Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2018 | May 09, 2018 | |
Document Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Mar. 31, 2018 | |
Document Fiscal Year Focus | 2,018 | |
Document Fiscal Period Focus | Q1 | |
Trading Symbol | mfsf | |
Entity Registrant Name | MUTUALFIRST FINANCIAL INC | |
Entity Central Index Key | 1,094,810 | |
Current Fiscal Year End Date | --12-31 | |
Entity Well-known Seasoned Issuer | No | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Filer Category | Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 8,574,924 |
Consolidated Condensed Balance
Consolidated Condensed Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Assets | ||
Cash and due from banks | $ 11,681 | $ 8,763 |
Interest-bearing demand deposits | 29,388 | 18,578 |
Cash and cash equivalents | 41,069 | 27,341 |
Interest-bearing time deposits | 4,627 | 1,853 |
Investment securities available for sale (carried at fair value) | 354,145 | 277,378 |
Loans held for sale | 3,686 | 4,577 |
Loans, net of allowance for loan losses of $12,537 and $12,387, at March 31, 2018 and December 31, 2017, respectively | 1,436,889 | 1,167,758 |
Premises and equipment, net | 26,208 | 21,539 |
Federal Home Loan Bank stock | 12,820 | 11,183 |
Deferred tax asset, net | 10,665 | 7,530 |
Cash value of life insurance | 59,209 | 52,707 |
Goodwill | 23,869 | 1,800 |
Core deposit intangibles | 4,509 | 127 |
Other real estate owned and repossessed assets | 1,753 | 733 |
Other assets | 16,656 | 14,406 |
Total assets | 1,996,105 | 1,588,932 |
Deposits | ||
Noninterest-bearing | 288,996 | 194,134 |
Interest-bearing | 1,251,456 | 1,007,900 |
Total deposits | 1,540,452 | 1,202,034 |
Federal Home Loan Bank advances | 230,546 | 217,163 |
Other borrowings | 18,110 | 4,232 |
Other liabilities | 15,935 | 15,221 |
Total liabilities | 1,805,043 | 1,438,650 |
Commitments and Contingencies | ||
Stockholders' Equity | ||
Common stock, $.01 par value Authorized - 20,000,000 shares Issued and outstanding - 8,574,924 and 7,389,394 shares at March 31, 2018 and December 31, 2017, respectively | 86 | 74 |
Additional paid-in capital | 117,630 | 75,319 |
Retained earnings | 76,971 | 74,508 |
Accumulated other comprehensive income (loss) | (3,625) | 381 |
Total stockholders' equity | 191,062 | 150,282 |
Total liabilities and stockholders' equity | $ 1,996,105 | $ 1,588,932 |
Consolidated Condensed Balance3
Consolidated Condensed Balance Sheets (Parenthetical) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Statement Of Financial Position [Abstract] | ||
Allowance for loan losses | $ 12,537,000 | $ 12,387,000 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, Authorized | 20,000,000 | 20,000,000 |
Common stock, shares Issued | 8,574,924 | 7,389,394 |
Common stock, shares outstanding | 8,574,924 | 7,389,394 |
Consolidated Condensed Statemen
Consolidated Condensed Statements of Income - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Interest and Dividend Income | ||
Loans receivable | $ 14,325,000 | $ 12,249,000 |
Investment securities | 2,166,000 | 1,720,000 |
Federal Home Loan Bank stock | 190,000 | 115,000 |
Deposits with financial institutions | 67,000 | 25,000 |
Total interest and dividend income | 16,748,000 | 14,109,000 |
Interest Expense | ||
Deposits | 2,107,000 | 1,465,000 |
Federal Home Loan Bank advances | 962,000 | 886,000 |
Other | 95,000 | 45,000 |
Total interest expense | 3,164,000 | 2,396,000 |
Net Interest Income | 13,584,000 | 11,713,000 |
Provision for loan losses | 450,000 | 200,000 |
Net Interest Income After Provision for Loan Losses | 13,134,000 | 11,513,000 |
Non-interest Income | ||
Service fee income | 1,564,000 | 1,400,000 |
Net realized gain on sales of available for sale securities | 154,000 | 129,000 |
Commissions | 1,262,000 | 1,196,000 |
Net gains on sales of loans | 635,000 | 770,000 |
Net servicing fees | 150,000 | 101,000 |
Increase in cash value of life insurance | 289,000 | 272,000 |
Gain (loss) on sale of other real estate and repossessed assets | (68,000) | 54,000 |
Other income | 449,000 | 202,000 |
Total non-interest income | 4,435,000 | 4,124,000 |
Non-interest Expenses | ||
Salaries and employee benefits | 7,289,000 | 6,726,000 |
Net occupancy expenses | 897,000 | 809,000 |
Equipment expenses | 556,000 | 427,000 |
Data processing fees | 593,000 | 554,000 |
ATM and debit card expenses | 471,000 | 418,000 |
Deposit insurance | 257,000 | 213,000 |
Professional fees | 782,000 | 396,000 |
Advertising and promotion | 360,000 | 312,000 |
Software subscriptions and maintenance | 594,000 | 569,000 |
Other real estate and repossessed assets | 45,000 | 47,000 |
Other expenses | 1,133,000 | 935,000 |
Total non-interest expenses | 12,977,000 | 11,406,000 |
Income Before Income Tax | 4,592,000 | 4,231,000 |
Income tax expense | 585,000 | 1,025,000 |
Net Income | $ 4,007,000 | $ 3,206,000 |
Earnings Per Common Share | ||
Basic | $ 0.51 | $ 0.44 |
Diluted | 0.50 | 0.43 |
Dividends Per Common Share | $ 0.18 | $ 0.16 |
Consolidated Condensed Stateme5
Consolidated Condensed Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Statement Of Income And Comprehensive Income [Abstract] | ||
Net income | $ 4,007 | $ 3,206 |
Other Comprehensive Income (Loss) | ||
Net unrealized holding gain (loss) on securities available for sale | (4,931) | 715 |
Reclassification adjustment for realized gains included in net income | (154) | (129) |
Other comprehensive income, before tax, total | (5,085) | 586 |
Income tax (benefit) expense related to other comprehensive income | 1,079 | (195) |
Other comprehensive income (loss), net of tax | (4,006) | 391 |
Comprehensive Income | $ 1 | $ 3,597 |
Consolidated Condensed Stateme6
Consolidated Condensed Statement of Stockholders' Equity - 3 months ended Mar. 31, 2018 - USD ($) $ in Thousands | Common Stock | Additional paid-in capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total |
Beginning Balance at Dec. 31, 2017 | $ 74 | $ 75,319 | $ 74,508 | $ 381 | $ 150,282 |
Net income | 4,007 | 4,007 | |||
Other comprehensive income, net of taxes | (4,006) | (4,006) | |||
Cash dividends, common stock | (1,544) | (1,544) | |||
Issuance of commons stock related to acquisition | 12 | 42,311 | 42,323 | ||
Ending Balance at Mar. 31, 2018 | $ 86 | $ 117,630 | $ 76,971 | $ (3,625) | $ 191,062 |
Consolidated Condensed Stateme7
Consolidated Condensed Statement of Stockholders' Equity (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Consolidated Condensed Statement of Stockholders' Equity [Abstract] | ||
Cash dividends, common stock, per share | $ 0.18 | $ 0.16 |
Consolidated Condensed Stateme8
Consolidated Condensed Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Operating Activities | ||
Net income | $ 4,007 | $ 3,206 |
Items not requiring cash | ||
Provision for loan losses | 450 | 200 |
Depreciation and amortization | 1,269 | 1,125 |
Increase in cash value of life insurance | (289) | (272) |
Loans originated for sale | (19,259) | (22,548) |
Proceeds from sales of loans held for sale | 20,729 | 22,243 |
Net gain on sale of loans | (635) | (770) |
Net gain on sale of securities, available for sale | (154) | (129) |
Gain on bank owned life insurance | (326) | |
(Gain) loss on sale of other real estate and repossessed assets | 68 | (54) |
Change in | ||
Interest receivable and other assets | 927 | 1,441 |
Interest payable and other liabilities | (541) | (775) |
Other adjustments | (39) | 15 |
Net cash provided by operating activities | 6,207 | 3,682 |
Investing Activities | ||
Net change in interest-bearing time deposits | 5,973 | (912) |
Purchases of securities | ||
Available for sale | (37,305) | (15,934) |
Proceeds from maturities and paydowns of securities | ||
Available for sale | 6,332 | 6,730 |
Proceeds from sales of securities, available for sale | 36,811 | 5,681 |
Purchase of Federal Home Loan Bank stock | (258) | |
Net change in loans | (17,736) | 1,257 |
Net cash and cash equivalents paid in acquisition | (7,673) | |
Purchases of premises and equipment | (390) | (201) |
Proceeds from real estate owned sales | 366 | 503 |
Proceeds from sale of real estate held for investment | 502 | |
Proceeds from bank owned life insurance | 1,669 | |
Proceeds from sale of premises and equipment | 67 | |
Net cash used in investing activities | (11,886) | (2,632) |
Net change in | ||
Noninterest-bearing, interest-bearing demand and savings deposits | 19,727 | 16,525 |
Certificates of deposit | 3,462 | 1,016 |
Proceeds from FHLB advances | 112,600 | 77,500 |
Repayments of FHLB advances | (124,700) | (99,900) |
Proceeds from other borrowings | 10,000 | 290 |
