Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2017 | Nov. 09, 2017 | |
Document and Entity Information | ||
Entity Registrant Name | CITIZENS FIRST CORP | |
Entity Central Index Key | 1,073,475 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2017 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 2,526,377 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q3 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Assets | ||
Cash and due from financial institutions | $ 7,452 | $ 8,542 |
Interest-bearing deposits in other financial institutions | 18,086 | 11,018 |
Available-for-sale securities | 45,044 | 53,547 |
Loans held for sale | 341 | 264 |
Loans, net of allowance for loan losses of $4,852 and $4,854 at September 30, 2017 and December 31, 2016, respectively | 357,356 | 354,537 |
Premises and equipment, net | 9,115 | 9,390 |
Bank owned life insurance (BOLI) | 8,483 | 8,351 |
Federal Home Loan Bank (FHLB) stock, at cost | 2,053 | 2,025 |
Accrued interest receivable | 1,505 | 1,622 |
Deferred income taxes | 1,105 | 1,464 |
Goodwill and other intangible assets | 4,238 | 4,291 |
Other assets | 597 | 371 |
Total Assets | 455,375 | 455,422 |
Deposits. | ||
Noninterest bearing | 51,306 | 52,322 |
Savings, NOW and money market | 172,178 | 173,620 |
Time | 139,113 | 144,497 |
Total deposits | 362,597 | 370,439 |
FHLB advances and other borrowings | 40,000 | 35,000 |
Subordinated debentures | 5,000 | 5,000 |
Accrued interest payable | 254 | 220 |
Other liabilities | 2,083 | 2,399 |
Total Liabilities | 409,934 | 413,058 |
Stockholders' Equity | ||
6.5% cumulative preferred stock, no par value, authorized 250 shares, aggregate liquidation preference of $7,998; issued and outstanding 0 and 237 shares at September 30, 2017 and December 31, 2016, respectively | 7,261 | |
Common stock, no par value, authorized 5,000,000 shares; issued and outstanding 2,526,377 and 2,000,852 shares at September 30, 2017 and December 31, 2016, respectively | 33,081 | 25,920 |
Retained earnings | 12,443 | 9,706 |
Accumulated other comprehensive income (loss) | (83) | (523) |
Total stockholders' equity | 45,441 | 42,364 |
Total liabilities and stockholders' equity | $ 455,375 | $ 455,422 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | 9 Months Ended | 12 Months Ended |
Sep. 30, 2017 | Dec. 31, 2016 | |
Consolidated Balance Sheets | ||
Loans, allowance for loan losses (in dollars) | $ 4,852 | $ 4,854 |
Preferred stock, dividend rate (as a percent) | 6.50% | 6.50% |
Preferred stock no par value | $ 0 | $ 0 |
Preferred stock, authorized shares | 250 | 250 |
Preferred stock, aggregate liquidation preference (in dollars) | $ 7,998 | $ 7,998 |
Preferred stock, issued shares | 0 | 237 |
Preferred stock, outstanding shares | 0 | 237 |
Common stock no par value | $ 0 | $ 0 |
Common stock, authorized shares | 5,000,000 | 5,000,000 |
Common stock, issued shares | 2,526,377 | 2,000,852 |
Common stock, outstanding shares | 2,526,377 | 2,000,852 |
Unaudited Consolidated Statemen
Unaudited Consolidated Statements of Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Interest and dividend income | ||||
Loans | $ 4,316 | $ 4,213 | $ 12,697 | $ 12,478 |
Taxable securities | 142 | 156 | 433 | 510 |
Non-taxable securities | 115 | 146 | 379 | 464 |
Federal funds sold and other | 67 | 42 | 181 | 117 |
Total interest and dividend income | 4,640 | 4,557 | 13,690 | 13,569 |
Interest expense | ||||
Deposits | 628 | 520 | 1,769 | 1,562 |
FHLB advances and other borrowings | 112 | 89 | 305 | 228 |
Subordinated debentures | 37 | 30 | 106 | 86 |
Total interest expense | 777 | 639 | 2,180 | 1,876 |
Net interest income | 3,863 | 3,918 | 11,510 | 11,693 |
Provision (credit) for loan losses | (30) | (85) | ||
Net interest income after provision (credit) for loan losses | 3,893 | 3,918 | 11,510 | 11,778 |
Non-interest income | ||||
Service charges on deposit accounts | 317 | 361 | 922 | 1,025 |
Other service charges and fees | 317 | 262 | 882 | 782 |
Gain on sale of mortgage loans | 79 | 110 | 235 | 278 |
Non-deposit brokerage fees | 90 | 83 | 268 | 230 |
Lease income | 53 | 61 | 185 | 155 |
BOLI income | 44 | 45 | 132 | 133 |
Gain on sale of available-for-sale securities | 25 | 20 | 48 | 126 |
Total non-interest income | 925 | 942 | 2,672 | 2,729 |
Non-interest expenses | ||||
Salaries and employee benefits | 1,673 | 1,674 | 5,062 | 5,134 |
Net occupancy expense | 449 | 481 | 1,356 | 1,456 |
Advertising and public relations | 111 | 86 | 259 | 245 |
Professional fees | 160 | 98 | 461 | 415 |
Data processing services | 214 | 262 | 718 | 781 |
Franchise shares and deposit tax | 132 | 132 | 396 | 396 |
FDIC insurance | 52 | 58 | 150 | 176 |
Other real estate owned expenses | (8) | 16 | ||
Other | 415 | 452 | 1,308 | 1,460 |
Total non-interest expenses | 3,206 | 3,235 | 9,710 | 10,079 |
Income before income taxes | 1,612 | 1,625 | 4,472 | 4,428 |
Income taxes | 490 | 490 | 1,335 | 1,314 |
Net income | 1,122 | 1,135 | 3,137 | 3,114 |
Dividends and accretion on preferred stock | 124 | 238 | 371 | |
Net income available for common stockholders | $ 1,122 | $ 1,011 | $ 2,899 | $ 2,743 |
Basic earnings per common share (in dollars per share) | $ 0.44 | $ 0.50 | $ 1.30 | $ 1.37 |
Diluted earnings per common share (in dollars per share) | $ 0.44 | $ 0.45 | $ 1.23 | $ 1.23 |
Unaudited Consolidated Stateme5
Unaudited Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Comprehensive income, net of tax | ||||
Net income | $ 1,122 | $ 1,135 | $ 3,137 | $ 3,114 |
Other comprehensive income | ||||
Reclassification adjustment for gains included in net income, net of taxes | (17) | (13) | (32) | (83) |
Change in unrealized gain on available for sale securities, net of taxes | (34) | (92) | 472 | 271 |
Total other comprehensive income | (51) | (105) | 440 | 188 |
Comprehensive income | $ 1,071 | $ 1,030 | $ 3,577 | $ 3,302 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders' Equity - USD ($) $ in Thousands | Preferred Stock. | Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total |
Balance at Dec. 31, 2015 | $ 7,659 | $ 25,406 | $ 6,304 | $ 155 | $ 39,524 |
Increase (Decrease) in Stockholders' Equity | |||||
Net income | 3,114 | 3,114 | |||
Conversion of cumulative preferred | (398) | 398 | |||
Exercise of director stock options | 32 | 32 | |||
Stock based compensation | 63 | 63 | |||
Change in accumulated other comprehensive income (loss) | 188 | 188 | |||
Dividend declared and paid on common stock | (160) | (160) | |||
Dividend declared and paid on preferred stock | (371) | (371) | |||
Balance at Sep. 30, 2016 | 7,261 | 25,899 | 8,887 | 343 | 42,390 |
Balance at Dec. 31, 2016 | 7,261 | 25,920 | 9,706 | (523) | 42,364 |
Increase (Decrease) in Stockholders' Equity | |||||
Net income | 3,137 | 3,137 | |||
Conversion of cumulative preferred | (7,077) | 7,077 | |||
Redemption of cumulative preferred | $ (184) | (8) | (192) | ||
Stock based compensation | 92 | 92 | |||
Change in accumulated other comprehensive income (loss) | 440 | 440 | |||
Dividend declared and paid on common stock | (162) | (162) | |||
Dividend declared and paid on preferred stock | (238) | (238) | |||
Balance at Sep. 30, 2017 | $ 33,081 | $ 12,443 | $ (83) | $ 45,441 |
Consolidated Statements of Cha7
Consolidated Statements of Changes in Stockholders' Equity (Parenthetical) - $ / shares | 9 Months Ended | |
Sep. 30, 2017 | Sep. 30, 2016 | |
Unaudited Consolidated Statements of Changes in Stockholders' Equity | ||
Dividends declared and paid on common stock (in dollars per share) | $ 0.08 | $ 0.08 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2017 | Sep. 30, 2016 | |
Operating Activities | ||
Net income | $ 3,137 | $ 3,114 |
Items not requiring (providing) cash: | ||
Depreciation | 337 | 401 |
Provision (credit) for loan losses | (85) | |
Amortization of premiums and discounts on securities | 166 | 233 |
Amortization of core deposit intangible | 53 | 53 |
Deferred income taxes | 131 | 214 |
Stock based compensation | 92 | 63 |
BOLI Income | (132) | (133) |
Proceeds from sale of mortgage loans held for sale | 11,566 | 13,252 |
Origination of mortgage loans held for sale | (11,408) | (12,974) |
Gains on sales of available-for-sale securities | (48) | (126) |
Gains on sales of mortgage loans held for sale | (235) | (278) |
Write-downs and losses (gains) on other real estate owned | (11) | |
Loss (gain) on sale premises and equipment | (10) | 31 |
Changes in: | ||
Accrued interest receivable | 117 | 133 |
Other assets | (226) | 56 |
Accrued interest payable and other liabilities | (282) | 190 |
Net cash provided by operating activities | 3,258 | 4,133 |
Investing Activities | ||
Loan originations and payments, net | (2,819) | (12,330) |
Increase in interest-bearing deposits in other financial institutions | (7,068) | (12,883) |
Purchase of premises and equipment | (64) | (92) |
Proceeds from maturities of available-for-sale securities | 6,831 | 10,090 |
Purchase of available-for-sale securities | (4,276) | (9,494) |
Proceeds from sales of available-for-sale securities | 6,498 | 4,358 |
Proceeds from sales of other real owned | 177 | |
Proceeds from sales of premises and equipment | 12 | 197 |
Purchase of FHLB stock | (28) | |
Net cash used in investing activities | (914) | (19,977) |
Financing Activities | ||
Net change in demand deposits, money market, NOW and savings accounts | (2,458) | (11,506) |
Net change in time deposits | (5,384) | (5,053) |
Proceeds from FHLB advances | 39,000 | 30,000 |
Repayment of FHLB advances | (34,000) | (5,000) |
Repayment of other borrowings | (2,000) | |
Redemption of preferred stock | (192) | |
Exercise of stock options | 32 | |
Dividends paid on common stock | (162) | (160) |
Dividends paid on preferred stock | (238) | (371) |
Net cash provided by financing activities | (3,434) | 5,942 |
Decrease in Cash and Cash Equivalents | (1,090) | (9,902) |
Cash and Cash Equivalents, Beginning of Year | 8,542 | 15,255 |
Cash and Cash Equivalents, End of Year | 7,452 | 5,353 |
Supplemental Cash Flows Information | ||
Interest paid | 2,146 | 1,870 |
Income taxes paid | 1,295 | 900 |
Conversion of cumulative preferred stock | $ 7,077 | 398 |
Loans transferred to other real estate owned | $ 66 |
Nature of Operations and Summar
Nature of Operations and Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2017 | |
Nature of Operations and Summary of Significant Accounting Policies | |
Nature of Operations and Summary of Significant Accounting Policies | Note 1 - Nature of Operations and Summary of Significant Accounting Policies The accounting and reporting policies of Citizens First Corporation (the “Company”) and its wholly owned subsidiary, Citizens First Bank, Inc. (the “Bank”), conform to U.S. generally accepted accounting principles and general practices within the banking industry. The consolidated financial statements include the accounts of the Company and the Bank. All significant intercompany transactions and accounts have been eliminated in consolidation. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2016 Annual Report on Form 10-K filed with the Securities and Exchange Commission. