
Credit cards
Overdrafts

The reviewed loan pools are further segregated into four categories: pass rated (delineated by risk rating), special mention, substandard, and doubtful. Historical loss factors are calculated for each pool, excluding overdrafts, based on a weighted average quarterly loss rate for the most recent eight quarters, subject to a floor. The homogeneous pools are evaluated based on a weighted average quarterly loss rate for the most recent eight quarters, subject to a floor.

The historical loss factors for both the reviewed and homogeneous pools are adjusted based on the following six qualitative factors:
 
levels of and trends in delinquencies,
trends in volume and terms of loans;
effects of any changes in lending policies and procedures;
experience and ability of management;
national and local economic trends and conditions; and
concentrations of credit.

The methodology described above was developed based upon the experience of the Corporation’s management team, guidance from the regulatory agencies, expertise of an independent third-party loan review provider, and discussions with peers. The resulting factors are applied to the pool balances in order to estimate the probable risk of loss within each pool. Prudent business practices dictate that the level of the allowance, as well as any corresponding charges to the provision for loan losses, should be commensurate with identified areas of risk within the loan portfolio and the attendant risks inherent therein. The quality of the credit risk management function and the overall administration of this vital segment of the Corporation’s assets are critical to the ongoing success of the Corporation.

The previously mentioned analysis considered numerous historical and other factors to evaluate the adequacy of the allowance and any resultant provision for loan losses. Management paid special attention to a section of the analysis that compared and plotted the actual level of the allowance against the aggregate amount of loans adversely classified in order to compute the estimated probable losses associated with those loans. By noting the “spread" at that time, as well as prior periods, management can evaluate the current adequacy of the allowance as well as trends which may be developing. The volume and composition of the Corporation’s loan portfolio continue to reflect growth in commercial loans, primarily commercial real estate, as well as commercial, industrial and agricultural loans.

As mentioned in the “Loans" section of this analysis, management considers commercial lending to be a competitive advantage and continues to focus on this area as part of its strategic growth initiatives. However, management recognizes and considers the fact that risk is more pronounced in these types of credits and is, to a greater degree than with other loans, driven by the economic environment in which the debtor’s business operates.

The increase in the allowance for loan losses from the three months ended December 31, 2019 to the three months ended March 31, 2020 resulted primarily from a $2.5 million increase in specific loan loss reserve related to a secured commercial and industrial loan relationship with a borrower who is now deceased, as discussed in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019. In light of new facts that have come to management’s attention, including an evaluation of the borrower’s estate and an updated collateral appraisal, management updated the probable loss estimate on this loan relationship, including costs of disposal of the collateral.


32


The increase in non-performing assets from the three months ended December 31, 2019 is primarily due to one commercial real estate loan relationship totaling approximately $9.7 million. During the three months ended March 31, 2020, this loan was downgraded to substandard and placed on non-accrual, as a result of a covenant violation. Management performed an evaluation of the collateral supporting the loan and concluded no specific loan loss reserve was required at the time.

In addition to the specific reserve discussed above, the allowance for loan losses at March 31, 2020 reflected a qualitative factor specifically related to the COVID-19 pandemic and the potential impact this pandemic may have on the national and local economies, and our loan portfolio overall. Management recognizes the degree of uncertainty related to the potential spread of COVID-19 and the related impact it will have on the economy. To quantify the potential impact of the pandemic, management evaluated the Corporation’s historical losses, by loan type, looking back to the recession that began in 2008 and the Corporation's loan portfolio credit quality performance from 2008 to March 31, 2020. A loss assumption commensurate with the highest level of losses by loan type was used to estimate the potential impact on the loan portfolio, specifically loans for which customers were granted payment deferrals, as discussed above. This analysis resulted in a qualitative adjustment of approximately $800 thousand, which was reflected in the Corporation’s provision expense for the three months ended March 31, 2020 and the related allowance for loan losses during the same period. The Corporation will continue to evaluate this factor and update its analysis, as necessary, as developments related to the COVID-19 pandemic and its impact on the economy evolve.

The remaining change in provision for loan losses during the three months ended March 31, 2020, compared to the same period in 2019, reflects routine adjustments to reserves on impaired loans coupled with a lower reserve requirement resulting from a decrease in the Corporation's historical loan portfolio growth.