Repayments other borrowings | (138) | |
Cash dividends | (1,544) | (1,176) |
Stock options exercised | 139 | |
Net cash provided by (used in) financing activities | 19,407 | (5,606) |
Net Change in Cash and Cash Equivalents | 13,728 | (4,556) |
Cash and Cash Equivalents, Beginning of Period | 27,341 | 26,860 |
Cash and Cash Equivalents, End of Period | 41,069 | 22,304 |
Additional Cash Flows Information | ||
Interest paid | 3,026 | 2,292 |
Transfers from loans to foreclosed assets | 445 | 273 |
Mortgage servicing rights capitalized | 56 | 61 |
Purchase of securities, due to broker | $ 1,052 | |
Fair value of assets acquired | 406,928 | |
Cash paid in acquisition | (18,999) | |
Common common stock issued | (42,323) | |
Liabilities Assumed | $ 345,606 |
Basis of Presentation
Basis of Presentation | 3 Months Ended |
Mar. 31, 2018 | |
Basis of Presentation [Abstract] | |
Basis of Presentation | Note 1: Basis of Presentation The consolidated condensed financial statements include the accounts of MutualFirst Financial, Inc. ( MutualFirst or the “Company”), its wholly owned subsidiaries, MFBC Statutory Trust, MutualFirst Risk Management, Inc., Mutual Risk Advisors, Inc., and MutualBank, an Indiana commercial bank (“Mutual” or the “Bank”), Mutual’s wholly owned subsidiaries, First MFSB Corporation, Mishawaka Financial Services, Summit Service Corp. and the wholly owned subsidiary of Summit Service Corp., Summit Mortgage Inc. (“Summit”), Mutual Federal Investment Company (“MFIC”), and MFIC majority owned subsidiary, Mutual Federal REIT, Inc. All significant inter-company accounts and transactions have been eliminated in consolidation. These companies conform to accounting principles generally accepted in the United States of America and reporting practices followed by the banking industry. The more significant of the policies are described below. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 15, 2018. The interim consolidated condensed financial statements at and for the three months ended March 31, 2018 and 2017, have not been audited by independent accountants, but in the opinion of management, reflect all adjustments necessary to present fairly the financial position, results of operations and cash flows for such periods. The results of operations for the period are not necessarily indicative of the results to be expected for the full year. The Consolidated Condensed Balance Sheet of the Company as of December 31, 2017 has been derived from the Audited Consolidated Balance Sheet of the Company as of that date. |
Acquisitions
Acquisitions | 3 Months Ended |
Mar. 31, 2018 | |
Acquisitiion [Abstract] | |
Acquisitiion | Note 2 : Acquisitions On February 28, 2018 , the Company completed the 100% acquisition of Universal Bancorp (“Universal”) . Universal and BloomBank, a wholly-owned subsidiary of Universal, merged with and into the Company and the Bank, respectively. BloomBank was headquartered in Bloomfield, Indiana and had 13 retail financial center offices serving counties in central and southern Indiana. Under terms of the merger agreement, shareholders of Universal received fixed consideration of 15.6 shares of MutualFirst common stock and $250.00 in cash for each share of Universal common stock. The Company issued approximately 1.2 million shares of common stock, which was valued at approximately $42.3 million. Based upon the February 28, 2018 closing price of $35.70 per share of MutualFirst common stock, the transaction has an implied valuation of approximately $61.3 million. The Company incurred approximately $605,000 in expenses related to the acquisition in the first three months of 2018. These expenses are classified in the non-interest expense section of the income statement, primarily in professional fees and other expenses. As a result of the acquisition, the Company was able to increase both its deposit and loan base and expects to reduce costs through economies of scale. Goodwill resulted from this transaction due to the expected synergies and economies of scale. Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired , liabilities assumed and related deferred tax impacts , which are based on assumptions that are subject to change as management continues to evaluate , the purchase price for the Universal acquisition is detailed in the following table. If prior to the end of the one-year measurement period for finalizing the purchase price allocation, information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be recorded in the reporting period in which the adjustment amounts are determined. The measurement period adjustments will be calculated as if the accounting had been completed as of the acquisition date. Assets Liabilities Cash and cash equivalents $ 11,326 Deposits Interest-bearing time deposits 8,747 Non-interest bearing $ 81,061 Investment securities, available for sale 87,817 NOW accounts 66,372 Savings and money market 85,690 Loans Certificated of deposits 82,107 Commercial 203,621 Total deposits 315,230 Residential mortgage 36,410 Consumer 12,532 Borrowings 25,463 Total loans 252,563 Interest payable 81 Subordinated debt 4,000 Premises and equipment, net 4,799 Other liabilities 832 Federal Home Loan Bank stock 1,637 Total liabilities assumed $ 345,606 Deferred tax asset, net 2,056 Cash value of life insurance 7,556 Goodwill 22,069 Core deposit intangible 4,545 Interest receivable 1,259 Other real estate owned and repossessed assets 1,009 Other assets 1,545 Total assets purchased $ 406,928 Common shares issued $ 42,323 Cash paid 18,999 Total purchase price $ 61,322 Of the total purchase price, $4.5 million has been allocated to a core deposit intangible that will be amortized over its estimated life of 15 years. Of the remaining purchase price, $22.1 million has been allocated to goodwill, which is not deductible for tax purposes. Loans acquired had a fair value of $252.6 million. The contractual principal at the acquisition date was $257.2 million and the estimate of the contractual cash flows not expected to be collected is $4.6 million. Pro Forma Financial Information The results of operations of Universal Bancorp have been included in the Corporation’s consolidated financial statements since the acquisition date. The following schedule includes pro forma results for the three months ended March 31, 2018 and 2017, as if the Universal acquisition occurred as of the beginning of the reporting period s presented . Three Months Ended March 31, 2018 2017 Summary of Operations Net interest income $ 15,875 $ 15,621 Provision for loan losses (450) (200) Net interest income after provision $ 15,425 $ 15,421 Non-interest income 4,713 4,730 Non-interest expense (18,795) (14,970) Income before income taxes $ 1,343 $ 5,181 Income tax benefit (expense) 208 (1,212) Net income to common shareholders $ 1,551 $ 3,969 Basic earnings per share $ 0.18 $ 0.47 Diluted earnings per share $ 0.18 $ 0.46 The pro-forma information for March 31, 2018 includes operating revenue from Universal of $1.4 million since the date of acquisition. Earnings of Universal since the acquisition date, net of tax and non-recurring expenses related to the acquisition were $1.2 million as of March 31, 2018. The pro forma information is presented for information purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results. |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Note 3: Earnings Per Share Earnings per share were computed as follows: Three Months Ended March 31, 2018 2017 Net Income Weighted- Average Shares Per-Share Amount Net Income Weighted- Average Shares Per-Share Amount Basic Earnings Per Share Net income $ 4,007 7,810,916 $ 0.51 $ 3,206 7,332,455 $ 0.44 Effect of Dilutive Securities Stock options 154,977 148,026 Diluted Earnings Per Share Net income available and assumed conversions $ 4,007 7,965,893 $ 0.50 $ 3,206 7,480,481 $ 0.43 As of March 31, 2018 and 2017, the exercise price for all options was lower than the average market price of the common shares. |
Impact of Accounting Pronouncem
Impact of Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2018 | |
Impact of Accounting Pronouncements [Abstract] | |