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy. Changes in the overall interest rate environment can significantly affect the Company’s net interest income and the value of its recorded assets and liabilities. Actual results could differ from those estimates used in the preparation of the financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been reflected in the accompanying unaudited financial statements. Those adjustments consist only of normal recurring adjustments. Results of interim periods are not necessarily indicative of results to be expected for the full year. Recent Accounting Pronouncements– In May 2014 the FASB amended existing guidance related to revenue from contracts with customers. This amendment supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. The FASB subsequently issued additional ASUs to defer the effective date and provide additional clarifications. The amendments are effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. Most of the Company’s revenues come from financial instruments, such as loans, investment securities and other financial instruments which are not included in the scope of this ASU. The Company’s revenue recognition pattern for revenue streams within the scope of the ASU, include but are not limited to service charges on deposit accounts and gains/losses on the sale of OREO, Revenue recognition is not expected to change significantly from current practice. The standard permits the use of either the full retrospective or modified retrospective transition method. The Company is currently planning to use the modified retrospective transition method which requires application of the ASU to uncompleted contracts at the date of adoption. Periods prior to the date of adoption are not retrospectively revised, but a cumulative effect of adoption is recognized for the impact of the ASU on uncompleted contracts at the date of adoption. Management has evaluated the standard and has determined the adoption of this ASU will not have a material impact on the Company’s consolidated financial statements. In January 2016 the FASB issued ASU 2016-01 which amends existing guidance on the classification and measurement of financial instruments. This new standard revises an entity’s accounting related to the classification and measurement of investments in equity securities and the presentation of certain fair value changes for financial liabilities measured at fair value. The new standard is effective for reporting periods beginning after December 15, 2017. The Company does not expect that adopting the provisions of ASU 2016-01 will have a material impact on our consolidated financial statements. In February 2016 the FASB issued ASU 2016-02 which establishes the principles to report information about the assets and liabilities that arise from leases. This new standard changes the way operating leases are accounted for and reflected on the lessee’s balance sheet. The new standard is intended to increase transparency and comparability by requiring lessees to recognize the financial obligation and right-of-use asset associated with operating leases that have a lease term of more than 12 months on the balance sheet. The new standard is effective for reporting periods beginning after December 15, 2018. The Company is currently evaluating the impact of this new accounting standard on the consolidated financial statements. Based on the leases outstanding at September 30, 2017, we do not expect the new standard to have a material impact on our consolidated financial statements. In March 2016 the FASB issued ASU 2016-09 which provides guidance on share-based payment accounting. The new standard includes multiple provisions intended to simplify various aspects of the accounting for share-based payments. The new standard became effective January 1, 2017 and did not have a material impact on the consolidated financial statements. In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which introduces the current expected credit loss (CECL) model and replaces the incurred loss model. The most significant impact for financial institutions will be to the allowance for loan and lease losses (ALLL). The standard allows for various expected credit loss estimation methods and is scalable. This standard is effective for public companies for reporting periods beginning after December 15, 2019. We have attended training sessions and are assessing our data and system needs and evaluating the impact of adopting this new accounting standard. The Company expects to recognize a one-time increase to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of this standard on the consolidated financial statements. In March 2017, the FASB issued ASU No. 2017-08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization of Purchased Callable Debt Securities. The final standard will shorten the amortization period for premiums on callable debt securities by requiring that premiums be amortized to the first (or earliest) call date instead of as an adjustment to the yield over the contractual life. The standard is effective for public companies for fiscal years beginning after December 15, 2018. Early adoption is permitted. This new accounting standard is not expected to have a material impact on the consolidated financial statements. |
Reclassifications
Reclassifications | 9 Months Ended |
Sep. 30, 2017 | |
Reclassifications | |
Reclassifications | Note 2 - Reclassifications Certain reclassifications have been made to the consolidated financial statements of prior periods to conform to the current period presentation. These reclassifications do not affect net income or total stockholders’ equity as previously reported. |
Available-For-Sale Securities
Available-For-Sale Securities | 9 Months Ended |
Sep. 30, 2017 | |
Available-For-Sale Securities | |
Available-For-Sale Securities | Note 3 - Available-For-Sale Securities The following table summarizes the amortized cost and fair value of the available-for-sale securities portfolio at September 30, 2017 and December 31, 2016 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income: (Dollars in Thousands) Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value September 30, 2017 U. S. government agencies and government sponsored entities $ 1,999 $ — $ (9) $ 1,990 Agency mortgage-backed securities: residential 22,392 110 (56) 22,446 State and municipal 18,891 324 (7) 19,208 Trust preferred security 1,888 — (488) 1,400 Total Available-for-Sale Securities $ 45,170 $ 434 $ (560) $ 45,044 December 31, 2016 U. S. government agencies and government sponsored entities $ 1,998 $ — $ (41) $ 1,957 Agency mortgage-backed securities: residential 28,148 99 (290) 27,957 State and municipal 21,310 216 (146) 21,380 Trust preferred security 1,884 — (644) 1,240 Corporate bonds 1,000 13 — 1,013 Total Available-for-Sale Securities $ 54,340 $ 328 $ (1,121) $ 53,547 The amortized cost and fair value of investment securities at September 30, 2017 by contractual maturity were as follows. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately. September 30, 2017 (Dollars in Thousands) Available-For-Sale Amortized Cost Fair Value Due in one year or less $ 1,535 $ 1,535 Due from one to five years 10,314 10,422 Due from five to ten years 6,335 6,509 Due after ten years 4,594 4,132 Agency mortgage-backed: residential 22,392 22,446 Total $ 45,170 $ 45,044 The following table summarizes the investment securities with unrealized losses by portfolio segment at September 30, 2017 and December 31, 2016, aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position: (Dollars in Thousands) Less than 12 Months 12 Months or More Total Description of Unrealized Unrealized Unrealized Securities Fair Value Losses Fair Value Losses Fair Value Losses September 30, 2017: U.S. government agencies and government sponsored entities $ 991 $ (8) $ 999 $ (1) $ 1,990 $ (9) Agency mortgage-backed: residential 5,793 (45) 901 (11) 6,694 (56) State and municipal 789 (1) 731 (6) 1,520 (7) Trust preferred security — — 1,400 (488) 1,400 (488) Total temporarily impaired $ 7,573 $ (54) $ 4,031 $ (506) $ 11,604 $ (560) (Dollars in Thousands) Less than 12 Months 12 Months or More Total Description of Unrealized Unrealized Unrealized Securities Fair Value Losses Fair Value Losses Fair Value Losses December 31, 2016: U.S. government agencies and government sponsored entities $ 1,957 $ (41) $ — $ — $ 1,957 $ (41) Agency mortgage-backed: residential 16,722 (290) — — 16,722 (290) State and municipal 9,399 (142) 293 (4) 9,692 (146) Trust preferred security — — 1,240 (644) 1,240 (644) Total temporarily impaired $ 28,078 $ (473) $ 1,533 $ (648) $ 29,611 $ (1,121) Other-Than-Temporary-Impairment Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. Investment securities classified as available-for-sale are generally evaluated for OTTI under ASC Topic 320, “Investments - Debt and Equity Securities.” In determining OTTI under the ASC Topic 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time. All rated securities are investment grade. For those that are not rated, the financial condition has been evaluated and no adverse conditions were identified related to repayment. Declines in fair value are a function of rate differences in the market and market illiquidity. The Company does not intend or is not expected to be required to sell these securities before recovery of their amortized cost basis. 96.4% of the Company’s unrealized losses 12 months or more relate to its investment in a single trust preferred security. The security is a single-issuer trust preferred that is not rated. No impairment charge is being taken as no loss of principal or interest is anticipated. All principal and interest payments are being received as scheduled. On a quarterly basis, we evaluate the creditworthiness of the issuer, a bank holding company with operations in the state of Kentucky. Based on the issuer’s continued profitability and well-capitalized position, we do not deem that there is credit loss. The decline in fair value is primarily attributable to illiquidity affecting these markets and not the expected cash flows of the individual securities. We have evaluated the financial condition and near term prospects of the issuer and expect to fully recover our cost basis. This security continues to pay interest as agreed and future payments are expected to be made as agreed. This security is not considered to be other-than-temporarily impaired. |
Loans and Allowance for Loan Lo
Loans and Allowance for Loan Losses | 9 Months Ended |
Sep. 30, 2017 | |
Loans and Allowance for Loan Losses | |
Loans and Allowance for Loan Losses | Note 4 - Loans and Allowance for Loan Losses Categories of loans include: (Dollars in Thousands) September 30, 2017 December 31, 2016 Commercial $ 54,851 $ 60,388 Commercial real estate: Construction 52,247 38,168 Other 168,826 178,343 Residential real estate 82,222 78,422 Consumer: Auto 1,210 1,195 Other 2,852 2,875 Total Loans 362,208 359,391 Less: Allowance for loan losses (4,852) (4,854) Net loans $ 357,356 $ 354,537 The following table sets forth an analysis of our allowance for loan losses for the three months ended September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 681 $ 3,622 $ 517 $ 11 $ 67 $ 4,898 Provision (credit) for loan losses (105) (8) 45 29 9 (30) Loans charged-off — — — (23) — (23) Recoveries 3 — 4 — — 7 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 464 $ 3,815 $ 600 $ 22 $ 48 $ 4,949 Provision (credit) for loan losses 80 (64) (41) 1 24 — Loans charged-off (5) — — — — (5) Recoveries 9 1 6 1 — 17 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 The following table sets forth an analysis of our allowance for loan losses for the nine months ended September 30, September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Provision (credit) for loan losses (47) (15) 29 27 6 — Loans charged-off (17) — — (26) — (43) Recoveries 28 1 10 2 — 41 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 812 $ 3,431 $ 524 $ 28 $ 121 $ 4,916 Provision (credit) for loan losses (395) 322 45 (8) (49) (85) Loans charged-off (10) (52) (23) (1) — (86) Recoveries 141 51 19 5 — 216 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method as of September 30, 2017 and December 31, 2016, which includes net deferred loan fees. As of September 30, 2017 and December 31, 2016, accrued interest receivable of $1.3 million and $1.3 million, respectively, are not considered significant and therefore not included in the recorded investment in loans presented in the following tables. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 187 $ 13 $ — $ — $ 200 Collectively evaluated 579 3,427 553 17 76 4,652 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 Loans: Individually evaluated for impairment $ 103 $ 3,301 $ 219 $ 8 $ — $ 3,631 Collectively evaluated 54,748 217,772 82,003 4,054 — 358,577 Total ending loans balance $ 54,851 $ 221,073 $ 82,222 $ 4,062 $ — $ 362,208 (Dollars in Thousands) December 31, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ 5 $ 192 $ — $ 1 $ — $ 198 Collectively evaluated 610 3,436 527 13 70 4,656 Total ending allowance balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Loans: Individually evaluated for impairment $ 60 $ 1,533 $ 837 $ 23 $ — $ 2,453 Collectively evaluated 60,328 214,978 77,585 4,047 — 356,938 Total ending loans balance $ 60,388 $ 216,511 $ 78,422 $ 4,070 $ — $ 359,391 The following table presents information related to impaired loans by class of loans as of September 30, 2017 and December 31, 2016. In this table presentation the unpaid principal balance of the loans has not been reduced by partial net charge-offs and the recorded investment of the loans was reduced by partial net charge-offs. (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Unpaid Recorded Allowance for Loan Losses Allocated Unpaid Recorded Allowance With no related allowance recorded: Commercial $ 103 $ 103 $ — $ 53 $ 53 $ — Commercial real estate: Construction — — — — — — Other 2,370 2,370 — 579 579 — Residential real estate 149 149 — 837 837 — Consumer: Auto — — — — — — Other 8 8 — 5 5 — Subtotal $ 2,630 $ 2,630 $ — $ 1,474 $ 1,474 $ — With an allowance recorded: Commercial $ — $ — $ — $ 7 $ 7 $ 5 Commercial real estate: Construction — — — — — — Other 931 931 187 954 954 192 Residential real estate 70 70 13 — — — Consumer: Auto — — — — — — Other — — — 18 18 1 Subtotal $ 1,001 $ 1,001 $ 200 $ 979 $ 979 $ 198 Total $ 3,631 $ 3,631 $ 200 $ 2,453 $ 2,453 $ 198 Information on impaired loans for the three months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Interest Cash Basis Average Interest Cash B asis Commercial $ 104 $ 2 $ — $ 229 $ 3 $ 3 Commercial