Management believes the provision for loan losses recorded during the three months ended March 31, 2020, in conjunction with the resultant allowance for loan losses at March 31, 2020 was sufficient to support probable incurred credit losses embedded in its loan portfolio at March 31, 2020.

DEPOSITS

The Corporation considers deposits to be its primary source of funding in support of growth in assets. At March 31, 2020, total deposits of $3.1 billion reflected a decrease of $2.1 million, or 0.1%, on an annualized basis. Total deposits for the three months ended, March 31, 2020 included approximately $21.2 million in timing-related deposit decreases, based on customers’ typical business needs early in the year.

OTHER FUNDING SOURCES

The Corporation also considers other funding sources, such as short-term borrowings and term debt, when evaluating funding needs. As of March 31, 2020 and December 31, 2019 there were there were no short-term borrowings from the FHLB.

Periodically, the Corporation utilizes borrowings from the FHLB and other lenders as a supplemental strategy to meet funding obligations or match fund certain assets. As part of the Corporation's liquidity management, management continues to focus on maintaining a robust level of short-term and long-term borrowing capacity as an available funding source.

SHAREHOLDERS’ EQUITY AND CAPITAL RATIOS AND METRICS

The Corporation’s capital continues to provide a source of strength for the Corporation's growth, strategies and profitability.  Total shareholders’ equity was $325 million at March 31, 2020, reflecting an increase of $19.8 million, or 6.5%, from $305 million at December 31, 2019. During the three months ended, March 31, 2020, the Corporation earned $8.8 million and declared dividends of $2.6 million, resulting in a dividend payout ratio of 29.7% of net income. In addition, during the same period, accumulated other comprehensive income increased $10.1 million.

Finally, during the fourth quarter of 2019, the Corporation launched an “at the market" offering pursuant to which the Corporation may sell up to $40.0 million in shares of its common stock. At December 31, 2019, the Corporation had sold approximately $1.63 million, or 52,568 shares of common stock, representing a weighted average price of approximately $31.77 per share. At March 31, 2020, the Corporation had sold an additional $3.43 million, or 115,790 shares of common stock, representing a weighted average price of approximately $29.66 per share. Since the inception of the “at the market” offering, the Corporation has sold approximately $5.1 million, or 168,358 shares of common stock, representing a weighted average price of approximately $30.31 per share.


33


The Corporation has complied with the standards of capital adequacy mandated by government regulations. Bank regulators have established “risk-based" capital requirements designed to measure capital adequacy. Risk-based capital ratios reflect the relative risks of various assets banks hold in their portfolios. A weight category (0% for the lowest risk assets and increasing for each tier of higher risk assets) is assigned to each asset on the balance sheet.

The Corporation’s capital ratios, book value per share and tangible book value per share as of March 31, 2020 and December 31, 2019 are as follows:
 
March 31, 2020
 
December 31, 2019
Total risk-based capital ratio
12.66
%
 
12.51
%
Tier 1 capital ratio
10.15
%
 
10.03
%
Common equity tier 1 ratio
9.45
%
 
9.32
%
Leverage ratio
7.85
%
 
7.86
%
Tangible common equity/tangible assets (1)
7.65
%
 
7.14
%
Book value per share
$
21.10

 
$
20.00

Tangible book value per share (1)
$
18.58

 
$
17.45

 
(1)
Tangible common equity, tangible assets and tangible book value per share are non-GAAP financial measures calculated using GAAP amounts. Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of stockholders’ equity. Tangible assets is calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets. Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding. The Corporation believes that these non-GAAP financial measures provide information to investors that is useful in understanding its financial condition. Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. A reconciliation of these non-GAAP financial measures is provided below.