Impact of Accounting Pronouncements | Note 4: Impact of Accounting Pronouncements In March 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-05, Income Taxes (Topic 740) – Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin (“SAB”) No. 118. The ASU amends the Accounting Standards Codification to incorporate various SEC paragraphs pursuant to the issuance of SAB 118. SAB 118 addresses the application of generally accepted accounting principles in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Cuts and Jobs Act. The Company has assessed ASU 2018-05 and does not expect it to have a material impact on the Company’s accounting and disclosures. In February 2018, the FASB issued Accounting Standards Update (“ASU”) 2018-02, Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which provides financial statement preparers with an option to reclassify stranded tax effects within AOCI to retained earnings in each period in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act (or portion thereof) is recorded. The amendments are effective for all organizations for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted. The Company has assessed ASU 2018-02 and does not expect it to have a material impact on the Company’s accounting and disclosures. In January 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350)-Simplifying the Test for Goodwill Impairment. These amendments eliminate Step 2 from the goodwill impairment test. The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The guidance is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim goodwill impairment tests performed on testing dates after January 1, 2017. ASU 2017-04 should be adopted on a prospective basis. The Company has assessed ASU 2017-04 and does not expect it to have a material impact on its accounting and disclosures. In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805)-Clarifying the Definition of a Business. ASU 2017-01 provides amendments to clarify the definition of a business and affect all companies and other reporting organizations that must determine whether they have acquired or sold a business. The amendments are intended to help companies and other organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied prospectively as of the beginning of the period of adoption. The Company adopted this ASU in the first quarter of 2018. Adoption of this ASU did not have a significant effect on the Company’s consolidated financial statements. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The ASU is intended to address diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows by specifically addressing eight specific areas. The amendments are effective for the Company for annual and interim periods beginning in the first quarter of 2018. The Company adopted this ASU in the first quarter of 2018. Adoption of this ASU did not have a significant effect on the Company’s consolidated financial statements. In June 2016, the Financial Accounting Standards Board (FASB) issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Statements. Topic 326 amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. The ASU is intended to provide financial statement users with useful information about the expected credit losses on financial instruments and other commitments to extend credit. · The ASU requires financial assets measured at amortized cost (primarily loans) be presented at the amount net of a valuation allowance for credit losses, and that the income statement include the measurement of credit losses for newly recognized financial assets as well as changes in expected losses on previously recognized financial assets. The provisions of this ASU does not specify the method for measuring expected credit losses, and an entity is allowed to apply methods that reasonably reflect its expectations of the credit loss estimate. The new model will be based on relevant information including past events, historical experience, current conditions, and reasonable and supportive forecasts that affect the collectability of the asset. The provisions of this ASU differ from current U.S. generally accepted accounting principles (“GAAP”) in that current U.S. GAAP generally delays recognition of the full amount of credit losses until the loss is probable of occurring. · This ASU requires that credit losses on available-for-sale debt securities be presented as an allowance rather than as a write-down. This ASU will be effective for the Company for interim and annual periods beginning in the first quarter of 2020. Earlier adoption is permitted beginning in the first quarter of 2019. The Company is in the evaluation stage for this ASU in order to determine the most appropriate method of implementation and all resources and data (both current and historical) needed. In February 2016, the FASB issued ASU 2016-02, Leases. The objective of the amendment is to establish the principles that lessees and lessors shall apply to report useful information to users of financial statements about the amount, timing, and uncertainty of cash flows arising from a lease. These changes will increase transparency among companies by recognizing lease assets and liabilities on the balance sheet and disclosing additional information about lease arrangements. The amendments in this update are effective for annual and interim periods beginning in the first quarter of 2019. The Company has operating leases in place for some locations as well as equipment and is in the early stages of evaluating the potential impact of adopting this amendment. In January 2016, the FASB issued ASU 2016-01, Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. The amendments in this Update require: (1) all equity investments to be measured at fair value with changes in the fair value recognized through net income (other than those accounted for under equity method of accounting or those that result in consolidation of the investee); (2) an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; and (3) eliminates the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet for public business entities. The new guidance is effective for the Company for annual and interim periods beginning in the first quarter of 2018. The Company adopted ASU 2016-01 on January 1, 2018 and it did not have a material effect on the Company’s consolidated financial statements. In March 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers . This ASU states that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU affects entities that enter into contracts with customers to transfer goods or services or enter into contracts for the transfer of nonfinancial assets, unless those contracts are within the scope of other standards. In August 2015, the FASB issued ASU 2015-14, "Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date," which deferred the effective date of ASU 2014-09 for public entities to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company’s revenue is comprised of interest income on financial assets, which is explicitly excluded from the scope of ASU 2014-09, and non-interest income. We have completed our evaluation of the impact of ASU 2014-09 on components of our non-interest income including trust and investment management fees, insurance commissions and fees and have not found any significant changes to our methodology of recognizing revenue. As required by the ASU, the Company adopted the standard on January 1, 2018 and it did not have a material effect on the Company’s consolidated financial statements. See Item 2 of this Form 10-Q “Critical Accounting Policies” for additional information. |
Investment Securities
Investment Securities | 3 Months Ended |
Mar. 31, 2018 | |
Investment Securities [Abstract] | |
Investment Securities | Note 5: Investment Securities The amortized costs and approximate fair values, together with gross unrealized gains and losses on securities, are in the tables below. All mortgage-backed securities and collateralized mortgage obligations held as of March 31, 2018 and December 31, 2017 were guaranteed by government sponsored entities, government corporations or federal agencies. March 31, 2018 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 96,027 $ 250 $ (2,014) $ 94,263 Collateralized mortgage obligations 111,800 95 (2,278) 109,617 Municipal obligations 137,909 2,141 (1,572) 138,478 Corporate obligations 12,966 22 (1,201) 11,787 Total investment securities $ 358,702 $ 2,508 $ (7,065) $ 354,145 December 31, 2017 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 68,335 $ 225 $ (762) $ 67,798 Collateralized mortgage obligations 88,488 58 (1,296) 87,250 Municipal obligations 107,060 3,709 (274) 110,495 Corporate obligations 12,966 69 (1,200) 11,835 Total investment securities $ 276,849 $ 4,061 $ (3,532) $ 277,378 The amortized cost and fair value of securities available for sale at March 31, 2018 , by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Available for Sale Description of Securities Amortized Cost Fair Value Security obligations due Within one year $ 662 $ 674 One to five years 10,483 10,515 Five to ten years 29,725 30,510 After ten years 110,005 108,566 150,875 150,265 Mortgage-backed securities 96,027 94,263 Collateralized mortgage obligations 111,800 109,617 Totals $ 358,702 $ 354,145 Proceeds from sales of securities available for sale for the three months ended March 31, 2018 and 2017 w ere $36.8 million and $5.7 million, respectively. Gross gains were recognized on the sales for the three months ended March 31, 2018 and 2017 of $154,000 and $129,000 , respectively. There were no gross losses recognized on the sales of securities for the three months ended March 31, 2018 or 2017 . Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at March 31, 2018 and December 31, 2017 was $ 206.0 million and $14 2 . 9 million, respectively, which were approximately 58.2% and 51.5% , respectively, of the Company’s investment portfolio at those dates. Based on our evaluation of available evidence, including recent changes in market interest rates, management believes the fair value for the securities at less than historical cost for the periods presented are temporary. Should the impairment of any of these securities become other-than-temporary , the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. During the first thre e months of 201 8 and 2017 , the Bank determined that its security holdings had no other-than-temporary impairment. The following tables show the gross unrealized losses and fair value of the Company’s investments , aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2018 and December 31, 2017: March 31, 2018 Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available for Sale Securities Mortgage-backed securities $ 33,554 $ (815) $ 26,218 $ (1,199) $ 59,772 $ (2,014) Collateralized mortgage obligations 64,859 (1,034) 27,433 (1,244) 92,292 (2,278) Municipal obligations 41,553 (1,005) 9,671 (567) 51,224 (1,572) Corporate obligations - - 2,722 (1,201) 2,722 (1,201) Total temporarily impaired securities $ 139,966 $ (2,854) $ 66,044 $ (4,211) $ 206,010 $ (7,065) December 31, 2017 Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available for Sale Securities Mortgage-backed securities $ 21,975 $ (127) $ 27,675 $ (635) $ 49,650 $ (762) Collateralized mortgage obligations 47,153 (400) 28,887 (896) $ 76,040 $ (1,296) Municipal obligations 4,479 (64) 10,041 (210) 14,520 (274) Corporate obligations - - 2,722 (1,200) 2,722 (1,200) Total temporarily impaired securities $ 73,607 $ (591) $ 69,325 $ (2,941) $ 142,932 $ (3,532) Mortgage-Backed Securities (MBS) and Collateralized Mortgage Obligations (CMO) The unrealized losses on the Company’s investment in MBSs and CMOs were caused by interest rate changes and illiquidity . The Company expects to recover the amortized cost basis over the term of the securities. Because (1) the decline in market value is attributable to changes in interest rates and illiquidity and not credit quality, (2) the Company does not intend to sell the investments and (3) it is more likely than not the Company will not be required to sell the investments before recovery of their amortized cost bases, which may be at maturity, the Company does not consider any of these investments to be other-than-temporarily impaired at March 31, 2018 . Municipal Obligations The unrealized losses on the Company’s investments in securities of state and political subdivisions were caused by changes in interest rates and illiquidity . The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the par value of the investments. The Company does not intend to sell these investments and it is more likely than not that the Company will not be required to sell these investments. The Company does not consider any of these investment securities to be other-than-temporarily impaired at March 31, 2018 . Corporate Obligations The Company’s unrealized loss es on investments in corporate obligations primarily relates to two investment s in pooled trust preferred securit ies . The unrealized losses were primarily caused by ( 1 ) a decrease in performance and regulatory capital resulting from exposure to subprime mortgages and ( 2 ) a sector downgrade by industry analysts. Other-Than-Temporary Impairment (OTTI) Upon acquisition of a security, the Company decides whether it is within the scope of the accounting guidance for beneficial interests in securitized financial assets or whether it will be evaluated for impairment under the accounting guidance for investments in debt and equity securities. The accounting guidance for beneficial interests in securitized financial assets provides incremental impairment guidance for a subset of the debt securities within the scope of the guidance for investments in debt and equity securities. For securities that are a beneficial interest in securitized financial assets, the Company uses the beneficial interests in securitized financial asset impairment model. For securities that are not a beneficial interest in securitized financial assets, the Company uses debt and equity securities impairment accounting model. The Company conducts periodic reviews to identify and evaluate each investment security to determine whether an other-than-temporary impairment has occurred. Economic models are used to determine whether an other-than-temporary impairment has occurred on these securities. While all securities are considered, the securities primarily impacted by other-than-temporary impairment testing are private-label mortgage-backed securities and trust preferred securities . The Bank’s trust preferred securities valuation was prepared by an independent third party. Their approach to determining fair value involved several steps including: · Detailed credit and structural evaluation of each piece of collateral in the trust preferred securities; · Collateral performance projections for each piece of collateral in the trust preferred security; · Terms of the trust preferred structure, as laid out in the indenture; and · Discounted cash flow modeling. MutualFirst Financial uses market-based yield indicators as a baseline for determining appropriate discount rates, and then adjusts the resulting discount rates on the basis of its credit and structural analysis of specific trust preferred securities. The primary focus is on the returns a fixed income investor would require in order to allocate capital on a risk adjusted basis. There is currently little demand for pooled trust preferred securities; however, the Company looks principally to market yields for stand-alone trust preferred securities issued by banks, thrifts and insurance companies for which there is an active and liquid market. The next step is to make a series of adjustments to reflect the differences that exist between these products (both credit and structural) and, most importantly, to reflect idiosyncratic credit performance differences (both actual and projected) between these products and the underlying collateral in the specific trust preferred security. Importantly, as part of the analysis described above, MutualFirst considers the fact that structured instruments frequently exhibit leverage not present in stand-alone instruments, and makes adjustments as necessary to reflect this additional risk. Pooled Trust Preferred Securities . The Bank has invested in pooled trust preferred securities. At March 31, 2018 , the current book valu e of our pooled trust preferred securities was $3.9 million. The original par value of these securities was $4.0 million . All pooled trust preferred securities owned were performing as agreed in the first three months of 201 8 . As of May 2017, current Moody’s rated these bonds as Aa3 for Alesco Preferred Funding IX and Ba2 for U.S. Capital Funding I. All pooled trust preferred securities owned by the Bank are exempt from the Volcker Rule. The following table provides additional information related to the Bank’s investment in pooled trust preferred securities as of March 31, 2018: Deal Name Class Original Par Book Value Fair Value Unrealized Loss Realized Losses 2018 Lowest Ratings Number of Banks / Insurance Cos. Currently Performing Total Number of Banks and Insurance Cos. In Issuance (Unique) Actual Deferrals/ Defaults (as a % of original collateral) Total Projected Defaults (as a % of performing collateral) (1) Excess subordination (after taking into account best estimate of future deferrals/ defaults) (2) (Dollars in Thousands) Alesco Preferred Funding IX Aa3 $ 1,000 $ 923 $ 599 $ (323) $ - CCC- 45 48 2.85 % 8.23 % 53.61 % U.S. Capital Funding I B3 3,000 3,000 2,122 (878) - Caa1 26 30 5.92 % 5.92 % 12.29 % $ 4,000 $ 3,923 $ 2,721 $ (1,201) $ - (1) A 10% recovery is applied to all projected defaults by depository institutions. A 15% recovery is applied to all projected defaults by insurance companies. No recovery is applied to current defaults. (2) Excess subordination represents the additional defaults in excess of both current and projected defaults that the CDO can absorb before the bond experiences any credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a deal can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages. |