real estate: Construction — — — — — — Other 3,310 31 24 1,560 21 21 Residential real estate 220 2 1 751 9 8 Consumer: Auto — — — — — — Other 9 — — 26 — — Total $ 3,643 $ 35 $ 25 $ 2,566 $ 33 $ 32 Information on impaired loans for the nine months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Recorded Investment Interest Income Recognized Cash Basis Average Interest Cash Basis Commercial $ 105 $ 3 $ 2 $ 235 $ 8 $ 8 Commercial real estate: Construction — — — — — — Other 3,318 88 48 1,584 62 62 Residential real estate 222 6 4 757 25 24 Consumer: Auto — — — — — — Other 10 1 1 17 1 1 Total $ 3,655 $ 98 $ 55 $ 2,593 $ 96 $ 95 The recorded investment in nonaccrual and loans past due 90 days and over still on accrual by class of loans as of September 30, 2017 and December 31, 2016 are summarized below: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Loans Past Due Nonaccrual Loans Past Due Nonaccrual Commercial $ — $ 100 $ — $ — Commercial real estate: Other — 2,370 — — Residential real estate — 162 — 23 Total $ — $ 2,632 $ — $ 23 Nonaccrual loans and loans past due 90 days and over still on accrual include individually classified impaired loans. The following tables present the aging of the recorded investment in past due loans as of September 30, 2017 and December 31, 2016 by class of loans. Non-accrual loans are included and have been categorized based on their payment status: (Dollars in Thousands) 30-59 60-89 90 and Over Days Past Due Total Past Current Total September 30, 2017 Commercial $ — $ — $ 100 $ 100 $ 54,751 $ 54,851 Commercial real estate: Construction — — — — 52,247 52,247 Other — — 2,370 2,370 166,456 168,826 Residential real estate 97 — 162 259 81,963 82,222 Consumer: Auto — — — — 1,210 1,210 Other 2 — — 2 2,850 2,852 Subtotal $ 99 $ — $ 2,632 $ 2,731 $ 359,477 $ 362,208 (Dollars in Thousands) 30-59 60-89 90 and Over Total Past Current Total December 31, 2016 Commercial $ — $ — $ — $ — $ 60,388 $ 60,388 Commercial real estate: Construction — — — — 38,168 38,168 Other — — — — 178,343 178,343 Residential real estate 166 29 23 218 78,204 78,422 Consumer: Auto 1 — — 1 1,194 1,195 Other — — — — 2,875 2,875 Subtotal $ 167 $ 29 $ 23 $ 219 $ 359,172 $ 359,391 Troubled Debt Restructurings: The Company reported total troubled debt restructurings of $1.6 million and $2.3 million as of September 30, 2017 and December 31, 2016, respectively. The Company has no commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. Troubled debt restructurings are included in impaired loans. The modifications of the terms of these loans included reducing the interest rate, granting an interest only payment period, or extending the terms of the debt for customers experiencing financial difficulties. Of the eight troubled debt restructurings reported at quarter end, seven loans totaling $999,000 were on accrual status and one $574,000 loan was on non-accrual status. There were no troubled debt restructurings that occurred during the three months ended September 30, 2017 and 2016. The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2017 and 2016. (Dollars in Thousands) (Dollars in Thousands) Number Pre- Post- Number Pre- Post-Modification Outstanding Recorded September 30, 2017 September 30, 2016 Troubled Debt Restructurings: Commercial 1 $ 5 $ 5 — $ — $ — Consumer — — — 2 21 21 Total 1 $ 5 $ 5 2 $ 21 $ 21 Specific allocations of $188,000 and $228,000 were reported for troubled debt restructurings as of September 30, 2017 and September 30, 2016. For the three and nine months ended September 30, 2017, no payment defaults or charge-offs were reported for troubled debt restructurings made during the prior 12 months, and for the three and nine months ended September 30, 2016, no payment defaults or charge-offs were reported for the troubled debt restructurings made during the prior 12 months. The terms of certain other loans were modified during the nine months ended September 30, 2017 and 2016 that did not meet the definition of a troubled debt restructuring. These loans modified during the nine months ended September 30, 2017 have a total recorded investment of $19.8 million as of September 30, 2017. These loans modified during the nine months ended September 30, 2016 had a total recorded investment of $25.6 million as of September 30, 2016. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. Credit Quality Indicators: The Company categorizes 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 Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes commercial and commercial real estate loans with an outstanding balance greater than $25 thousand and is reviewed on a monthly basis. For residential real estate and consumer loans the analysis primarily involves monitoring the past due status of these loans and at such time that these loans are past due, the Company evaluates the loans to determine if a change in risk category is warranted. The Company 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 institution'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 institution 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. Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans. All loans in all loan categories are assigned risk ratings. Based on the most recent analyses performed, the risk category of loans by class of loans is as follows: (Dollars in Thousands) Pass Special Substandard Doubtful Total September 30, 2017 Commercial $ 53,722 $ — $ 1,129 $ — $ 54,851 Commercial real estate: Construction 52,247 — — — 52,247 Other 163,055 1,411 4,360 — 168,826 Residential real estate 82,004 56 162 — 82,222 Consumer: Auto 1,210 — — — 1,210 Other 2,842 — 10 — 2,852 Total $ 355,080 $ 1,467 $ 5,661 $ — $ 362,208 (Dollars in Thousands) Pass Special Substandard Doubtful Total December 31, 2016 Commercial $ 59,990 $ — $ 398 $ — $ 60,388 Commercial real estate: Construction 38,168 — — — 38,168 Other 174,507 741 3,095 — 178,343 Residential real estate 77,982 — 440 — 78,422 Consumer: Auto 1,195 — — — 1,195 Other 2,867 — 8 — 2,875 Total $ 354,709 $ 741 $ 3,941 $ — $ 359,391 |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Measurements | |
Fair Value Measurements | Note 5 - Fair Value Measurements Fair value is the exchange price that would be received to sell an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values: Level 1 – Quoted prices in active markets for identical assets or liabilities. 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, and other inputs that are observable or can be corroborated by observable market data. Level 3 – Significant unobservable inputs that are supported by little or no market activity, reflect a company’s own assumptions about market participant assumptions of fair value, and are significant to the fair value of the assets or liabilities. In determining the appropriate levels, the Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument: Investment Securities: The fair value of 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 used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (level 2 inputs). The Company does not have any Level 1 securities. Level 2 securities include certain U.S. agency bonds, collateralized mortgage and debt obligations, and certain municipal securities. The Company also has one Level 3 security. The value of this single issue trust preferred security is obtained on a quarterly basis directly from the originating broker. Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Other Real Estate Owned: Commercial and residential real estate properties classified as other real estate owned (OREO) are measured at fair value, less costs to sell. Fair values are based on recent real estate appraisals. These appraisals may use 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Appraisals for collateral-dependent impaired loans and real estate properties classified as other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by Bank management. The appraisal values for collateral-dependent impaired loans are discounted to allow for selling expenses and fees, the limited use nature of various properties, the age of the most recent appraisal, and additional discretionary discounts for location, condition, etc. The Bank annually obtains an updated current appraisal value for each OREO property to certify that the fair value has not declined. For each parcel of OREO that has declined in value, the Bank records the decline in value by a direct writedown of the asset. Assets measured at fair value on a recurring basis: Fair Value Measurements at: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Quoted Significant Significant Quoted Significant Significant Assets: Securities available-for-sale U. S. government agencies and government sponsored entities — $ 1,990 — — $ 1,957 — Agency mortgage-backed securities-residential — 22,446 — — 27,957 — State and municipal — 19,208 — — 21,380 — Trust preferred security — — 1,400 — — 1,240 Corporate bonds — — — — 1,013 — Total investment securities $ — $ 43,644 $ 1,400 $ — $ 52,307 $ 1,240 The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the nine months ended September 30: Trust Preferred Security 2017 2016 Balance of recurring Level 3 assets at January 1 $ 1,240 $ 1,340 Total gains (losses) for the period included in other comprehensive income 160 (100) Balance of recurring Level 3 assets at September 30 $ 1,400 $ 1,240 As of September 30, 2017, there were impaired residential real estate loans with a fair value of $57,000 measured using significant unobservable inputs (level 3). These loans had adjustments using sales comparison valuation techniques for limited used nature of certain properties, age of appraisal, location, and/or condition. These unobservable inputs resulted in adjustments of 15% (weighted average). There were no financial assets measured at fair value on a non-recurring basis as of December 31, 2016. Impaired loans, which are measured for impairment using the fair value of collateral for collateral dependent loans, had a principal balance of $70,000 at September 30, 2017 with a valuation allowance of $13,000, resulting in an additional provision for loan losses of $13,000 in the nine months ending September 30, 2017. There were no loans measured for impairment using the fair value of collateral dependent loans, no valuation allowance, and no resulting provision for loan losses as of December 31, 2016. There was no other real estate owned to measure at fair value at September 30, 2017 or December 31, 2016. No writedowns of other real estate owned were taken in the three and nine months ended September 30, 2017 or September 30, 2016. The carrying amount and estimated fair values of financial instruments at September 30, 2017 and December 31, 2016 were as follows: Fair Value Measurements at September 30, 2017 Carrying Level 1 Level 2 Level 3 Total Financial Assets Cash and cash equivalents $ 7,452 $ 7,452 $ — $ — $ 7,452 Interest-bearing deposits in other financial institutions 18,086 18,086 — — 18,086 Available-for-sale-securities 45,044 — 43,644 1,400 45,044 Loans, net of allowance 357,356 — — 357,117 357,117 Loans held for sale 341 — 347 — 347 Accrued interest receivable 1,505 10 226 1,269 1,505 Federal Home Loan Bank stock 2,053 — — — N/A Financial Liabilities Demand and savings deposits $ 223,484 $ 223,484 $ — $ — $ 223,484 Time deposits 139,113 — 138,922 — 138,922 FHLB advances 40,000 — 39,896 — 39,896 Subordinated debentures 5,000 — — 2,495 2,495 Accrued interest payable 254 15 200 39 254 Fair Value Measurements at December 31, 2016 Carrying Level 1 Level 2 Level 3 Total Financial Assets Cash and cash equivalents $ 8,542 $ 8,542 $ — $ — $ 8,542 Interest-bearing deposits in other financial institutions 11,018 11,018 — — 11,018 Available-for-sale-securities 53,547 — 52,307 1,240 53,547 Loans, net of allowance 354,537 — — 354,300 354,300 Loans held for sale 264 — 266 — 266 Accrued interest receivable 1,622 16 268 1,338 1,622 Federal Home Loan Bank stock 2,025 — — — N/A Financial Liabilities Demand and savings deposits $ 225,942 $ 225,942 $ — $ — $ 225,942 Time deposits 144,497 — 144,558 — 144,558 FHLB advances 35,000 — 34,897 — 34,897 Subordinated debentures 5,000 — — 2,495 2,495 Accrued interest payable 220 12 175 33 220 The methods and assumptions used to estimate fair value are described as follows: (a) Cash and Cash Equivalents: The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1. (b) Interest Bearing Deposits in Other Financial Institutions: Fair values are based on quoted market prices. (c) FHLB Stock: It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability. (d) Loans: Fair values of loans, excluding loans held for sale, are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price. The fair value of loans held for sale is estimated based upon binding contracts and quotes from first party investors resulting in a Level 2 classification. (e) Deposits: The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. The carrying amounts of variable rate certificates of deposit approximate their fair values at the reporting date resulting in a Level 2 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification. (f) FHLB Advances and Other Borrowings/Subordinated Debentures: The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification. The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification. (g) Accrued Interest Receivable/Payable: The carrying amounts of accrued interest approximate fair value resulting in a Level 1 or Level 2 classification consistent with the asset/liability they are associated with. |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2017 | |