 
March 31, 2020
 
December 31, 2019
Shareholders’ equity
$
324,802

 
$
304,966

Less goodwill
38,730

 
38,730

Less core deposit intangible
77

 
160

Tangible common equity
$
285,995

 
$
266,076

Total assets
$
3,779,138

 
$
3,763,659

Less goodwill
38,730

 
38,730

Less core deposit intangible
77

 
160

Tangible assets
$
3,740,331

 
$
3,724,769

Ending shares outstanding
15,396,617

 
15,247,985

Tangible book value per share
$
18.58

 
$
17.45

Tangible common equity/tangible assets
7.65
%
 
7.14
%

LIQUIDITY

Liquidity measures an organization’s ability to meet its cash obligations as they come due. The consolidated statements of cash flows included in the accompanying financial statements provide analysis of the Corporation’s cash and cash equivalents and the sources and uses of cash. Additionally, the portion of the loan portfolio that matures within one year and securities with maturities within one year in the investment portfolio are considered part of the Corporation’s liquid assets. Liquidity is monitored by both management and the Board’s ALCO, which establishes and monitors ranges of acceptable liquidity. Management believes that the Corporation’s current liquidity position is acceptable.

At March 31, 2020, the Corporation’s liquidity position remained strong, as its cash position totaled approximately $136 million. In addition to its cash position, the Corporation’s borrowing capacity with the Federal Home Loan Bank of Pittsburgh at March 31, 2020 totaled approximately $435 million.

Although the COVID-19 pandemic did not have a material impact on the Corporation’s liquidity in the first quarter of 2020, management believes the continuation of the pandemic and its related effect on the U.S. and global economies could introduce added pressure on the Corporation’s liquidity position and financial performance. In an effort to proactively manage against such risks, the Corporation took the following actions during the first quarter of 2020:

34



As a result of the strong growth in deposits in the fourth quarter of 2019, the Corporation’s liquidity position increased to levels that were significantly higher than its historical levels. During the first quarter of 2020, as the economic and market risk of the COVID-19 pandemic increased, the Corporation shifted its focus to emphasize liquidity management and maintaining its overall liquidity position at elevated levels;

During the first quarter of 2020, management implemented a daily liquidity tracking process aimed at detecting any underlying trends at a regional as well as consolidated level. The process currently in place provides management with an effective tool that can be used to anticipate any potential adverse impact on the Corporation’s ability to meet its cash obligations as they come due;

As part of the daily liquidity monitoring process, the Corporation is continuously evaluating utilization trends in commercial and home equity lines of credit to anticipate any potential additional demands on the Corporation’s cash obligations;

On a daily basis the Corporation is monitoring fluctuations in its deposit portfolio, at a regional level and customer level, if warranted, to better understand any potential change in customer sentiment with respect to their deposits with the Corporation;

Subsequent to March 31, 2020, the Corporation began its participation in the Payroll Protection Program Liquidity Facility (“PPPLF”), with a goal to borrow under this program an amount equivalent to the total amount the Corporation funded under PPP. As required under the PPPLF program, any borrowings under this program are to be repaid commensurate with payments, forgiveness and/or payoffs under the PPP.

OFF-BALANCE SHEET ACTIVITIES

Some financial instruments, such as loan commitments, credit lines, letters of credit, and overdraft protection, are issued to meet customer financing needs. These financial instruments are agreements to provide credit or to support the credit of others, as long as conditions established in the contract are met, and usually have expiration dates. Commitments may expire without being used. Off-balance sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.

The contractual amount of financial instruments with off balance sheet risk was as follows at March 31, 2020 and December 31, 2019:
 
March 31, 2020
 
December 31, 2019
 
Fixed Rate
 
Variable Rate
 
Fixed Rate
 
Variable Rate
Commitments to make loans
$
32,031

 
$
106,345

 
$
21,375

 
$
184,106

Unused lines of credit
25,459

 
490,312

 
14,637

 
446,407

Standby letters of credit
14,659

 
574

 
14,503

 
824


The fixed rate loan commitments at March 31, 2020 have interest rates ranging from 1.00% to 18.00% and maturities ranging from five months to 35 years. The fixed rate loan commitments at December 31, 2019 have interest rates ranging from 2.53% to 18.00% and maturities ranging from one year to 30 years.

The Corporation makes investments in limited partnerships, including certain small business investment corporations and low income housing partnerships. As of March 31, 2020 and December 31, 2019, unfunded capital commitments totaled $5,831 and $5,831, respectively, for the small business investment corporations and $4,190 and $4,190, respectively, for the low income housing partnerships. At March 31, 2020 and December 31, 2019, capital contributions to the small business investment corporations were $9,669 and $9,669, respectively, and capital contributions to the low income housing partnerships were $4,810 and $4,810, respectively.