Loans and Allowance
Loans and Allowance | 3 Months Ended |
Mar. 31, 2018 | |
Loans and Allowance [Abstract] | |
Loans and Allowance | Note 6: Loans and Allowance Classes of loans at March 31, 2018 and December 31, 2017 include: March 31, December 31, 2018 2017 Real estate Commercial $ 490,885 $ 318,684 Commercial construction and development 52,889 28,164 Consumer closed end first mortgage 476,422 444,243 Consumer open end and junior liens 75,942 69,477 Total real estate loans 1,096,138 860,568 Other loans Consumer loans Auto 22,110 19,640 Boat/RVs 175,747 169,238 Other 6,190 6,188 Commercial and industrial 152,276 131,079 Total other loans 356,323 326,145 Total loans 1,452,461 1,186,713 Undisbursed loans in process (9,502) (13,071) Unamortized deferred loan costs, net 6,467 6,503 Allowance for loan losses (12,537) (12,387) Net loans $ 1,436,889 $ 1,167,758 The risk characteristics of each loan portfolio segment are as follows: Commercial Real estate These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type and geographic location. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. Construction and Development Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analyses of absorption and lease rates and financial analyses of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the complete project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing. Commercial and Industrial Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. Consumer Real Estate and Other Consumer Loans With respect to residential loans that are secured by consumer closed end first mortgages and are primarily owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires Private Mortgage Insurance if that ratio is exceeded. Consumer open end and junior lien loans are typically secured by a subordinate interest in 1-4 family residences, and other consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers. Nonaccrual Loans and Past Due Loans Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when the loan is greater than 90 days past due, the borrower , in management’s opinion, may be unable to meet payment obligations as they become due or when required by regulatory provisions. All interest accrued but not collected for loans that are placed on nonaccrual status or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status . Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured and generally only after six months of satisfactory performance. Nonaccrual loans, segregated by class of loans, as of March 31, 2018 and December 31, 2017 are as follows: March 31, December 31, 2018 2017 Real estate Commercial $ 1,377 $ 1,107 Commercial construction and development - - Consumer closed end first mortgage 3,616 3,409 Consumer open end and junior liens 223 309 Consumer loans Auto 11 22 Boat/RVs 367 198 Other 52 16 Commercial and industrial 182 159 Total nonaccrual loans $ 5,828 $ 5,220 An age analysis of the Company’s past due loans, segregated by class of loans, as of March 31, 2018 and December 31, 2017 are as follows: March 31, 2018 30-59 Days Past Due 60-89 Days Past Due 90 Days or More Past Due Total Past Due Current Total Loans Receivable Total Loans 90 Days Past Due and Accruing Real estate Commercial $ 2,263 $ 3,407 $ 905 $ 6,575 $ 484,310 $ 490,885 $ - Commercial construction and development 40 - - 40 52,849 52,889 - Consumer closed end first mortgage 5,583 1,462 3,004 10,049 466,373 476,422 22 Consumer open end and junior liens 295 101 211 607 75,335 75,942 10 Consumer loans Auto 102 45 10 157 21,953 22,110 - Boat/RVs 718 299 230 1,247 174,500 175,747 - Other 132 9 57 198 5,992 6,190 5 Commercial and industrial 275 9 183 467 151,809 152,276 - Total $ 9,408 $ 5,332 $ 4,600 $ 19,340 $ 1,433,121 $ 1,452,461 $ 37 December 31, 2017 30-59 Days Past Due 60-89 Days Past Due 90 Days or More Past Due Total Past Due Current Total Loans Receivable Total Loans 90 Days Past Due and Accruing Real estate Commercial $ 2,171 $ 3,311 $ 998 $ 6,480 $ 312,204 $ 318,684 $ - Commercial construction and development - - - - 28,164 28,164 - Consumer closed end first mortgage 5,914 1,340 3,224 10,478 433,765 444,243 31 Consumer open end and junior liens 540 123 264 927 68,550 69,477 - Consumer loans Auto 114 24 1 139 19,501 19,640 - Boat/RVs 1,613 338 103 2,054 167,184 169,238 - Other 65 18 12 95 6,093 6,188 - Commercial and industrial 276 10 159 445 130,634 131,079 - Total $ 10,693 $ 5,164 $ 4,761 $ 20,618 $ 1,166,095 $ 1,186,713 $ 31 Impaired Loans Loans are considered impaired in accordance with the impairment accounting guidance (ASC 310-10-35-16), when , based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. Interest on impaired loans is recorded based on the performance of the loan. All interest received on impaired loans that are on nonaccrual status is accounted for on the cash-basis method until qualifying for return to accrual status . Interest is accrued per the contract for impaired loans that are performing. The following tables present impaired loans as of and for the three month periods ended March 31, 2018 and 2017 and as of and for the year ended December 31, 2017 . March 31, 2018 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 801 $ 801 $ - $ 839 $ - Commercial construction and development 668 668 - 684 7 Consumer closed end first mortgage 1,411 1,411 - 1,477 1 Commercial and industrial 152 152 - 212 - Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 1 Total Real estate Commercial $ 1,015 $ 1,015 $ 100 $ 1,053 $ 1 Commercial construction and development $ 668 $ 668 $ - $ 684 $ 7 Consumer closed end first mortgage $ 1,411 $ 1,411 $ - $ 1,477 $ 1 Commercial and industrial $ 152 $ 152 $ - $ 212 $ - Total $ 3,246 $ 3,246 $ 100 $ 3,426 $ 9 March 31, 2017 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 813 $ 813 $ - $ 739 $ - Commercial construction and development 792 792 - 807 9 Consumer closed end first mortgage 1,850 1,850 - 1,859 - Commercial and industrial 179 179 - 183 1 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 - Total Real estate Commercial $ 1,027 $ 1,027 $ 100 $ 953 $ - Commercial construction and development $ 792 $ 792 $ - $ 807 $ 9 Consumer closed end first mortgage $ 1,850 $ 1,850 $ - $ 1,859 $ - Commercial and industrial $ 179 $ 179 $ - $ 183 $ 1 Total $ 3,848 $ 3,848 $ 100 $ 3,802 $ 10 December 31, 2017 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 878 $ 878 $ - $ 765 $ 1 Commercial construction and development 700 700 - 762 33 Consumer closed end first mortgage 1,543 1,543 - 1,451 1 Consumer open end and junior liens - Commercial and industrial 272 342 - 216 5 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 - Total Real estate Commercial $ 1,092 $ 1,092 $ 100 $ 979 $ 1 Commercial construction and development $ 700 $ 700 $ - $ 762 $ 33 Consumer closed end first mortgage $ 1,543 $ 1,543 $ - $ 1,451 $ 1 Consumer open end and junior liens $ - $ - $ - $ - $ - Commercial and industrial $ 272 $ 342 $ - $ 216 $ 5 Total $ 3,607 $ 3,677 $ 100 $ 3,408 $ 40 The following information presents the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of March 31, 2018 . Commercial Loan Grades Definition of Loan Grades . Loan grades are numbered 1 through 8. Grades 1-4 are "pass" credits, grade 5 [ Special Mention ] loans are "criticized" assets, and grades 6 [Substandard], 7 [Doubtful] and 8 [Loss] are "classified" assets. The use and application of these grades by the Bank conform to the B ank's policy and regulatory definitions. Pass . Pass credits are loans in grades prime through fair. These are at least considered to be credits with acceptable risks and would be granted in the normal course of lending operations. Special Mention. Special mention credits have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank ’s credit position at some future date. If weaknesses cannot be identified, classifying as special mention is not appropriate. Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification. No apparent loss of principal or interest is expected. Substandard. Substandard credits are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Credits so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss i f the deficiencies are not corrected. Doubtful. A doubtful extension of credit has all the weaknesses inherent in a substandard asset 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. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors that may work to the advantage and strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans. Doubtful classification for an entire credit should be avoided when collection of a specific portion appears highly probable with the adequately secured portion graded Substandard. Retail Loan Grades Pass. Pass credits are loans that are currently performing as agreed and are not troubled debt restructurings. Special Mention . Special mention credits have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank’s credit position at some future date. If weaknesses cannot be identified, classifying as special mention is not appropriate. Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification. No apparent loss of principal or interest is expected. Substandard. Substandard credits are loans that have reason to be considered to have a weakness and placed on non-accrual. This would include all retail loans over 90 days and troubled debt restructurings. Special mention commercial real estate loans increased as management determined that a few credits had potential weaknesses deserving management’s close attention. All of these credits were performing as agreed as of March 31, 2018. March 31, 2018 Commercial Consumer Pass Special Mention Substandard Doubtful Pass Special Mention Substandard Total Real estate Commercial $ 472,398 $ 10,996 $ 7,474 $ 17 $ 490,885 Commercial construction and development 52,221 - 668 - 52,889 Consumer closed end first mortgage $ 470,769 $ - $ 5,653 476,422 Consumer open end and junior liens 75,590 - 352 75,942 Other loans Consumer loans Auto 22,085 - 25 22,110 Boat/RVs 175,358 - 389 175,747 Other 6,111 - 79 6,190 Commercial and industrial 139,761 5,665 6,850 - 152,276 $ 664,380 $ 16,661 $ 14,992 $ 17 $ 749,913 $ - $ 6,498 $ 1,452,461 December 31, 2017 Commercial Consumer Pass Special Mention Substandard Doubtful Pass Special Mention Substandard Total Real estate Commercial $ 309,451 $ 4,219 $ 4,996 $ 18 $ 318,684 Commercial construction and development 27,464 - 700 - 28,164 Consumer closed end first mortgage $ 439,075 $ - $ 5,168 444,243 Consumer open end and junior liens 69,130 - 347 69,477 Other loans Consumer loans Auto 19,616 - 24 19,640 Boat/RVs 169,036 - 202 169,238 Other 6,133 - 55 6,188 Commercial and industrial 120,211 5,784 5,084 - 131,079 $ 457,126 $ 10,003 $ 10,780 $ 18 $ 702,990 $ - $ 5,796 $ 1,186,713 Allowance for Loan Losses . We maintain an allowance for loan losses to absorb losses inherent in the loan portfolio. The allowance is based on ongoing, quarterly assessments of the estimated losses inherent in the loan portfolio. Our methodology for assessing the appropriateness of the allowance consists of several key elements, including the general allowance and specific allowances for identified problem loans and portfolio segments. In addition, the allowance incorporates the results of measuring impaired loans as provided in FASB ASC 310, Receivables. These accounting standards prescribe the measurement methods, income recognition and disclosures related to impaired loans. The general allowance is calculated by applying loss factors to outstanding loans based on the internal risk evaluation of such loans or pools of loans. Changes in risk evaluations of both performing and nonperforming loans affect the amount of the general allowance. Loss factors are based on our historical loss experience as well as on significant factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date. The appropriateness of the allowance is reviewed by management based upon its evaluation of then-existing economic and business conditions affecting our key lending areas and other conditions, such as credit quality trends (including trends in non-performing loans expected to result from existing conditions), collateral values, loan volumes and concentrations, specific industry conditions within portfolio segments and recent loss experience in particular segments of the portfolio that existed as of the balance sheet date and the impact that such conditions were believed to have had on the collectability of the loan. Senior management reviews these conditions quarterly in discussions with our senior credit officers. To the extent that any of these conditions is evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s estimate of the effect of such condition may be reflected as a specific allowance applicable to such credit or portfolio segment. Where any of these conditions is not evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s evaluation of the loss related to this condition is reflected in the general allowance for loan losses. The evaluation of the inherent loss with respect to these conditions is subject to a higher degree of uncertainty because they are not identified with specific problem credits or portfolio segments. The allowance for loan losses is based on estimates of losses inherent in the loan portfolio. Actual losses can vary significantly from the estimated amounts. Our methodology as described permits adjustments to any loss factor used in the computation of the general allowance in the event that, in management’s judgment, significant factors which affect the collectability of the portfolio as of the evaluation date are not reflected in the loss factors. By assessing the probable incurred losses inherent in the loan portfolio on a quarterly basis, we are able to adjust specific and inherent loss estimates based upon any more recent information that has become available. The following table details activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2018 and 2017 , respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments. Three Months Ended March 31, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 7,704 $ 1,761 $ 2,922 $ 12,387 Provision charged (credited) to expense 408 (49) 91 450 Losses charged off (138) (20) (214) (372) Recoveries - 8 64 72 Balance, end of period $ 7,974 $ 1,700 $ 2,863 $ 12,537 Three Months Ended March 31, 2017 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 7,358 $ 2,303 $ 2,721 $ 12,382 Provision charged (credited) to expense 32 17 151 200 Losses charged off - (45) (204) (249) Recoveries 7 4 38 49 Balance, end of period $ 7,397 $ 2,279 $ 2,706 $ 12,382 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of March 31, 2018 and 2017, and December 31, 2017. March 31, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,874 1,700 2,863 12,437 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 7,974 $ 1,700 $ 2,863 $ 12,537 Loan balances Individually evaluated for impairment $ 1,835 $ 1,411 $ - $ 3,246 Collectively evaluated for impairment 693,903 475,011 279,989 1,448,903 Loans acquired with deteriorated credit quality 312 - - 312 Gross loans $ 696,050 $ 476,422 $ 279,989 $ 1,452,461 March 31, 2017 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,297 2,279 2,706 12,282 Total allowance for loan losses $ 7,397 $ 2,279 $ 2,706 $ 12,382 Loan balances Individually evaluated for impairment $ 1,998 $ 1,850 $ - $ 3,848 Collectively evaluated for impairment 454,481 473,497 239,561 1,167,539 Gross loans $ 456,479 $ 475,347 $ 239,561 $ 1,171,387 December 31, 2017 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,604 1,761 2,922 12,287 Total allowance for loan losses $ 7,704 $ 1,761 $ 2,922 $ 12,387 Loan balances Individually evaluated for impairment $ 2,064 $ 1,543 $ - $ 3,607 Collectively evaluated for impairment 475,863 442,700 264,543 1,183,106 Gross loans $ 477,927 $ 444,243 $ 264,543 $ 1,186,713 Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. For all loan portfolio segments except consumer real estate and other consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral. The Company charges-off consumer real estate and other consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge-down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged-off. Troubled Debt Restructurings Certain categories of impaired loans include loans that have been modified in a troubled debt restructuring , that involves granting economic concessions to borrowers who have experienced financial difficulties. These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Modifications of terms for our loans and their inclusion as troubled debt restructurings are