Earnings Per Share | |
Earnings Per Share | Note 6 - Earnings Per Share Basic earnings per share have been computed by dividing net income available for common shareholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share have been computed the same as basic earnings per share, and assumes the conversion of outstanding stock options, and convertible preferred stock. The following table reconciles the basic and diluted earnings per share computations for the three months and nine months ended September 30, 2017 and 2016. 2017 2016 Quarter ended September 30, 2017 Quarter ended September 30, 2016 Weighted Per Weighted Per Average Share Average Share Income Shares Amount Income Shares Amount Basic earnings per share: Net income $ 1,122 $ 1,135 Dividends on preferred stock during the year — (124) Net income available to common shareholders $ 1,122 2,526,377 $ 0.44 $ 1,011 2,000,148 $ 0.50 Effect of dilutive securities Stock options — — — 78 Performance share units — 12,524 — 2,313 Convertible preferred stock — — 124 539,175 Diluted earnings per share Net income available to common stockholders and assumed conversions $ 1,122 2,538,901 $ 0.44 $ 1,135 2,541,714 $ 0.45 Nine months ended September 30, 2017 Nine months ended September 30, 2016 Weighted Weighted Average Per Share Average Per Share Income Shares Amount Income Shares Amount Basic earnings per share: Net income $ 3,137 $ 3,114 Dividends on preferred stock during the year (238) (371) Net income available to common shareholders $ 2,899 2,216,052 $ 1.30 $ 2,743 1,997,577 $ 1.37 Effect of dilutive securities: Stock options — — — 104 Performance share units — 12,031 — 4,235 Convertible preferred stock 238 319,325 371 540,761 Diluted earnings per share: Net income available to common stockholders and assumed conversions $ 3,137 2,547,408 $ 1.23 $ 3,114 2,542,677 $ 1.23 |
Regulatory Capital Matters
Regulatory Capital Matters | 9 Months Ended |
Sep. 30, 2017 | |
Regulatory Capital Matters | |
Regulatory Capital Matters | Note 7 - Regulatory Capital Matters Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Management believes as of September 30, 2017 and December 31, 2016, the Company and the Bank met all capital adequacy requirements to which they are subject. Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. The most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution’s category. Under quantitative measures established by regulation to ensure capital adequacy, we are required to maintain minimum amounts and ratios of total Tier 1 capital to risk-weighted assets and to total assets. Beginning in 2016, interim Final Basel III rules require the Bank to maintain minimum amounts and ratios of common equity Tier I capital to risk-weighted assets. Under Basel III rules, the decision was made to opt-out of including accumulated other comprehensive income in computing regulatory capital. The rules also established a "capital conservation buffer" of 2.5%, to be phased in through January 1, 2019, above the new regulatory minimum risk-based capital ratios. The buffer is 1.25% as of September 30, 2017. The buffer could limit the payment of dividends and discretionary bonuses to officers if a bank fails to maintain required capital levels. The Company’s and Citizens First Bank, Inc.’s actual capital amounts and ratios are also presented in the following table. (Dollars in Thousands) To Be Well Capitalized For Capital Adequacy Under Prompt Corrective Actual Purposes (1) Action Provisions September 30, 2017 Amount Ratio Amount Ratio Amount Ratio Total Capital (to Risk-Weighted Assets) Consolidated $ 51,307 12.99 % $ 31,586 8.00 % N/A N/A Citizens First Bank, Inc. 50,596 12.82 % 31,564 8.00 % $ 39,454 10.00 % Tier I Capital (to Risk-Weighted Assets) Consolidated 46,455 11.77 % 23,689 6.00 % N/A N/A Citizens First Bank, Inc. 45,744 11.59 % 23,673 6.00 % 31,564 8.00 % Common Equity Tier I Capital (to Risk-Weighted Assets) Consolidated 41,446 10.50 % 17,767 4.50 % N/A N/A Citizens First Bank, Inc. 45,744 11.59 % 17,754 4.50 % 25,645 6.50 % Tier I Leverage Capital to average assets Consolidated 46,455 10.42 % 17,826 4.00 % N/A N/A Citizens First Bank, Inc. 45,744 10.24 % 17,873 4.00 % 22,341 5.0 % (Dollars in Thousands) To Be Well Capitalized For Capital Adequacy Under Prompt Corrective Actual Purposes (1) Action Provisions December 31, 2016 Amount Ratio Amount Ratio Amount Ratio Total Capital (to Risk-Weighted Assets) Consolidated $ 48,671 12.62 % $ 30,848 8.00 % N/A N/A Citizens First Bank, Inc. 48,316 12.53 % 30,843 8.00 % $ 38,554 10.00 % Tier I Capital (to Risk-Weighted Assets) Consolidated 43,852 11.37 % 23,136 6.00 % N/A N/A Citizens First Bank, Inc. 43,497 11.28 % 23,132 6.00 % 30,843 8.00 % Common Equity Tier I Capital (to Risk-Weighted Assets) Consolidated 31,585 8.19 % 17,352 4.50 % N/A N/A Citizens First Bank, Inc. 43,497 11.28 % 17,349 4.50 % 25,060 6.50 % Tier I Leverage Capital to average assets Consolidated 43,852 9.97 % 17,600 4.00 % N/A N/A Citizens First Bank, Inc. 43,497 9.89 % 17,600 4.00 % 22,000 5.0 % (1) When fully phased-in on January 1, 2019, Basel III Capital Rules will require banking organizations to maintain: a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer”; a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer; a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer; and a minimum ratio of Tier 1 capital to adjusted average consolidated assets of at least 4.0%. |
Preferred Stock
Preferred Stock | 9 Months Ended |
Sep. 30, 2017 | |
Preferred Stock | |
Preferred Stock | Note 8 - Preferred Stock In 2004, the Company issued 250 shares of Cumulative Convertible Preferred Stock (“Preferred Shares”), stated value $31,992 per share (Cumulative Preferred Stock), for an aggregate purchase price of $7,998,000. The preferred shares were sold for $31,992 per share, entitled to quarterly cumulative dividends at an annual fixed rate of 6.5% and convertible into shares of common stock of the Company at an initial conversion price per share of $15.50 (currently $14.06, adjusted for stock dividends) on and after three years after the date of issuance. On May 15, 2017, the Board of Directors of the Company authorized the redemption of all 229 outstanding shares of the Preferred Shares as of June 30, 2017 (the “Redemption Date”) at the redemption price of $31,992 per share (the Stated Value of the Preferred Shares), plus accrued and unpaid dividends. The Preferred Shares were convertible at the option of the holder, until the day prior to the Redemption Date, into a number of shares of common stock determined by dividing the Stated Value of the Preferred Shares ($31,992) by $14.06, the conversion price. From May 15, 2017 to the Redemption Date, the Company issued an aggregate of 507,325 shares of common stock upon conversion of 223 Preferred Shares. Six preferred shares with an aggregate redemption price of $191,952 were redeemed. As a result of the conversion of Preferred Shares, the outstanding shares of the Company’s common stock increased from 2,019,052 to 2,526,377. |
Nature of Operations and Summ17
Nature of Operations and Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2017 | |
Nature of Operations and Summary of Significant Accounting Policies | |
Nature of Operations and Summary of Significant Accounting Policies | Nature of Operations and Summary of Significant Accounting Policies The accounting and reporting policies of Citizens First Corporation (the “Company”) and its wholly owned subsidiary, Citizens First Bank, Inc. (the “Bank”), conform to U.S. generally accepted accounting principles and general practices within the banking industry. The consolidated financial statements include the accounts of the Company and the Bank. All significant intercompany transactions and accounts have been eliminated in consolidation. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2016 Annual Report on Form 10-K filed with the Securities and Exchange Commission. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy. Changes in the overall interest rate environment can significantly affect the Company’s net interest income and the value of its recorded assets and liabilities. Actual results could differ from those estimates used in the preparation of the financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been reflected in the accompanying unaudited financial statements. Those adjustments consist only of normal recurring adjustments. Results of interim periods are not necessarily indicative of results to be expected for the full year. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements– In May 2014 the FASB amended existing guidance related to revenue from contracts with customers. This amendment supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. The FASB subsequently issued additional ASUs to defer the effective date and provide additional clarifications. The amendments are effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. Most of the Company’s revenues come from financial instruments, such as loans, investment securities and other financial instruments which are not included in the scope of this ASU. The Company’s revenue recognition pattern for revenue streams within the scope of the ASU, include but are not limited to service charges on deposit accounts and gains/losses on the sale of OREO, Revenue recognition is not expected to change significantly from current practice. The standard permits the use of either the full retrospective or modified retrospective transition method. The Company is currently planning to use the modified retrospective transition method which requires application of the ASU to uncompleted contracts at the date of adoption. Periods prior to the date of adoption are not retrospectively revised, but a cumulative effect of adoption is recognized for the impact of the ASU on uncompleted contracts at the date of adoption. Management has evaluated the standard and has determined the adoption of this ASU will not have a material impact on the Company’s consolidated financial statements. In January 2016 the FASB issued ASU 2016-01 which amends existing guidance on the classification and measurement of financial instruments. This new standard revises an entity’s accounting related to the classification and measurement of investments in equity securities and the presentation of certain fair value changes for financial liabilities measured at fair value. The new standard is effective for reporting periods beginning after December 15, 2017. The Company does not expect that adopting the provisions of ASU 2016-01 will have a material impact on our consolidated financial statements. In February 2016 the FASB issued ASU 2016-02 which establishes the principles to report information about the assets and liabilities that arise from leases. This new standard changes the way operating leases are accounted for and reflected on the lessee’s balance sheet. The new standard is intended to increase transparency and comparability by requiring lessees to recognize the financial obligation and right-of-use asset associated with operating leases that have a lease term of more than 12 months on the balance sheet. The new standard is effective for reporting periods beginning after December 15, 2018. The Company is currently evaluating the impact of this new accounting standard on the consolidated financial statements. Based on the leases outstanding at September 30, 2017, we do not expect the new standard to have a material impact on our consolidated financial statements. In March 2016 the FASB issued ASU 2016-09 which provides guidance on share-based payment accounting. The new standard includes multiple provisions intended to simplify various aspects of the accounting for share-based payments. The new standard became effective January 1, 2017 and did not have a material impact on the consolidated financial statements. In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which introduces the current expected credit loss (CECL) model and replaces the incurred loss model. The most significant impact for financial institutions will be to the allowance for loan and lease losses (ALLL). The standard allows for various expected credit loss estimation methods and is scalable. This standard is effective for public companies for reporting periods beginning after December 15, 2019. We have attended training sessions and are assessing our data and system needs and evaluating the impact of adopting this new accounting standard. The Company expects to recognize a one-time increase to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of this standard on the consolidated financial statements. In March 2017, the FASB issued ASU No. 2017-08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization of Purchased Callable Debt Securities. The final standard will shorten the amortization period for premiums on callable debt securities by requiring that premiums be amortized to the first (or earliest) call date instead of as an adjustment to the yield over the contractual life. The standard is effective for public companies for fiscal years beginning after December 15, 2018. Early adoption is permitted. This new accounting standard is not expected to have a material impact on the consolidated financial statements. |