35


CONSOLIDATED YIELD COMPARISONS
AVERAGE BALANCES AND NET INTEREST MARGIN FOR THE THREE MONTHS ENDED
MARCH 31, 2020 AND 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2020
 
March 31, 2019
 
 
Average
Balance
 
Annual
Rate
 
Interest
Inc./Exp.
 
Average
Balance
 
Annual
Rate
 
Interest
Inc./Exp.
ASSETS:
 
 
 
 
 
 
 
 
 
 
 
 
Securities:
 
 
 
 
 
 
 
 
 
 
 
 
Taxable (1)
 
$
491,375

 
2.88
%
 
$
3,451

 
$
411,813

 
2.86
%
 
$
2,928

Tax-Exempt (1,2)
 
71,984

 
3.35
%
 
580

 
98,588

 
3.48
%
 
841

Equity Securities (1,2)
 
13,407

 
7.23
%
 
241

 
18,603

 
6.10
%
 
280

Total securities
 
576,766

 
3.04
%
 
4,272

 
529,004

 
3.09
%
 
4,049

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial (2)
 
1,065,513

 
4.98
%
 
13,181

 
932,819

 
5.36
%
 
12,329

Mortgage (2)
 
1,644,978

 
4.89
%
 
19,989

 
1,481,543

 
5.01
%
 
18,319

Consumer
 
107,194

 
9.58
%
 
2,554

 
88,966

 
10.92
%
 
2,395

Total loans (3)
 
2,817,685

 
5.10
%
 
35,724

 
2,503,328

 
5.35
%
 
33,043

Other earning assets
 
110,610

 
1.56
%
 
429

 
2,902

 
6.99
%
 
50

Total earning assets
 
3,505,061

 
4.65
%
 
$
40,425

 
3,035,234

 
4.96
%
 
$
37,142

Non interest-bearing assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
35,826

 
 
 
 
 
29,545

 
 
 
 
Premises and equipment
 
73,413

 
 
 
 
 
66,376

 
 
 
 
Other assets
 
151,944

 
 
 
 
 
135,995

 
 
 
 
Allowance for loan losses
 
(19,526
)
 
 
 
 
 
(19,866
)
 
 
 
 
Total non interest-bearing assets
 
241,657

 
 
 
 
 
212,050

 
 
 
 
TOTAL ASSETS
 
$
3,746,718

 
 
 
 
 
$
3,247,284

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 
 
 
 
 
Demand—interest-bearing
 
$
586,496

 
0.37
%
 
$
538

 
$
559,003

 
0.42
%
 
$
582

Savings
 
1,698,923

 
1.19
%
 
5,021

 
1,325,893

 
1.31
%
 
4,290

Time
 
424,795

 
2.22
%
 
2,346

 
369,621

 
1.88
%
 
1,715

Total interest-bearing deposits
 
2,710,214

 
1.17
%
 
7,905

 
2,254,517

 
1.18
%
 
6,587

Short-term borrowings
 
0

 
0.00
%
 
0

 
20,462

 
2.95
%
 
149

Long-term borrowings
 
226,627

 
2.18
%
 
1,227

 
242,198

 
2.11
%
 
1,261

Subordinated debentures
 
70,620

 
5.49
%
 
964

 
70,620

 
5.73
%
 
998

Total interest-bearing liabilities
 
3,007,461

 
1.35
%
 
$
10,096

 
2,587,797

 
1.41
%
 
$
8,995

Demand—non interest-bearing
 
369,838

 
 
 
 
 
345,688

 
 
 
 
Other liabilities
 
56,292

 
 
 
 
 
46,401

 
 
 
 
Total liabilities
 
3,433,591

 
 
 
 
 
2,979,886

 
 
 
 
Shareholders’ equity
 
313,127

 
 
 
 
 
267,398

 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
3,746,718

 
 
 
 
 
$
3,247,284

 
 
 
 
Interest income/Earning assets
 
 
 
4.65
%
 
$
40,425

 
 
 
4.96
%
 
$
37,142

Interest expense/Interest-bearing liabilities
 
 
 
1.35
%
 
10,096

 
 
 
1.41
%
 
8,995

Net interest spread
 
 
 
3.30
%
 
$
30,329

 
 
 
3.55
%
 
$
28,147

Interest income/Earning assets
 
 
 
4.65
%
 
40,425

 
 
 
4.96
%
 
37,142

Interest expense/Earning assets
 
 
 
1.16
%
 
10,096

 
 
 
1.20
%
 
8,995

Net interest margin
 
 
 
3.49
%
 
$
30,329

 
 
 
3.76
%
 
$
28,147

 
(1)
Includes unamortized discounts and premiums. Average balance is computed using the amortized cost of securities. The average yield has been computed using the historical amortized cost average balance for available for sale securities.
(2)
Average yields are stated on a fully taxable equivalent basis.
(3)
Average outstanding includes the average balance outstanding of all non-accrual loans. Loans consist of the average of total loans less average unearned income. The amount of loan fees included in the interest income on loans is not material.

36


RESULTS OF OPERATIONS
Three Months Ended March 31, 2020 and 2019

OVERVIEW

The Corporation’s operating results for the three months ended March 31, 2020 were impacted by the COVID-19 pandemic. In an effort to proactively support the U.S. economy, the Federal Reserve cut its interest rates by 150 basis points, which resulted in a reduction to the Corporation’s net interest margin and net interest income for the quarter. In addition, the Corporation’s loan and deposit growth for the first quarter of 2020 were adversely impacted by governmental stay-at-home orders as well as travel limitations. Lastly, in an effort to quantify the potential impact of the COVID-19 pandemic on its loan portfolio, the Corporation implemented a qualitative factor specifically related to the pandemic as described in more detail below.

The Corporation had net income of $8.8 million, or $0.57 per diluted share, in the first quarter of 2020, compared to $9.5 million, or $0.62 per diluted share, in the first quarter of 2019, reflecting decreases of $660 thousand, or 7.0%, and $0.05 per diluted share, or 8.1%, respectively.

As discussed above, under Allowance for Loan Losses, the provision expense of $3.1 million as of March 31, 2020 included: (i) a provision expense of approximately $2.5 million related to a specific loan loss reserve for a loan relationship moved to non-accrual last quarter, combined with (ii) a new qualitative factor specifically related to the COVID-19 pandemic of approximately $800 thousand, partially offset by (iii) a lower allowance requirement as a result of lower growth in the commercial and industrial loan portfolio.

Income before provision expense and income tax of $13.6 million, for the quarter ended March 31, 2020, representing an increase of approximately $880 thousand, or 6.9%, from the same period in 2019.

Total revenue (comprised of net interest income plus non-interest income) of $35.4 million for the three months ended March 31, 2020 increased $1.4 million, or 4.3%, from the comparable period in 2019, while total non-interest expense of $21.7 million for the first quarter of 2020 increased $567 thousand, or 2.7%, from the first quarter of 2019. Provision expense of $3.1 million for the first quarter of 2020 increased $1.8 million, or 135.8%, from the same period in 2019.

The return on average assets and the return on average equity for the first quarter of 2020 were 0.95% and 11.32%, respectively, decreasing from 1.18% and 14.37%, respectively, for the first quarter of 2019. When excluding the impact of goodwill and other intangibles, the return on average tangible equity for the first quarter of 2020 was 12.92%, decreasing from 16.85% for the first quarter of 2019. The overall decrease in profitability, when comparing the first quarter of 2020 to the first quarter of 2019, was primarily due to the higher level of provision expense, as discussed in more detail above. The efficiency ratio of 60.34% for the first quarter of 2020 improved 51 basis points from 60.85% for the comparable period in 2019, as revenue growth of 4.3% outpaced the increase of 2.7% in non-interest expense.

NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest income for the three months ended March 31, 2020 increased 8.1% to $30.0 million from the three months ended March 31, 2019, driven by an overall growth of $470 million, or 15.5%, in average earning assets, partially offset by a reduction of 27 basis points in net interest margin on a fully tax-equivalent basis.