Available-For-Sale Securities (
Available-For-Sale Securities (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Available-For-Sale Securities | |
Summary of the amortized cost and fair value of the available for sale investment securities portfolio | (Dollars in Thousands) Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value September 30, 2017 U. S. government agencies and government sponsored entities $ 1,999 $ — $ (9) $ 1,990 Agency mortgage-backed securities: residential 22,392 110 (56) 22,446 State and municipal 18,891 324 (7) 19,208 Trust preferred security 1,888 — (488) 1,400 Total Available-for-Sale Securities $ 45,170 $ 434 $ (560) $ 45,044 December 31, 2016 U. S. government agencies and government sponsored entities $ 1,998 $ — $ (41) $ 1,957 Agency mortgage-backed securities: residential 28,148 99 (290) 27,957 State and municipal 21,310 216 (146) 21,380 Trust preferred security 1,884 — (644) 1,240 Corporate bonds 1,000 13 — 1,013 Total Available-for-Sale Securities $ 54,340 $ 328 $ (1,121) $ 53,547 |
Summary of the amortized cost and fair value of investment securities by contractual maturity | September 30, 2017 (Dollars in Thousands) Available-For-Sale Amortized Cost Fair Value Due in one year or less $ 1,535 $ 1,535 Due from one to five years 10,314 10,422 Due from five to ten years 6,335 6,509 Due after ten years 4,594 4,132 Agency mortgage-backed: residential 22,392 22,446 Total $ 45,170 $ 45,044 |
Summary of the investment securities with unrealized losses aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position | (Dollars in Thousands) Less than 12 Months 12 Months or More Total Description of Unrealized Unrealized Unrealized Securities Fair Value Losses Fair Value Losses Fair Value Losses September 30, 2017: U.S. government agencies and government sponsored entities $ 991 $ (8) $ 999 $ (1) $ 1,990 $ (9) Agency mortgage-backed: residential 5,793 (45) 901 (11) 6,694 (56) State and municipal 789 (1) 731 (6) 1,520 (7) Trust preferred security — — 1,400 (488) 1,400 (488) Total temporarily impaired $ 7,573 $ (54) $ 4,031 $ (506) $ 11,604 $ (560) (Dollars in Thousands) Less than 12 Months 12 Months or More Total Description of Unrealized Unrealized Unrealized Securities Fair Value Losses Fair Value Losses Fair Value Losses December 31, 2016: U.S. government agencies and government sponsored entities $ 1,957 $ (41) $ — $ — $ 1,957 $ (41) Agency mortgage-backed: residential 16,722 (290) — — 16,722 (290) State and municipal 9,399 (142) 293 (4) 9,692 (146) Trust preferred security — — 1,240 (644) 1,240 (644) Total temporarily impaired $ 28,078 $ (473) $ 1,533 $ (648) $ 29,611 $ (1,121) |
Loans and Allowance for Loan 19
Loans and Allowance for Loan Losses (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Loans and Allowance for Loan Losses | |
Schedule of categories of loans | (Dollars in Thousands) September 30, 2017 December 31, 2016 Commercial $ 54,851 $ 60,388 Commercial real estate: Construction 52,247 38,168 Other 168,826 178,343 Residential real estate 82,222 78,422 Consumer: Auto 1,210 1,195 Other 2,852 2,875 Total Loans 362,208 359,391 Less: Allowance for loan losses (4,852) (4,854) Net loans $ 357,356 $ 354,537 |
Schedule of activity in the allowance for loan losses | The following table sets forth an analysis of our allowance for loan losses for the three months ended September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 681 $ 3,622 $ 517 $ 11 $ 67 $ 4,898 Provision (credit) for loan losses (105) (8) 45 29 9 (30) Loans charged-off — — — (23) — (23) Recoveries 3 — 4 — — 7 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 464 $ 3,815 $ 600 $ 22 $ 48 $ 4,949 Provision (credit) for loan losses 80 (64) (41) 1 24 — Loans charged-off (5) — — — — (5) Recoveries 9 1 6 1 — 17 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 The following table sets forth an analysis of our allowance for loan losses for the nine months ended September 30, September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Provision (credit) for loan losses (47) (15) 29 27 6 — Loans charged-off (17) — — (26) — (43) Recoveries 28 1 10 2 — 41 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 812 $ 3,431 $ 524 $ 28 $ 121 $ 4,916 Provision (credit) for loan losses (395) 322 45 (8) (49) (85) Loans charged-off (10) (52) (23) (1) — (86) Recoveries 141 51 19 5 — 216 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 |
Schedule of balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method | (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 187 $ 13 $ — $ — $ 200 Collectively evaluated 579 3,427 553 17 76 4,652 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 Loans: Individually evaluated for impairment $ 103 $ 3,301 $ 219 $ 8 $ — $ 3,631 Collectively evaluated 54,748 217,772 82,003 4,054 — 358,577 Total ending loans balance $ 54,851 $ 221,073 $ 82,222 $ 4,062 $ — $ 362,208 (Dollars in Thousands) December 31, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ 5 $ 192 $ — $ 1 $ — $ 198 Collectively evaluated 610 3,436 527 13 70 4,656 Total ending allowance balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Loans: Individually evaluated for impairment $ 60 $ 1,533 $ 837 $ 23 $ — $ 2,453 Collectively evaluated 60,328 214,978 77,585 4,047 — 356,938 Total ending loans balance $ 60,388 $ 216,511 $ 78,422 $ 4,070 $ — $ 359,391 |
Schedule of impaired loans by class of loans | (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Unpaid Recorded Allowance for Loan Losses Allocated Unpaid Recorded Allowance With no related allowance recorded: Commercial $ 103 $ 103 $ — $ 53 $ 53 $ — Commercial real estate: Construction — — — — — — Other 2,370 2,370 — 579 579 — Residential real estate 149 149 — 837 837 — Consumer: Auto — — — — — — Other 8 8 — 5 5 — Subtotal $ 2,630 $ 2,630 $ — $ 1,474 $ 1,474 $ — With an allowance recorded: Commercial $ — $ — $ — $ 7 $ 7 $ 5 Commercial real estate: Construction — — — — — — Other 931 931 187 954 954 192 Residential real estate 70 70 13 — — — Consumer: Auto — — — — — — Other — — — 18 18 1 Subtotal $ 1,001 $ 1,001 $ 200 $ 979 $ 979 $ 198 Total $ 3,631 $ 3,631 $ 200 $ 2,453 $ 2,453 $ 198 Information on impaired loans for the three months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Interest Cash Basis Average Interest Cash B asis Commercial $ 104 $ 2 $ — $ 229 $ 3 $ 3 Commercial real estate: Construction — — — — — — Other 3,310 31 24 1,560 21 21 Residential real estate 220 2 1 751 9 8 Consumer: Auto — — — — — — Other 9 — — 26 — — Total $ 3,643 $ 35 $ 25 $ 2,566 $ 33 $ 32 Information on impaired loans for the nine months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Recorded Investment Interest Income Recognized Cash Basis Average Interest Cash Basis Commercial $ 105 $ 3 $ 2 $ 235 $ 8 $ 8 Commercial real estate: Construction — — — — — — Other 3,318 88 48 1,584 62 62 Residential real estate 222 6 4 757 25 24 Consumer: Auto — — — — — — Other 10 1 1 17 1 1 Total $ 3,655 $ 98 $ 55 $ 2,593 $ 96 $ 95 |
Schedule of recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans | (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Loans Past Due Nonaccrual Loans Past Due Nonaccrual Commercial $ — $ 100 $ — $ — Commercial real estate: Other — 2,370 — — Residential real estate — 162 — 23 Total $ — $ 2,632 $ — $ 23 |
Schedule of aging of the recorded investment in past due loans by class of loans | (Dollars in Thousands) 30-59 60-89 90 and Over Days Past Due Total Past Current Total September 30, 2017 Commercial $ — $ — $ 100 $ 100 $ 54,751 $ 54,851 Commercial real estate: Construction — — — — 52,247 52,247 Other — — 2,370 2,370 166,456 168,826 Residential real estate 97 — 162 259 81,963 82,222 Consumer: Auto — — — — 1,210 1,210 Other 2 — — 2 2,850 2,852 Subtotal $ 99 $ — $ 2,632 $ 2,731 $ 359,477 $ 362,208 (Dollars in Thousands) 30-59 60-89 90 and Over Total Past Current Total December 31, 2016 Commercial $ — $ — $ — $ — $ 60,388 $ 60,388 Commercial real estate: Construction — — — — 38,168 38,168 Other — — — — 178,343 178,343 Residential real estate 166 29 23 218 78,204 78,422 Consumer: Auto 1 — — 1 1,194 1,195 Other — — — — 2,875 2,875 Subtotal $ 167 $ 29 $ 23 $ 219 $ 359,172 $ 359,391 |
Schedule of loans by class modified as troubled debt restructurings | The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2017 and 2016. (Dollars in Thousands) (Dollars in Thousands) Number Pre- Post- Number Pre- Post-Modification Outstanding Recorded September 30, 2017 September 30, 2016 Troubled Debt Restructurings: Commercial 1 $ 5 $ 5 — $ — $ — Consumer — — — 2 21 21 Total 1 $ 5 $ 5 2 $ 21 $ 21 |
Schedule of risk category of loans by class of loans based on the most recent analyses performed | (Dollars in Thousands) Pass Special Substandard Doubtful Total September 30, 2017 Commercial $ 53,722 $ — $ 1,129 $ — $ 54,851 Commercial real estate: Construction 52,247 — — — 52,247 Other 163,055 1,411 4,360 — 168,826 Residential real estate 82,004 56 162 — 82,222 Consumer: Auto 1,210 — — — 1,210 Other 2,842 — 10 — 2,852 Total $ 355,080 $ 1,467 $ 5,661 $ — $ 362,208 (Dollars in Thousands) Pass Special Substandard Doubtful Total December 31, 2016 Commercial $ 59,990 $ — $ 398 $ — $ 60,388 Commercial real estate: Construction 38,168 — — — 38,168 Other 174,507 741 3,095 — 178,343 Residential real estate 77,982 — 440 — 78,422 Consumer: Auto 1,195 — — — 1,195 Other 2,867 — 8 — 2,875 Total $ 354,709 $ 741 $ 3,941 $ — $ 359,391 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Measurements | |
Schedule of assets measured at fair value on a recurring basis | Fair Value Measurements at: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Quoted Significant Significant Quoted Significant Significant Assets: Securities available-for-sale U. S. government agencies and government sponsored entities — $ 1,990 — — $ 1,957 — Agency mortgage-backed securities-residential — 22,446 — — 27,957 — State and municipal — 19,208 — — 21,380 — Trust preferred security — — 1,400 — — 1,240 Corporate bonds — — — — 1,013 — Total investment securities $ — $ 43,644 $ 1,400 $ — $ 52,307 $ 1,240 |
Schedule of reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) | Trust Preferred Security 2017 2016 Balance of recurring Level 3 assets at January 1 $ 1,240 $ 1,340 Total gains (losses) for the period included in other comprehensive income 160 (100) Balance of recurring Level 3 assets at September 30 $ 1,400 $ 1,240 |
Schedule of carrying amount and estimated fair values of financial instruments | Fair Value Measurements at September 30, 2017 Carrying Level 1 Level 2 Level 3 Total Financial Assets Cash and cash equivalents $ 7,452 $ 7,452 $ — $ — $ 7,452 Interest-bearing deposits in other financial institutions 18,086 18,086 — — 18,086 Available-for-sale-securities 45,044 — 43,644 1,400 45,044 Loans, net of allowance 357,356 — — 357,117 357,117 Loans held for sale 341 — 347 — 347 Accrued interest receivable 1,505 10 226 1,269 1,505 Federal Home Loan Bank stock 2,053 — — — N/A Financial Liabilities Demand and savings deposits $ 223,484 $ 223,484 $ — $ — $ 223,484 Time deposits 139,113 — 138,922 — 138,922 FHLB advances 40,000 — 39,896 — 39,896 Subordinated debentures 5,000 — — 2,495 2,495 Accrued interest payable 254 15 200 39 254 Fair Value Measurements at December 31, 2016 Carrying Level 1 Level 2 Level 3 Total Financial Assets Cash and cash equivalents $ 8,542 $ 8,542 $ — $ — $ 8,542 Interest-bearing deposits in other financial institutions 11,018 11,018 — — 11,018 Available-for-sale-securities 53,547 — 52,307 1,240 53,547 Loans, net of allowance 354,537 — — 354,300 354,300 Loans held for sale 264 — 266 — 266 Accrued interest receivable 1,622 16 268 1,338 1,622 Federal Home Loan Bank stock 2,025 — — — N/A Financial Liabilities Demand and savings deposits $ 225,942 $ 225,942 $ — $ — $ 225,942 Time deposits 144,497 — 144,558 — 144,558 FHLB advances 35,000 — 34,897 — 34,897 Subordinated debentures 5,000 — — 2,495 2,495 Accrued interest payable 220 12 175 33 220 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Earnings Per Share | |