Net interest margin on a fully tax equivalent basis was 3.49% and 3.76% for the quarters ended March 31, 2020 and 2019, respectively. The yield on earning assets decreased 31 basis points to 4.65% for the quarter ended March 31, 2020, from 4.96% for the quarter ended March 31, 2019. The cost of interest-bearing liabilities decreased 6 basis points to 1.35% for the quarter ended March 31, 2020 from 1.41% for the quarter ended March 31, 2019. The decrease of 27 basis points in net interest margin during the first quarter of 2020 reflects changes in the interest rate environment, including substantial interest rate reductions by the Federal Reserve in light of the COVID-19 pandemic.

PROVISION FOR LOAN LOSSES

During the quarter ended March 31, 2020, the Corporation recorded a provision for loan losses of $3.1 million, as compared to a provision for loan losses of $1.3 million for the quarter ended March 31, 2019, as discussed in more detail above under Allowance for Loan Losses.


37


NON-INTEREST INCOME

Total non-interest income was $5.4 million for the three months ended March 31, 2020 a decrease of $789 thousand, or 12.8%, from the same period in 2019. Total non-interest income includes net realized and unrealized losses on trading securities, which combined totaled $588 thousand for the three months ended March 31, 2020 compared to net realized and unrealized gains on trading securities and net realized gains on available for sale securities of $948 thousand for the three months ended March 31, 2019.

Excluding the items discussed above, non-interest income for the three months ended March 31, 2020 totaled $6.0 million, representing an increase of $747 thousand, or 14.4%, from the same period in 2019, driven primarily by a $251 thousand increase in Wealth and Asset Management fees and a $98 thousand increase in mortgage banking income.

NON-INTEREST EXPENSES

For the three months ended March 31, 2020, total non-interest expense of $21.7 million increased $567 thousand, or 2.7%, from the three months ended March 31, 2019. The increase in non-interest expenses was primarily the result of expenditures required to support business growth and ongoing customer support. Accordingly, the ratio of non-interest expenses to average assets was 2.33%, for the three months ended March 31, 2020, decreased 31 basis points from 2.64%, during the comparable period in 2019.

INCOME TAX EXPENSE

Income tax expense was $1.7 million during the three months ended March 31, 2020 and $2.0 million during the three months ended March 31, 2019, resulting in effective tax rates of 16.4% and 17.1%, respectively. The effective rates for the periods differed from the federal statutory rate of 21.0% at March 31, 2020 and 2019 principally as a result of tax exempt income from securities and loans, as well as earnings from bank-owned life insurance.

CRITICAL ACCOUNTING POLICIES

The Corporation’s accounting and reporting policies are in accordance with GAAP and conform to general practices within the financial services industry. Accounting and reporting practices for the allowance for loan losses and fair value of securities are deemed critical since they involve the use of estimates and require significant management judgments. In addition, the fair value of assets acquired and liabilities assumed in connection with business combinations, including the associated goodwill that was recorded, required the use of material estimates. Application of assumptions different than those used by management could result in material changes in the Corporation’s financial position or results of operations. Note 1 (Summary of Significant Accounting Policies), Note 2 (Business Combinations) Note 3 (Securities) and Note 4 (Loans) of the Corporation’s 2019 Annual Report Form 10-K provide additional detail with regard to the Corporation’s accounting for the allowance for loan losses, the fair value of securities, business combinations and loans. There have been no other significant changes in the application of accounting policies since December 31, 2019.


38


ITEM 3

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a financial institution, the Corporation’s primary source of market risk is interest rate risk, which is the exposure to fluctuations in the Corporation’s future earnings resulting from changes in interest rates. This exposure is correlated to the repricing characteristics of the Corporation’s portfolio of assets and liabilities. Each asset or liability reprices either at maturity or during the life of the instrument.

The principal purpose of asset/liability management is to maximize current and future net interest income within acceptable levels of interest rate risk while satisfying liquidity and capital requirements. Net interest income is enhanced by increasing the net interest margin and the growth in earning assets. As a result, the primary goal of interest rate risk management is to maintain a balance between risk and reward such that net interest income is maximized while risk is maintained at an acceptable level.