Schedule of reconciliation of basic and diluted earnings per share computations | 2017 2016 Quarter ended September 30, 2017 Quarter ended September 30, 2016 Weighted Per Weighted Per Average Share Average Share Income Shares Amount Income Shares Amount Basic earnings per share: Net income $ 1,122 $ 1,135 Dividends on preferred stock during the year — (124) Net income available to common shareholders $ 1,122 2,526,377 $ 0.44 $ 1,011 2,000,148 $ 0.50 Effect of dilutive securities Stock options — — — 78 Performance share units — 12,524 — 2,313 Convertible preferred stock — — 124 539,175 Diluted earnings per share Net income available to common stockholders and assumed conversions $ 1,122 2,538,901 $ 0.44 $ 1,135 2,541,714 $ 0.45 Nine months ended September 30, 2017 Nine months ended September 30, 2016 Weighted Weighted Average Per Share Average Per Share Income Shares Amount Income Shares Amount Basic earnings per share: Net income $ 3,137 $ 3,114 Dividends on preferred stock during the year (238) (371) Net income available to common shareholders $ 2,899 2,216,052 $ 1.30 $ 2,743 1,997,577 $ 1.37 Effect of dilutive securities: Stock options — — — 104 Performance share units — 12,031 — 4,235 Convertible preferred stock 238 319,325 371 540,761 Diluted earnings per share: Net income available to common stockholders and assumed conversions $ 3,137 2,547,408 $ 1.23 $ 3,114 2,542,677 $ 1.23 |
Regulatory Capital Matters (Tab
Regulatory Capital Matters (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Regulatory Capital Matters | |
Schedule of the Company's and the Bank's actual capital amounts and ratios | (Dollars in Thousands) To Be Well Capitalized For Capital Adequacy Under Prompt Corrective Actual Purposes (1) Action Provisions September 30, 2017 Amount Ratio Amount Ratio Amount Ratio Total Capital (to Risk-Weighted Assets) Consolidated $ 51,307 12.99 % $ 31,586 8.00 % N/A N/A Citizens First Bank, Inc. 50,596 12.82 % 31,564 8.00 % $ 39,454 10.00 % Tier I Capital (to Risk-Weighted Assets) Consolidated 46,455 11.77 % 23,689 6.00 % N/A N/A Citizens First Bank, Inc. 45,744 11.59 % 23,673 6.00 % 31,564 8.00 % Common Equity Tier I Capital (to Risk-Weighted Assets) Consolidated 41,446 10.50 % 17,767 4.50 % N/A N/A Citizens First Bank, Inc. 45,744 11.59 % 17,754 4.50 % 25,645 6.50 % Tier I Leverage Capital to average assets Consolidated 46,455 10.42 % 17,826 4.00 % N/A N/A Citizens First Bank, Inc. 45,744 10.24 % 17,873 4.00 % 22,341 5.0 % (Dollars in Thousands) To Be Well Capitalized For Capital Adequacy Under Prompt Corrective Actual Purposes (1) Action Provisions December 31, 2016 Amount Ratio Amount Ratio Amount Ratio Total Capital (to Risk-Weighted Assets) Consolidated $ 48,671 12.62 % $ 30,848 8.00 % N/A N/A Citizens First Bank, Inc. 48,316 12.53 % 30,843 8.00 % $ 38,554 10.00 % Tier I Capital (to Risk-Weighted Assets) Consolidated 43,852 11.37 % 23,136 6.00 % N/A N/A Citizens First Bank, Inc. 43,497 11.28 % 23,132 6.00 % 30,843 8.00 % Common Equity Tier I Capital (to Risk-Weighted Assets) Consolidated 31,585 8.19 % 17,352 4.50 % N/A N/A Citizens First Bank, Inc. 43,497 11.28 % 17,349 4.50 % 25,060 6.50 % Tier I Leverage Capital to average assets Consolidated 43,852 9.97 % 17,600 4.00 % N/A N/A Citizens First Bank, Inc. 43,497 9.89 % 17,600 4.00 % 22,000 5.0 % (1) When fully phased-in on January 1, 2019, Basel III Capital Rules will require banking organizations to maintain: a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer”; a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer; a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer; and a minimum ratio of Tier 1 capital to adjusted average consolidated assets of at least 4.0%. |
Available-For-Sale Securities -
Available-For-Sale Securities - Amortized Cost and Fair Value with Gross Unrealized Gains and Losses (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | $ 45,170 | $ 54,340 |
Gross Unrealized Gains | 434 | 328 |
Gross Unrealized Losses | (560) | (1,121) |
Fair Value | 45,044 | 53,547 |
U. S. government agencies and government sponsored entities | ||
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | 1,999 | 1,998 |
Gross Unrealized Losses | (9) | (41) |
Fair Value | 1,990 | 1,957 |
Agency mortgage-backed securities: residential | ||
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | 22,392 | 28,148 |
Gross Unrealized Gains | 110 | 99 |
Gross Unrealized Losses | (56) | (290) |
Fair Value | 22,446 | 27,957 |
State and municipal | ||
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | 18,891 | 21,310 |
Gross Unrealized Gains | 324 | 216 |
Gross Unrealized Losses | (7) | (146) |
Fair Value | 19,208 | 21,380 |
Trust preferred security | ||
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | 1,888 | 1,884 |
Gross Unrealized Losses | (488) | (644) |
Fair Value | $ 1,400 | 1,240 |
Corporate bonds | ||
Amortized cost and fair value of the available for sale investment securities portfolio | ||
Amortized Cost | 1,000 | |
Gross Unrealized Gains | 13 | |
Fair Value | $ 1,013 |
Available-For-Sale Securities24
Available-For-Sale Securities - Amortized Cost and Fair Value of Investment Securities by Contractual Maturity (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Amortized Cost | ||
Due in one year or less | $ 1,535 | |
Due from one to five years | 10,314 | |
Due from five to ten years | 6,335 | |
Due after ten years | 4,594 | |
Agency mortgage-backed: residential | 22,392 | |
Total | 45,170 | |
Fair Value | ||
Due in one year or less | 1,535 | |
Due from one to five years | 10,422 | |
Due from five to ten years | 6,509 | |
Due after ten years | 4,132 | |
Agency mortgage-backed: residential | 22,446 | |
Fair Value | $ 45,044 | $ 53,547 |
Available-For-Sale Securities25
Available-For-Sale Securities - Investment Securities with Unrealized Losses by Investment Category (Details) $ in Thousands | 9 Months Ended | |
Sep. 30, 2017USD ($)item | Dec. 31, 2016USD ($) | |
Investment holdings | ||
Fair Value, Less than 12 Months | $ 7,573 | $ 28,078 |
Unrealized Losses, Less than 12 Months | (54) | (473) |
Fair Value, 12 Months or More | 4,031 | 1,533 |
Unrealized Losses, 12 Months or More | (506) | (648) |
Fair Value, Total | 11,604 | 29,611 |
Unrealized Losses, Total | $ (560) | (1,121) |
Number of adverse conditions identified, related to repayment of securities that are not rated | item | 0 | |
Unrealized losses, 12 months or more (as a percent) | 96.40% | |
Impairment charge on available for sale securities | $ 0 | |
Loss of principal anticipated | 0 | |
Loss of interest anticipated | $ 0 | |
Other than temporary impairment losses on investments | ||
Number of adverse conditions identified, related to repayment of securities that are not rated | item | 0 | |
Impairment charge on available for sale securities | $ 0 | |
Loss of principal anticipated | 0 | |
Loss of interest anticipated | 0 | |
U. S. government agencies and government sponsored entities | ||
Investment holdings | ||
Fair Value, Less than 12 Months | 991 | 1,957 |
Unrealized Losses, Less than 12 Months | (8) | (41) |
Fair Value, 12 Months or More | 999 | |
Unrealized Losses, 12 Months or More | (1) | |
Fair Value, Total | 1,990 | 1,957 |
Unrealized Losses, Total | (9) | (41) |
Agency mortgage-backed securities: residential | ||
Investment holdings | ||
Fair Value, Less than 12 Months | 5,793 | 16,722 |
Unrealized Losses, Less than 12 Months | (45) | (290) |
Fair Value, 12 Months or More | 901 | |
Unrealized Losses, 12 Months or More | (11) | |
Fair Value, Total | 6,694 | 16,722 |
Unrealized Losses, Total | (56) | (290) |
State and municipal | ||
Investment holdings | ||
Fair Value, Less than 12 Months | 789 | 9,399 |
Unrealized Losses, Less than 12 Months | (1) | (142) |
Fair Value, 12 Months or More | 731 | 293 |
Unrealized Losses, 12 Months or More | (6) | (4) |
Fair Value, Total | 1,520 | 9,692 |
Unrealized Losses, Total | (7) | (146) |
Trust preferred security | ||
Investment holdings | ||
Fair Value, 12 Months or More | 1,400 | 1,240 |
Unrealized Losses, 12 Months or More | (488) | (644) |
Fair Value, Total | 1,400 | 1,240 |
Unrealized Losses, Total | $ (488) | $ (644) |
Loans and Allowance for Loan 26
Loans and Allowance for Loan Losses - Loans By Category (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Jun. 30, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Dec. 31, 2015 |
Categories of loans | ||||||
Total loans | $ 362,208 | $ 359,391 | ||||
Less Allowance for loan losses | (4,852) | $ (4,898) | (4,854) | $ (4,961) | $ (4,949) | $ (4,916) |
Net Loans | 357,356 | 354,537 | ||||
Commercial | ||||||
Categories of loans | ||||||
Total loans | 54,851 | 60,388 | ||||
Less Allowance for loan losses | (579) | (681) | (615) | (548) | (464) | (812) |
Commercial Real Estate | ||||||
Categories of loans | ||||||
Total loans | 221,073 | 216,511 | ||||
Less Allowance for loan losses | (3,614) | (3,622) | (3,628) | (3,752) | (3,815) | (3,431) |
Residential Real Estate | ||||||
Categories of loans | ||||||
Total loans | 82,222 | 78,422 | ||||
Less Allowance for loan losses | (566) | (517) | (527) | (565) | (600) | (524) |
Consumer | ||||||
Categories of loans | ||||||
Total loans | 4,062 | 4,070 | ||||
Less Allowance for loan losses | (17) | (11) | (14) | (24) | (22) | (28) |
Unallocated | ||||||
Categories of loans | ||||||
Less Allowance for loan losses | (76) | $ (67) | (70) | $ (72) | $ (48) | $ (121) |
Commercial | Commercial | ||||||
Categories of loans | ||||||
Total loans | 54,851 | 60,388 | ||||
Real estate | Residential Real Estate | ||||||
Categories of loans | ||||||
Total loans | 82,222 | 78,422 | ||||
Construction | Commercial Real Estate | ||||||
Categories of loans | ||||||
Total loans | 52,247 | 38,168 | ||||
Auto | Consumer | ||||||
Categories of loans | ||||||
Total loans | 1,210 | 1,195 | ||||
Other | Commercial Real Estate | ||||||
Categories of loans | ||||||
Total loans | 168,826 | 178,343 | ||||
Other | Consumer | ||||||
Categories of loans | ||||||
Total loans | $ 2,852 | $ 2,875 |
Loans and Allowance for Loan 27
Loans and Allowance for Loan Losses - Allowance Roll-forward and Loans by Portfolio Segment (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Dec. 31, 2016 | |
Allowance for loan losses: | ||||||
Beginning Balance | $ 4,898 | $ 4,949 | $ 4,854 | $ 4,916 | ||
Provision (credit) for loan losses | (30) | (85) | ||||
Loans charged-off | (23) | (5) | (43) | (86) | ||
Recoveries | 7 | 17 | 41 | 216 | ||
Total ending allowance balance | 4,852 | 4,961 | 4,852 | 4,961 | ||
Accrued interest receivable | $ 1,505 | $ 1,622 | ||||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Individually evaluated for impairment | 200 | 198 | ||||
Collectively evaluated | 4,652 | 4,656 | ||||
Total ending allowance balance | 4,898 | 4,949 | 4,854 | 4,916 | 4,852 | 4,854 |
Loans: | ||||||
Individually evaluated for impairment | 3,631 | 2,453 | ||||
Collectively evaluated | 358,577 | 356,938 | ||||
Loans and Leases Receivable, Gross, Total | 362,208 | 359,391 | ||||
Loans Receivable | ||||||
Allowance for loan losses: | ||||||
Interest receivable not included in recorded investment | 1,300 | 1,300 | ||||
Commercial | ||||||
Allowance for loan losses: | ||||||
Beginning Balance | 681 | 464 | 615 | 812 | ||
Provision (credit) for loan losses | (105) | 80 | (47) | (395) | ||
Loans charged-off | (5) | (17) | (10) | |||
Recoveries | 3 | 9 | 28 | 141 | ||
Total ending allowance balance | 579 | 548 | 579 | 548 | ||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Individually evaluated for impairment | 5 | |||||
Collectively evaluated | 579 | 610 | ||||
Total ending allowance balance | 681 | 464 | 615 | 812 | 579 | 615 |
Loans: | ||||||
Individually evaluated for impairment | 103 | 60 | ||||
Collectively evaluated | 54,748 | 60,328 | ||||
Loans and Leases Receivable, Gross, Total | 54,851 | 60,388 | ||||
Commercial Real Estate | ||||||
Allowance for loan losses: | ||||||
Beginning Balance | 3,622 | 3,815 | 3,628 | 3,431 | ||
Provision (credit) for loan losses | (8) | (64) | (15) | 322 | ||
Loans charged-off | (52) | |||||
Recoveries | 1 | 1 | 51 | |||
Total ending allowance balance | 3,614 | 3,752 | 3,614 | 3,752 | ||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Individually evaluated for impairment | 187 | 192 | ||||
Collectively evaluated | 3,427 | 3,436 | ||||
Total ending allowance balance | 3,622 | 3,815 | 3,628 | 3,431 | 3,614 | 3,628 |
Loans: | ||||||
Individually evaluated for impairment | 3,301 | 1,533 | ||||
Collectively evaluated | 217,772 | 214,978 | ||||
Loans and Leases Receivable, Gross, Total | 221,073 | 216,511 | ||||
Residential Real Estate | ||||||
Allowance for loan losses: | ||||||
Beginning Balance | 517 | 600 | 527 | 524 | ||