The Corporation uses an asset-liability management model to measure the effect of interest rate changes on its net interest income. The Corporation’s management also reviews asset-liability maturity gap and repricing analyses regularly. The Corporation does not always attempt to achieve a precise match between interest sensitive assets and liabilities because it believes that an actively managed amount of interest rate risk is inherent and appropriate in the management of the Corporation’s profitability.

Asset-liability modeling techniques and simulation involve assumptions and estimates that inherently cannot be measured with precision. Key assumptions in these analyses include maturity and repricing characteristics of assets and liabilities, prepayments on amortizing assets, non-maturing deposit sensitivity, and loan and deposit pricing. These assumptions are inherently uncertain due to the timing, magnitude, and frequency of rate changes and changes in market conditions and management strategies, among other factors. However, the analyses are useful in quantifying risk and provide a relative gauge of the Corporation’s interest rate risk position over time.

Management reviews interest rate risk on a quarterly basis and reports to the ALCO. This review includes earnings shock scenarios whereby interest rates are immediately increased and decreased by 100, 200, 300 and 400 basis points. These scenarios, detailed in the table below, indicate that there would not be a significant variance in net interest income over a one-year period due to interest rate changes; however, actual results could vary significantly. At March 31, 2020, all interest rate risk levels according to the model were within the tolerance limits of ALCO-approved policy. In addition, the table does not take into consideration changes that management would make to realign its assets and liabilities in the event of an unexpected changing interest rate environment. Due to the current low interest rate environment, the 300 and 400 basis point declining interest rate scenarios have been excluded from the table.
March 31, 2020
Change in
Basis Points
 
% Change in Net
Interest Income
400
 
0.4%
300
 
(1.0)%
200
 
(1.5)%
100
 
(2.9)%
(100)
 
(2.6)%
(200)
 
(1.6)%


39


ITEM 4

CONTROLS AND PROCEDURES

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

There was no significant change in the Corporation’s internal control over financial reporting that occurred during the quarter ended March 31, 2020 that has materially affected, or that is reasonably likely to materially affect, our internal control over financial reporting.


40


PART II
OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There are no pending legal proceedings to which the Corporation or any of its subsidiaries is a party, or of which any of their properties is the subject, except ordinary routine proceedings which are incidental to the business.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors disclosed in Part I, Item IA of the 2019 Form 10-K, with the exception of:

The ongoing COVID-19 pandemic and measures intended to prevent its spread could have a material adverse effect on our business, results of operations and financial condition, and such effects will depend on future developments, that are highly uncertain and difficult to predict.

Since first being reported in December 2019, the novel strain of coronavirus (COVID-19) has spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States declared a national emergency with respect to COVID-19.

Global health concerns relating to the COVID-19 pandemic outbreak and related government actions taken to reduce the spread of the virus have significantly and adversely affected the macroeconomic environment, and the outbreak has significantly increased economic uncertainty and reduced economic activity. The outbreak has resulted in authorities implementing numerous measures to try to contain the virus, such as travel bans and restrictions, quarantines, shelter in place or total lock-down orders and business limitations and shutdowns. Such measures have significantly contributed to rising unemployment and negatively impacted consumer and business spending. The United States government has taken steps to attempt to mitigate some of the more severe anticipated economic effects of the pandemic, including the passage of the CARES Act, but there can be no assurance that such steps will be effective or achieve their desired results in a timely fashion.

The COVID-19 pandemic has adversely impacted and is likely to continue to adversely impact our business, workforce, as well as the operations of our borrowers, customers and business partners. In particular, we may experience financial losses due to a number of operational factors impacting us or our borrowers, customers or business partners, including but not limited to:

credit losses resulting from financial stress being experienced by our borrowers as a result of the outbreak and related governmental actions, particularly in the hospitality, energy and restaurant industries, but across other industries as well;

declines in collateral values;

third party disruptions, including outages at network providers and other suppliers;

increased cyber and payment fraud risk, as cybercriminals attempt to profit from the disruption, given increased online and remote activity; and

operational failures due to changes in our normal business practices necessitated by the outbreak and related governmental actions.