Provision (credit) for loan losses | 45 | (41) | 29 | 45 | ||
Loans charged-off | (23) | |||||
Recoveries | 4 | 6 | 10 | 19 | ||
Total ending allowance balance | 566 | 565 | 566 | 565 | ||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Individually evaluated for impairment | 13 | |||||
Collectively evaluated | 553 | 527 | ||||
Total ending allowance balance | 517 | 600 | 527 | 524 | 566 | 527 |
Loans: | ||||||
Individually evaluated for impairment | 219 | 837 | ||||
Collectively evaluated | 82,003 | 77,585 | ||||
Loans and Leases Receivable, Gross, Total | 82,222 | 78,422 | ||||
Consumer | ||||||
Allowance for loan losses: | ||||||
Beginning Balance | 11 | 22 | 14 | 28 | ||
Provision (credit) for loan losses | 29 | 1 | 27 | (8) | ||
Loans charged-off | (23) | (26) | (1) | |||
Recoveries | 1 | 2 | 5 | |||
Total ending allowance balance | 17 | 24 | 17 | 24 | ||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Individually evaluated for impairment | 1 | |||||
Collectively evaluated | 17 | 13 | ||||
Total ending allowance balance | 11 | 22 | 14 | 28 | 17 | 14 |
Loans: | ||||||
Individually evaluated for impairment | 8 | 23 | ||||
Collectively evaluated | 4,054 | 4,047 | ||||
Loans and Leases Receivable, Gross, Total | 4,062 | 4,070 | ||||
Unallocated | ||||||
Allowance for loan losses: | ||||||
Beginning Balance | 67 | 48 | 70 | 121 | ||
Provision (credit) for loan losses | 9 | 24 | 6 | (49) | ||
Total ending allowance balance | 76 | 72 | 76 | 72 | ||
Allowance for loan losses, Ending allowance balance attributable to loans: | ||||||
Collectively evaluated | 76 | 70 | ||||
Total ending allowance balance | $ 67 | $ 48 | $ 70 | $ 121 | 76 | 70 |
Commercial | Commercial | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | 54,851 | 60,388 | ||||
Real estate | Residential Real Estate | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | 82,222 | 78,422 | ||||
Construction | Commercial Real Estate | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | 52,247 | 38,168 | ||||
Auto | Consumer | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | 1,210 | 1,195 | ||||
Other | Commercial Real Estate | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | 168,826 | 178,343 | ||||
Other | Consumer | ||||||
Loans: | ||||||
Loans and Leases Receivable, Gross, Total | $ 2,852 | $ 2,875 |
Loans and Allowance for Loan 28
Loans and Allowance for Loan Losses - Impaired Loans (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |
Unpaid Principal Balance | |||||
With no related allowance recorded | $ 2,630 | $ 2,630 | $ 1,474 | ||
With an allowance recorded | 1,001 | 1,001 | 979 | ||
Total | 3,631 | 3,631 | 2,453 | ||
Recorded Investment | |||||
With no related allowance recorded | 2,630 | 2,630 | 1,474 | ||
With an allowance recorded | 1,001 | 1,001 | 979 | ||
Total | 3,631 | 3,631 | 2,453 | ||
Allowance for Loan Losses Allocated | |||||
Total | 200 | 200 | 198 | ||
Average Recorded Investment | |||||
Total | 3,643 | $ 2,566 | 3,655 | $ 2,593 | |
Interest Income Recognized | |||||
Total | 35 | 33 | 98 | 96 | |
Cash Basis Interest Recognized | |||||
Total | 25 | 32 | 55 | 95 | |
Commercial | |||||
Average Recorded Investment | |||||
Total | 105 | 235 | |||
Interest Income Recognized | |||||
Total | 3 | 8 | |||
Cash Basis Interest Recognized | |||||
Total | 2 | 8 | |||
Residential Real Estate | |||||
Average Recorded Investment | |||||
Total | 222 | 757 | |||
Interest Income Recognized | |||||
Total | 6 | 25 | |||
Cash Basis Interest Recognized | |||||
Total | 4 | 24 | |||
Commercial | Commercial | |||||
Unpaid Principal Balance | |||||
With no related allowance recorded | 103 | 103 | 53 | ||
With an allowance recorded | 7 | ||||
Recorded Investment | |||||
With no related allowance recorded | 103 | 103 | 53 | ||
With an allowance recorded | 7 | ||||
Allowance for Loan Losses Allocated | |||||
Total | 5 | ||||
Average Recorded Investment | |||||
Total | 104 | 229 | |||
Interest Income Recognized | |||||
Total | 2 | 3 | |||
Cash Basis Interest Recognized | |||||
Total | 3 | ||||
Real estate | Residential Real Estate | |||||
Unpaid Principal Balance | |||||
With no related allowance recorded | 149 | 149 | 837 | ||
With an allowance recorded | 70 | 70 | |||
Recorded Investment | |||||
With no related allowance recorded | 149 | 149 | 837 | ||
With an allowance recorded | 70 | 70 | |||
Allowance for Loan Losses Allocated | |||||
Total | 13 | 13 | |||
Average Recorded Investment | |||||
Total | 220 | 751 | |||
Interest Income Recognized | |||||
Total | 2 | 9 | |||
Cash Basis Interest Recognized | |||||
Total | 1 | 8 | |||
Other | Commercial Real Estate | |||||
Unpaid Principal Balance | |||||
With no related allowance recorded | 2,370 | 2,370 | 579 | ||
With an allowance recorded | 931 | 931 | 954 | ||
Recorded Investment | |||||
With no related allowance recorded | 2,370 | 2,370 | 579 | ||
With an allowance recorded | 931 | 931 | 954 | ||
Allowance for Loan Losses Allocated | |||||
Total | 187 | 187 | 192 | ||
Average Recorded Investment | |||||
Total | 3,310 | 1,560 | 3,318 | 1,584 | |
Interest Income Recognized | |||||
Total | 31 | 21 | 88 | 62 | |
Cash Basis Interest Recognized | |||||
Total | 24 | 21 | 48 | 62 | |
Other | Consumer | |||||
Unpaid Principal Balance | |||||
With no related allowance recorded | 8 | 8 | 5 | ||
Recorded Investment | |||||
With no related allowance recorded | 8 | 8 | 5 | ||
With an allowance recorded | 18 | ||||
Allowance for Loan Losses Allocated | |||||
Total | $ 1 | ||||
Average Recorded Investment | |||||
Total | $ 9 | $ 26 | 10 | 17 | |
Interest Income Recognized | |||||
Total | 1 | 1 | |||
Cash Basis Interest Recognized | |||||
Total | $ 1 | $ 1 |
Loans and Allowance for Loan 29
Loans and Allowance for Loan Losses - Investment in Nonaccrual Loans (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Recorded investment in nonaccrual and loans past due over 90 days | ||
Nonaccrual | $ 2,632 | $ 23 |
Residential Real Estate | ||
Recorded investment in nonaccrual and loans past due over 90 days | ||
Nonaccrual | 162 | $ 23 |
Commercial | Commercial | ||
Recorded investment in nonaccrual and loans past due over 90 days | ||
Nonaccrual | 100 | |
Other | Commercial Real Estate | ||
Recorded investment in nonaccrual and loans past due over 90 days | ||
Nonaccrual | $ 2,370 |
Loans and Allowance for Loan 30
Loans and Allowance for Loan Losses - Aging of Past Due Loans (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Aging of the recorded investment in past due loans | ||
Total Past Due | $ 2,731 | $ 219 |
Current | 359,477 | 359,172 |
Loans and Leases Receivable, Gross, Total | 362,208 | 359,391 |
Commercial | ||
Aging of the recorded investment in past due loans | ||
Loans and Leases Receivable, Gross, Total | 54,851 | 60,388 |
Commercial Real Estate | ||
Aging of the recorded investment in past due loans | ||
Loans and Leases Receivable, Gross, Total | 221,073 | 216,511 |
Residential Real Estate | ||
Aging of the recorded investment in past due loans | ||
Loans and Leases Receivable, Gross, Total | 82,222 | 78,422 |
Consumer | ||
Aging of the recorded investment in past due loans | ||
Loans and Leases Receivable, Gross, Total | 4,062 | 4,070 |
Commercial | Commercial | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 100 | |
Current | 54,751 | 60,388 |
Loans and Leases Receivable, Gross, Total | 54,851 | 60,388 |
Real estate | Residential Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 259 | 218 |
Current | 81,963 | 78,204 |
Loans and Leases Receivable, Gross, Total | 82,222 | 78,422 |
Construction | Commercial Real Estate | ||
Aging of the recorded investment in past due loans | ||
Current | 52,247 | 38,168 |
Loans and Leases Receivable, Gross, Total | 52,247 | 38,168 |
Auto | Consumer | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 1 | |
Current | 1,210 | 1,194 |
Loans and Leases Receivable, Gross, Total | 1,210 | 1,195 |
Other | Commercial Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 2,370 | |
Current | 166,456 | 178,343 |
Loans and Leases Receivable, Gross, Total | 168,826 | 178,343 |
Other | Consumer | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 2 | |
Current | 2,850 | 2,875 |
Loans and Leases Receivable, Gross, Total | 2,852 | 2,875 |
30 to 59 Days Past Due | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 99 | 167 |
30 to 59 Days Past Due | Real estate | Residential Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 97 | 166 |
30 to 59 Days Past Due | Auto | Consumer | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 1 | |
30 to 59 Days Past Due | Other | Consumer | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 2 | |
60 to 89 Days Past Due | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 29 | |
60 to 89 Days Past Due | Real estate | Residential Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 29 | |
Over 90 Days Past Due | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 2,632 | 23 |
Over 90 Days Past Due | Commercial | Commercial | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 100 | |
Over 90 Days Past Due | Real estate | Residential Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | 162 | $ 23 |
Over 90 Days Past Due | Other | Commercial Real Estate | ||
Aging of the recorded investment in past due loans | ||
Total Past Due | $ 2,370 |
Loans and Allowance for Loan 31
Loans and Allowance for Loan Losses - Troubled Debt Restructurings (Details) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2017USD ($)loanitem | Sep. 30, 2016USD ($)loan | Sep. 30, 2017USD ($)loanitem | Sep. 30, 2016USD ($)loan | Dec. 31, 2016USD ($) | |
Troubled Debt Restructurings | |||||
Total troubled debt restructurings | $ 1,600,000 | $ 1,600,000 | $ 2,300,000 | ||
Commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings | $ 0 | $ 0 | |||
Number of loans reported as troubled debt restructurings | item | 8 | 8 | |||
Number of loans accruing that are classified as troubled debt restructurings | loan | 7 | ||||
Loans accruing that are classified as troubled debt restructurings | $ 999,000 | $ 999,000 | |||
Number of loans on nonaccrual status that are classified as troubled debt restructurings | loan | 1 | ||||
Loans on nonaccrual status that are classified as troubled debt restructurings | $ 574,000 | $ 574,000 | |||
Number of loans modified as troubled debt restructurings that occurred during the year | loan | 1 | 2 | |||
Pre-Modification Outstanding Recorded Investment | $ 5,000 | $ 21,000 | |||
Post-Modification Outstanding Recorded Investment | 5,000 | 21,000 | |||
Specific allocations reported for the troubled debt restructurings | $ 188,000 | $ 228,000 | $ 188,000 | $ 228,000 | |
Number of payment defaults reported for troubled debt restructurings | loan | 0 | 0 | 0 | 0 | |
Troubled debt restructurings charged off | $ 0 | ||||
Total recorded investment for loans modified (other than through troubled debt restructuring) | $ 19,800,000 | $ 25,600,000 | $ 19,800,000 | $ 25,600,000 | |
Commercial | |||||
Troubled Debt Restructurings | |||||
Number of loans modified as troubled debt restructurings that occurred during the year | loan | 1 | ||||
Pre-Modification Outstanding Recorded Investment | $ 5,000 | ||||
Post-Modification Outstanding Recorded Investment | $ 5,000 | ||||
Consumer | |||||
Troubled Debt Restructurings | |||||
Number of loans modified as troubled debt restructurings that occurred during the year | loan | 2 | ||||
Pre-Modification Outstanding Recorded Investment | $ 21,000 | ||||
Post-Modification Outstanding Recorded Investment | $ 21,000 |
Loans and Allowance for Loan 32
Loans and Allowance for Loan Losses - Credit Quality Indicators (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Credit Quality Indicators | ||
Minimum outstanding balance of loans to be reviewed on a monthly basis | $ 25 | |
Total loans | 362,208 | $ 359,391 |
Pass | ||
Credit Quality Indicators | ||
Total loans | 355,080 | 354,709 |
Special Mention | ||
Credit Quality Indicators | ||
Total loans | 1,467 | 741 |
Substandard | ||
Credit Quality Indicators | ||
Total loans | 5,661 | 3,941 |
Commercial | Commercial | ||
Credit Quality Indicators | ||
Total loans | 54,851 | 60,388 |
Commercial | Commercial | Pass | ||
Credit Quality Indicators | ||
Total loans | 53,722 | 59,990 |
Commercial | Commercial | Substandard | ||
Credit Quality Indicators | ||
Total loans | 1,129 | 398 |
Real estate | Residential Real Estate | ||
Credit Quality Indicators | ||
Total loans | 82,222 | 78,422 |
Real estate | Residential Real Estate | Pass | ||
Credit Quality Indicators | ||
Total loans | 82,004 | 77,982 |
Real estate | Residential Real Estate | Special Mention | ||
Credit Quality Indicators | ||
Total loans | 56 | |
Real estate | Residential Real Estate | Substandard | ||
Credit Quality Indicators | ||
Total loans | 162 | 440 |
Construction | Commercial Real Estate | ||
Credit Quality Indicators | ||
Total loans | 52,247 | 38,168 |