These factors may persist for a significant period of time and may continue to adversely affect our business, results of operations and financial condition even after the COVID-19 pandemic has subsided.

The COVID-19 pandemic has caused us to modify our business practices (including restricting employee travel and developing work from home and social distancing plans for our employees), and we may take further actions as may be required by government authorities or as we determine are in the best interests of our employees, customers and business partners. There is no certainty that such measures will be sufficient to mitigate the risks posed by the pandemic or will otherwise be satisfactory to government authorities.


41


The extent to which the COVID-19 pandemic impacts our business, results of operations and financial condition will depend on future developments, each of which is highly uncertain and difficult to predict, including, but not limited to, the duration and spread of the pandemic, its severity, the various responsive measures, and how quickly and to what extent normal economic and operating conditions can resume. Even after the COVID-19 pandemic has subsided, we may continue to experience materially adverse impacts to our business as a result of the global economic impact of the pandemic, including the availability of and access to credit, adverse impacts on our liquidity and any recession that has occurred or may occur in the future.

The ultimate impact of the pandemic is highly uncertain and subject to change. We do not yet know the full extent of the impacts on our business, our operations or the global economy as a whole. Nevertheless, any of the negative effects of the COVID-19 pandemic, including those described above, alone or in combination with others, may have a material adverse effect on our results of operations, financial condition and cash flows. Any of these negative impacts, alone or in combination with others, could exacerbate many of the risk factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2019.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information with respect to any purchase of shares of the Corporation’s common stock made by or on behalf of the Corporation for the three months ended March 31, 2020.
Period
Total Number of Shares Purchased
 
Average Price Paid per Share
 
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
 
Maximum Number (or approximate dollar value) of Shares that May Yet Be Purchased Under the Plans or Programs (1)
January 1 – 31, 2020
0

 
$
0

 
0

 
249,731

February 1 – 29, 2020
0

 
0

 
0

 
249,731

March 1 – 31, 2020
0

 
0

 
0

 
249,731

 
(1)
The Corporation’s stock repurchase program, which was approved by the Corporation's Board of Directors on November 12, 2014, authorizes the repurchase of up to 500,000 shares of common stock. The program will remain in effect until fully utilized or until modified, suspended or terminated. As of March 31, 2020, there were 249,731 shares remaining in the program.

Additionally, during the quarter ended March 31, 2020, certain employees surrendered shares of common stock owned by them to satisfy their statutory minimum U.S. federal and state tax obligations associated with the vesting of shares of restricted common stock issued under the 2019 Stock Incentive Plan.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.
ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.
ITEM 5. OTHER INFORMATION

None.

42


ITEM 6. EXHIBITS
Exhibit No.
  
Description
 
 
10.1
 
 
 
 
31.1
  
 
 
31.2
  
 
 
32.1
  
 
 
32.2
  
 
 
101.INS
  
Inline XBRL Instance Document
 
 
101.SCH
  
Inline XBRL Taxonomy Extension Schema Document
 
 
101.CAL
  
Inline XBRL Taxonomy Extension Calculation Linkbase Document
 
 
101.DEF
  
Inline XBRL Taxonomy Extension Definitions Linkbase Document
 
 
101.LAB
  
Inline XBRL Taxonomy Extension Label Linkbase Document
 
 
101.PRE
  
Inline XBRL Taxonomy Extension Presentation Linkbase Document
 
 
 
104
 
Cover Page Interactive Data File (formatted as Inline XBRL and included in Exhibit 101)

43


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
 
 
 
 
CNB FINANCIAL CORPORATION
 
 
 
 
 
 
(Registrant)
 
 
 
 
DATE: May 7, 2020
 
 
 
 
 
/s/ Joseph B. Bower, Jr.
 
 
 
 
 
 
Joseph B. Bower, Jr.
 
 
 
 
 
 
President and Chief Executive Officer
 
 
 
 
 
 
(Principal Executive Officer)
 
 
 
 
DATE: May 7, 2020
 
 
 
 
 
/s/ Tito L. Lima
 
 
 
 
 
 
Tito L. Lima
 
 
 
 
 
 
Treasurer
 
 
 
 
 
 
(Principal Financial and Accounting Officer)


44