Construction | Commercial Real Estate | Pass | ||
Credit Quality Indicators | ||
Total loans | 52,247 | 38,168 |
Auto | Consumer | ||
Credit Quality Indicators | ||
Total loans | 1,210 | 1,195 |
Auto | Consumer | Pass | ||
Credit Quality Indicators | ||
Total loans | 1,210 | 1,195 |
Other | Commercial Real Estate | ||
Credit Quality Indicators | ||
Total loans | 168,826 | 178,343 |
Other | Commercial Real Estate | Pass | ||
Credit Quality Indicators | ||
Total loans | 163,055 | 174,507 |
Other | Commercial Real Estate | Special Mention | ||
Credit Quality Indicators | ||
Total loans | 1,411 | 741 |
Other | Commercial Real Estate | Substandard | ||
Credit Quality Indicators | ||
Total loans | 4,360 | 3,095 |
Other | Consumer | ||
Credit Quality Indicators | ||
Total loans | 2,852 | 2,875 |
Other | Consumer | Pass | ||
Credit Quality Indicators | ||
Total loans | 2,842 | 2,867 |
Other | Consumer | Substandard | ||
Credit Quality Indicators | ||
Total loans | $ 10 | $ 8 |
Fair Value Measurements - Asset
Fair Value Measurements - Assets Measured on a Recurring and Nonrecurring Basis (Details) - USD ($) | 9 Months Ended | 12 Months Ended | |
Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |
Assets: | |||
Securities available-for-sale | $ 45,044,000 | $ 53,547,000 | |
Fair value, assets measured on recurring basis, unobservable input reconciliation | |||
Impaired loans | 3,631,000 | 2,453,000 | |
Principal balance of impaired loans | 70,000 | 0 | |
Valuation allowance | 13,000 | 0 | |
Increase in the provision for loan losses | $ 13,000 | 0 | |
Discount rate on appraisal values for loans and real estate properties | 15.00% | ||
U. S. government agencies and government sponsored entities | |||
Assets: | |||
Securities available-for-sale | $ 1,990,000 | 1,957,000 | |
Agency mortgage-backed securities: residential | |||
Assets: | |||
Securities available-for-sale | 22,446,000 | 27,957,000 | |
State and municipal | |||
Assets: | |||
Securities available-for-sale | 19,208,000 | 21,380,000 | |
Trust preferred security | |||
Assets: | |||
Securities available-for-sale | 1,400,000 | 1,240,000 | |
Corporate bonds | |||
Assets: | |||
Securities available-for-sale | 1,013,000 | ||
Level 2 | |||
Assets: | |||
Securities available-for-sale | 43,644,000 | 52,307,000 | |
Level 3 | |||
Assets: | |||
Securities available-for-sale | 1,400,000 | 1,240,000 | |
Recurring basis | Level 2 | |||
Assets: | |||
Securities available-for-sale | 43,644,000 | 52,307,000 | |
Recurring basis | Level 2 | U. S. government agencies and government sponsored entities | |||
Assets: | |||
Securities available-for-sale | 1,990,000 | 1,957,000 | |
Recurring basis | Level 2 | Agency mortgage-backed securities: residential | |||
Assets: | |||
Securities available-for-sale | 22,446,000 | 27,957,000 | |
Recurring basis | Level 2 | State and municipal | |||
Assets: | |||
Securities available-for-sale | 19,208,000 | 21,380,000 | |
Recurring basis | Level 2 | Corporate bonds | |||
Assets: | |||
Securities available-for-sale | 1,013,000 | ||
Recurring basis | Level 3 | |||
Assets: | |||
Securities available-for-sale | 1,400,000 | 1,240,000 | |
Recurring basis | Level 3 | Trust preferred security | |||
Assets: | |||
Securities available-for-sale | 1,400,000 | 1,240,000 | |
Fair value, assets measured on recurring basis, unobservable input reconciliation | |||
Recurring Level 3 assets, beginning of period balance | 1,240,000 | $ 1,340,000 | 1,340,000 |
Losses for the period included in other comprehensive income | 160,000 | (100,000) | |
Recurring Level 3 assets, end of period balance | 1,400,000 | $ 1,240,000 | $ 1,240,000 |
Residential Real Estate | Level 3 | |||
Fair value, assets measured on recurring basis, unobservable input reconciliation | |||
Impaired loans | $ 57,000 |
Fair Value Measurements - Quant
Fair Value Measurements - Quantitative and Qualitative Information of Level 3 Fair Value Measurements (Details) - USD ($) | Sep. 30, 2017 | Dec. 31, 2016 |
Valuation techniques | ||
Impaired loans | $ 3,631,000 | $ 2,453,000 |
Level 3 | Residential Real Estate | ||
Valuation techniques | ||
Impaired loans | $ 57,000 | |
Non-recurring basis | ||
Valuation techniques | ||
Financial assets measured at fair value | $ 0 |
Fair Value Measurements - Carry
Fair Value Measurements - Carrying Amount and Estimated Fair Values (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Financial Assets | ||
Interest-bearing deposits in other financial institutions | $ 18,086 | $ 11,018 |
Available-for-sale securities | 45,044 | 53,547 |
Loans, net of allowance | 357,356 | 354,537 |
Accrued interest receivable | 1,505 | 1,622 |
Federal Home Loan Bank stock | 2,053 | 2,025 |
Financial Liabilities | ||
Subordinated debentures | 5,000 | 5,000 |
Accrued interest payable | 254 | 220 |
Level 1 | ||
Financial Assets | ||
Cash and cash equivalents | 7,452 | 8,542 |
Interest-bearing deposits in other financial institutions | 18,086 | 11,018 |
Accrued interest receivable | 10 | 16 |
Financial Liabilities | ||
Demand and savings deposits | 223,484 | 225,942 |
Accrued interest payable | 15 | 12 |
Level 2 | ||
Financial Assets | ||
Available-for-sale securities | 43,644 | 52,307 |
Loans held for sale | 347 | 266 |
Accrued interest receivable | 226 | 268 |
Financial Liabilities | ||
Time deposits | 138,922 | 144,558 |
FHLB advances | 39,896 | 34,897 |
Accrued interest payable | 200 | 175 |
Level 3 | ||
Financial Assets | ||
Available-for-sale securities | 1,400 | 1,240 |
Loans, net of allowance | 357,117 | 354,300 |
Accrued interest receivable | 1,269 | 1,338 |
Financial Liabilities | ||
Subordinated debentures | 2,495 | 2,495 |
Accrued interest payable | 39 | 33 |
Carrying Amount | ||
Financial Assets | ||
Cash and cash equivalents | 7,452 | 8,542 |
Interest-bearing deposits in other financial institutions | 18,086 | 11,018 |
Available-for-sale securities | 45,044 | 53,547 |
Loans, net of allowance | 357,356 | 354,537 |
Loans held for sale | 341 | 264 |
Accrued interest receivable | 1,505 | 1,622 |
Federal Home Loan Bank stock | 2,053 | 2,025 |
Financial Liabilities | ||
Demand and savings deposits | 223,484 | 225,942 |
Time deposits | 139,113 | 144,497 |
FHLB advances | 40,000 | 35,000 |
Subordinated debentures | 5,000 | 5,000 |
Accrued interest payable | 254 | 220 |
Total | ||
Financial Assets | ||
Cash and cash equivalents | 7,452 | 8,542 |
Interest-bearing deposits in other financial institutions | 18,086 | 11,018 |
Available-for-sale securities | 45,044 | 53,547 |
Loans, net of allowance | 357,117 | 354,300 |
Loans held for sale | 347 | 266 |
Accrued interest receivable | 1,505 | 1,622 |
Financial Liabilities | ||
Demand and savings deposits | 223,484 | 225,942 |
Time deposits | 138,922 | 144,558 |
FHLB advances | 39,896 | 34,897 |
Subordinated debentures | 2,495 | 2,495 |
Accrued interest payable | $ 254 | $ 220 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Basic earnings per share: | ||||
Net income | $ 1,122 | $ 1,135 | $ 3,137 | $ 3,114 |
Less: Dividends on preferred stock during the quarter | (124) | (238) | (371) | |
Net income available for common stockholders | $ 1,122 | $ 1,011 | $ 2,899 | $ 2,743 |
Weighted Average Shares, basic | ||||
Weighted Average Shares, basic | 2,526,377 | 2,000,148 | 2,216,052 | 1,997,577 |
Weighted Average Shares, diluted | ||||
Net income available to common stockholders and assumed conversions | $ 1,122 | $ 1,135 | $ 3,137 | $ 3,114 |
Weighted Average Shares, diluted | 2,538,901 | 2,541,714 | 2,547,408 | 2,542,677 |
Per Share Amount | ||||
Basic earnings per common share (in dollars per share) | $ 0.44 | $ 0.50 | $ 1.30 | $ 1.37 |
Diluted earnings per common share (in dollars per share) | $ 0.44 | $ 0.45 | $ 1.23 | $ 1.23 |
Diluted earnings per share | ||||
Net income available to common stockholders and assumed conversions | $ 1,122 | $ 1,135 | $ 3,137 | $ 3,114 |
Convertible preferred stock | ||||
Effect of dilutive securities | ||||
Income | $ 124 | $ 238 | $ 371 | |
Convertible preferred stock (in shares) | 539,175 | 319,325 | 540,761 | |
Stock options | ||||
Effect of dilutive securities | ||||
Stock options (in shares) | 78 | 104 | ||
Performance share units | ||||
Effect of dilutive securities | ||||
Performance share units (in shares) | 12,524 | 2,313 | 12,031 | 4,235 |
Regulatory Capital Matters (Det
Regulatory Capital Matters (Details) $ in Thousands | 9 Months Ended | |
Sep. 30, 2017USD ($)item | Dec. 31, 2016USD ($) | |
Regulatory capital matters | ||
Number of classifications for prompt corrective action regulations | item | 5 | |
Capital conservation buffer (as a percent) | 1.25% | |
Tier one risk based minimum required capital conservation | 2.50% | |
Total Capital (to Risk-Weighted Assets) | ||
Actual, Amount | $ 51,307 | $ 48,671 |
For Capital Adequacy Purposes, Amount | $ 31,586 | $ 30,848 |
Total Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 12.99% | 12.62% |
For Capital Adequacy Purposes, Ratio (as a percent) | 8.00% | 8.00% |
Tier I Capital (to Risk-Weighted Assets) | ||
Actual, Amount | $ 46,455 | $ 43,852 |
For Capital Adequacy Purposes, Amount | $ 23,689 | $ 23,136 |
Tier I Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 11.77% | 11.37% |
For Capital Adequacy Purposes, Ratio (as a percent) | 6.00% | 6.00% |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | ||
Actual Amount | $ 41,446 | $ 31,585 |
For Capital Adequacy Purposes, Amount | $ 17,767 | $ 17,352 |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 10.50% | 8.19% |
For Capital Adequacy Purposes, Ratio (as a percent) | 4.50% | 4.50% |
Tier I Leverage Capital to Average Assets | ||
Actual, Amount | $ 46,455 | $ 43,852 |
For Capital Adequacy Purposes, Amount | $ 17,826 | $ 17,600 |
Tier I Capital (to Average Assets) | ||
Actual, Ratio (as a percent) | 10.42% | 9.97% |
For Capital Adequacy Purposes, Ratio (as a percent) | 4.00% | 4.00% |
Citizens First Bank, Inc. | ||
Total Capital (to Risk-Weighted Assets) | ||
Actual, Amount | $ 50,596 | $ 48,316 |
For Capital Adequacy Purposes, Amount | 31,564 | 30,843 |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Amount | $ 39,454 | $ 38,554 |
Total Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 12.82% | 12.53% |
For Capital Adequacy Purposes, Ratio (as a percent) | 8.00% | 8.00% |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Ratio (as a percent) | 10.00% | 10.00% |
Tier I Capital (to Risk-Weighted Assets) | ||
Actual, Amount | $ 45,744 | $ 43,497 |
For Capital Adequacy Purposes, Amount | 23,673 | 23,132 |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Amount | $ 31,564 | $ 30,843 |
Tier I Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 11.59% | 11.28% |
For Capital Adequacy Purposes, Ratio (as a percent) | 6.00% | 6.00% |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Ratio (as a percent) | 8.00% | 8.00% |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | ||
Actual Amount | $ 45,744 | $ 43,497 |
For Capital Adequacy Purposes, Amount | 17,754 | 17,349 |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Amount | $ 25,645 | $ 25,060 |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | ||
Actual, Ratio (as a percent) | 11.59% | 11.28% |
For Capital Adequacy Purposes, Ratio (as a percent) | 4.50% | 4.50% |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Ratio (as a percent) | 6.50% | 6.50% |
Tier I Leverage Capital to Average Assets | ||
Actual, Amount | $ 45,744 | $ 43,497 |
For Capital Adequacy Purposes, Amount | 17,873 | 17,600 |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Amount | $ 22,341 | $ 22,000 |
Tier I Capital (to Average Assets) | ||
Actual, Ratio (as a percent) | 10.24% | 9.89% |
For Capital Adequacy Purposes, Ratio (as a percent) | 4.00% | 4.00% |
To Be Well Capitalized Under Prompt Corrective Action Provisions, Ratio (as a percent) | 5.00% | 5.00% |
Preferred Stock (Details)
Preferred Stock (Details) - USD ($) | May 15, 2017 | Sep. 30, 2017 | Dec. 31, 2016 | Dec. 31, 2004 |
Preferred stock | ||||
Stock issued (in shares) | 0 | 237 | ||
Cumulative dividends (as a percent) | 6.50% | 6.50% | ||
Aggregate redemption price | $ 192,000 | |||
Common stock, outstanding shares | 2,019,052 | 2,526,377 | 2,000,852 | |
6.5% Cumulative convertible preferred stock | ||||
Preferred stock | ||||
Stock issued (in shares) | 250 | |||
Stated value (in dollars per share) | $ 31,992 | $ 31,992 | ||
Purchase price of stock issued | $ 7,998,000 | |||
Sales price of stock issued | $ 31,992 | |||
Cumulative dividends (as a percent) | 6.50% | |||
Aggregate redemption price | $ 191,952 | |||
Aggregate redemption price (in shares) | 229 | 6 | ||
Redemption price (in dollars per share) | $ 31,992 | |||
Conversion price (in dollars per share) | $ 14.06 | $ 14.06 | $ 15.50 | |
Period after the date of issuance preferred stock can be converted | 3 years | |||
Convertible preferred stock converted to common shares | 223 | |||
Preferred shares converted to common shares | 507,325 |