based on individual facts and circumstances. When we modify loans in a troubled debt restructuring, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or we use the current fair value of the collateral, less selling costs for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a specific reserve or a charge-off to the allowance. Loans retain their accrual status at the time of their modification. As a result, if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual until a period of satisfactory performance, generally six months , is obtained. If a loan is on accrual at the time of the modification, the loan is evaluated to determine if the collection of principal and interest is reasonably assured and generally stays on accrual. At March 31, 2018 , the Company had loans that were modified in troubled debt restructurings. The modification of terms of such loans included one or a combination of the following: an extension of maturity or a reduction of the stated interest rate. The following tables describe troubled debts restructured during the three month periods ended March 31, 2018 and 2017: Three Months Ended March 31, 2018 March 31, 2017 No. of Loans Pre-Modification Recorded Balance Post-Modification Recorded Balance No. of Loans Pre-Modification Recorded Balance Post-Modification Recorded Balance Real estate Commercial 3 $ 138 $ 140 - $ - $ - Consumer closed end first mortgage 3 47 59 1 65 67 Consumer open end and junior liens 1 36 36 - - - Commercial and industrial 1 61 61 1 72 72 The impact on the allowance for loan losses was insignificant as a result of these modifications. Newly restructured loans by type for the three months ended March 31, 2018 and 2017 are as follows: Three Months Ended March 31, 2018 Rate Term Combination Total Modification Real estate Commercial $ - $ - $ 140 $ 140 Consumer closed end first mortgage - - 59 59 Consumer open end and junior liens - 36 - 36 Commercial and industrial - 61 - 61 Three Months Ended March 31, 2017 Rate Term Combination Total Modification Real estate Consumer closed end first mortgage $ - $ - $ 67 $ 67 Commercial and industrial - 72 - 72 There were no defaults on loans modified as troubled debt restructurings made in the three months ended March 31, 2018 and 2017. Defaults are defined as any loans that become 90 days past due. + At March 31, 2018, the Company had residential real estate held for sale as a result of foreclosure totaling $1.4 million and real estate in the process of foreclosure of $1.2 million. As of March 31, 2018, the Company also held $363,000 in other repossessed assets, such as autos, boats, RVs and horse trailers. |
Accounting for Certain Loans Ac
Accounting for Certain Loans Acquired in a Transfer | 3 Months Ended |
Mar. 31, 2018 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
Accounting for Certain Loans Acquired in a Transfer | Note 7: Accounting for Certain Loans Acquired in a Transfer The Company acquired loans in the acquisition of Universal and the transferred loans had evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. The Company acquired two loans with evidence of credit deterioration recorded at a fair value of $313,000 . The following table presents the carrying amounts of the acquired loans included in the balance sheet amounts of loans receivable as of March 31, 2018. March 31, 2018 Outstanding balance Real estate Commercial $ 161,334 Commercial construction and development 22,849 Consumer closed end first mortgage 37,774 Consumer open end and junior liens 9,318 Total real estate loans 231,275 Other loans Consumer loans Auto 2,150 Boat/RVs 173 Other 919 Commercial and industrial 22,690 Total other loans 25,932 Total loans $ 257,207 Carrying amount $ 252,989 Allowance - Carrying amount net of allowance $ 252,989 |
Derivative Financial Instrument
Derivative Financial Instruments | 3 Months Ended |
Mar. 31, 2018 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments | Note 8: Derivative Financial Instruments The Company has certain interest rate derivative positions that are not designated as hedging instruments. Derivative assets and liabilities are recorded at fair value on the Consolidated Balance Sheet and do not take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis, and to offset net derivative positions with related collateral, where applicable. These derivative positions relate to transactions in which the Company enters into an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each transaction, the Company agrees to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to effectively convert a variable rate loan to a fixed rate. Because the terms of the swaps with the customers and the other financial institution offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts are not materially different and do not significantly impact the Company’s Consolidated Statements of Income. The notional amount of customer-facing swaps as of March 31, 2018 and December 31, 2017 was approximately $18.1 million and $17.3 million, respectively. The following table shows the amounts of derivative financial instruments at March 31, 2018 and December 31, 2017. Asset Derivatives Fair Value Fair Value Balance Sheet March 31, December 31, Balance Sheet March 31, December 31, Location 2018 2017 Location 2018 2017 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 867 $ 525 Other liabilities $ 867 $ 525 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 3 Months Ended |
Mar. 31, 2018 | |
Accumulated Other Comprehensive Income (Loss) [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | Note 9: Accumulated Other Comprehensive Income (Loss) The components of accumulated other comprehensive income (loss) , included in stockholders’ equity, are as follows: March 31, December 31, 2018 2017 Net unrealized gain (loss) on securities available for sale $ (4,556) $ 529 Net unrealized gain relating to defined benefit plan liability 10 10 (4,546) 539 Tax benefit (expense) 921 (158) Net of tax amount $ (3,625) $ 381 The following table presents the reclassification adjustments out of accumulated other comprehensive income that were included in net income in the Consolidated Statements of Income for the three months ended March 31, 2018 and 2017. Amount Reclassified from Accumulated Other Comprehensive Income For the Three Months Ended March 31, Details about Accumulated Other Comprehensive Income Components 2018 2017 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 154 $ 129 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (32) (44) Income tax expense Total reclassifications for the period, net of tax $ 122 $ 85 |
Fair Values of Financial Instru
Fair Values of Financial Instruments | 3 Months Ended |
Mar. 31, 2018 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Values of Financial Instruments | Note 10: Fair Values of Financial Instruments Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value: Level 1 Quoted prices in active markets for identical assets or liabilities Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities Level 3 Unobservable inputs supported by little or no market activity and are significant to the fair value of the assets or liabilities Items Measured at Fair Value on a Recurring Basis Following is a description of the valuation methodologies and inputs used for instruments measured at fair value on a recurring basis and recognized in the accompanying comparative balance sheet, as well as the general classification of such instruments pursuant to the valuation hierarchy. Available-for-Sale Securities Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. The Company uses a third-party provider to provide market prices on its securities. Pooled trust preferred securities p rices are evaluated by a third party. Level 1 securities include marketable equity securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include mortgage-backed, collateralized mortgage obligations, small business administration, marketable equity, municipal, federal agency and certain corporate obligation securities. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include certain corporate obligation securities. Third party vendors compile prices from various sources and may apply such techniques as matrix pricing to determine the value of identical or similar investment securities (Level 2). Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities without relying exclusively on quoted prices for specific investment securities but rather relying on investment securities relationship to other benchmark quoted investment securities. Any investment security not valued based upon the methods above are considered Level 3. Interest Rate Derivative Agreements Interest rate swap positions, both assets and liabilities, are valued by a third-party pricing agent using an income approach and utilizing models that use as their basis readily observable market parameters. This valuation process considers various factors including interest rate yield curves, time value and volatility factors. The following table presents the fair value measurements of assets and liabilities measured on a recurring basis and level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 March 31, 2018 Available for sale securities Mortgage-backed securities $ 94,263 $ - $ 94,263 $ - Collateralized mortgage obligations 109,617 - 109,617 - Municipal obligations 138,478 - 138,478 - Corporate obligations 11,787 - 9,066 2,721 Interest rate swap asset 867 - 867 - Interest rate swap liability 867 - 867 - Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 December 31, 2017 Available for sale securities Mortgage-backed securities $ 67,798 $ - $ 67,798 $ - Collateralized mortgage obligations 87,250 - 87,250 - Municipal obligations 110,495 - 110,495 - Corporate obligations 11,835 - 9,114 2,721 Interest rate swap asset 525 - 525 - Interest rate swap liability 525 - 525 - The following is a reconciliation of the beginning and ending balances for the three months ended March 31, 2018 and 2017 of recurring fair value measurements recognized in the accompanying balance sheet s using significant unobservable (Level 3) inputs: Three Months Ended March 31, 2018 2017 Beginning balance $ 2,721 $ 2,588 Total realized and unrealized gains (losses) Included in net income - - Included in other comprehensive income (loss) - - Purchases, issuances and settlements - - Ending balance $ 2,721 $ 2,588 Total gains for the period included in net income attributable to the change in unrealized gains or losses related to assets still held at the reporting date $ - $ - Items Measured at Fair Value on a Non-Recurring Basis From time to time, certain assets may be recorded at fair value on a non-recurring basis. These non-recurring fair value adjustments typically are a result of the application of lower of cost or fair value accounting or a write-down occurring during the period. The following is a description of the valuation methodologies used for certain assets that are recorded at fair value. The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements : March 31, 2018 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,721 Discounted cash flow Discount rate 7.0 - 8.0 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 - 2.2 % Projected cures given deferral 0 - 15.0 % Loss severity 29.3 - 34.9 % Impaired loans (collateral dependent) $ 591 Third party valuations Discount to reflect realizable value 8.97 % December 31, 2017 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,721 Discounted cash flow Discount rate 7.0 - 8.0 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 - 2.2 % Projected cures given deferral 0 - 15.0 % Loss severity 29.3 - 34.9 % The estimated fair values of the Company’s financial instruments not carried at fair value in the consolidated balance sheets as of the dates noted below are as follows: Fair Value Measurements Using March 31, 2018 Carryi n g Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 41,069 $ 41,069 $ 41,069 $ - $ - Interest-bearing time deposits 4,627 4,627 4,627 - - Loans held for sale 3,686 3,740 - 3,740 - Loans, net 1,436,889 1,407,437 - - 1,407,437 FHLB stock 12,820 12,820 - 12,820 - Interest receivable 5,809 5,809 - 5,809 - Interest rate swap asset 867 867 - 867 - Liabilities Deposits 1,540,452 1,534,582 1,083,726 - 450,856 FHLB advances 230,546 227,428 - 227,428 - Other borrowings 18,110 18,000 - 18,000 - Interest payable 593 593 - 593 - Interest rate swap liability 867 867 - 867 - Fair Value Measurements Using December 31, 2017 Carryi n g Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 27,341 $ 27,341 $ 27,341 $ - $ - Interest-bearing time deposits 1,853 1,853 1,853 - - Loans held for sale 4,577 4,584 - 4,584 - Loans, net 1,167,758 1,150,005 - - 1,150,005 FHLB stock 11,183 11,183 - 11,183 - Interest receivable 5,282 5,282 - 5,282 - Interest rate swap asset 525 525 - 525 - Liabilities Deposits 1,202,034 1,199,781 830,877 - 368,904 FHLB advances 217,163 215,326 - 215,326 - Other borrowings 4,232 4,300 - 4,300 - Interest payable 456 456 - 456 - Interest rate swap liability 525 525 - 525 - |
Acquisitions (Tables)
Acquisitions (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Acquisitiion [Abstract] | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | Based on preliminary valuations of the fair value of tangible and intangible assets acquired , liabilities assumed and related deferred tax impacts , which are based on assumptions that are subject to change as management continues to evaluate , the purchase price for the Universal acquisition is detailed in the following table. If prior to the end of the one-year measurement period for finalizing the purchase price allocation, information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be recorded in the reporting period in which the adjustment amounts are determined. The measurement period adjustments will be calculated as if the accounting had been completed as of the acquisition date. Assets Liabilities Cash and cash equivalents $ 11,326 Deposits Interest-bearing time deposits 8,747 Non-interest bearing $ 81,061 Investment securities, available for sale 87,817 NOW accounts 66,372 Savings and money market 85,690 Loans Certificated of deposits 82,107 Commercial 203,621 Total deposits 315,230 Residential mortgage 36,410 Consumer 12,532 Borrowings 25,463 Total loans 252,563 Interest payable 81 Subordinated debt 4,000 Premises and equipment, net 4,799 Other liabilities 832 Federal Home Loan Bank stock 1,637 Total liabilities assumed $ 345,606 Deferred tax asset, net 2,056 Cash value of life insurance 7,556 Goodwill 22,069 Core deposit intangible 4,545 Interest receivable 1,259 Other real estate owned and repossessed assets 1,009 Other assets 1,545 Total assets purchased $ 406,928 Common shares issued $ 42,323 Cash paid 18,999 Total purchase price $ 61,322 |
Business Acquisition, Pro Forma Information | The following schedule includes pro forma results for the three months ended March 31, 2018 and 2017, as if the Universal acquisition occurred as of the beginning of the reporting period s presented . Three Months Ended March 31, 2018 2017 Summary of Operations Net interest income $ 15,875 $ 15,621 Provision for loan losses (450) (200) Net interest income after provision $ 15,425 $ 15,421 Non-interest income 4,713 4,730 Non-interest expense (18,795) (14,970) Income before income taxes $ 1,343 $ 5,181 Income tax benefit (expense) 208 (1,212) Net income to common shareholders $ 1,551 $ 3,969 Basic earnings per share $ 0.18 $ 0.47 Diluted earnings per share $ 0.18 $ 0.46 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share | Earnings per share were computed as follows: Three Months Ended March 31, 2018 2017 Net Income Weighted- Average Shares Per-Share Amount Net Income Weighted- Average Shares Per-Share Amount Basic Earnings Per Share Net income $ 4,007 7,810,916 $ 0.51 $ 3,206 7,332,455 $ 0.44 Effect of Dilutive Securities Stock options 154,977 148,026 Diluted Earnings Per Share Net income available and assumed conversions $ 4,007 7,965,893 $ 0.50 $ 3,206 7,480,481 $ 0.43 |
Investment Securities (Tables)
Investment Securities (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Investment Securities [Abstract] | |
Amortized Cost and Fair Values of Securities | The amortized costs and approximate fair values, together with gross unrealized gains and losses on securities, are in the tables below. All mortgage-backed securities and collateralized mortgage obligations held as of March 31, 2018 and December 31, 2017 were guaranteed by government sponsored entities, government corporations or federal agencies. March 31, 2018 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 96,027 $ 250 $ (2,014) $ 94,263 Collateralized mortgage obligations 111,800 95 (2,278) 109,617 Municipal obligations 137,909 2,141 (1,572) 138,478 Corporate obligations 12,966 22 (1,201) 11,787 Total investment securities $ 358,702 $ 2,508 $ (7,065) $ 354,145 December 31, 2017 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 68,335 $ 225 $ (762) $ 67,798 Collateralized mortgage obligations 88,488 58 (1,296) 87,250 Municipal obligations 107,060 3,709 (274) 110,495 Corporate obligations 12,966 69 (1,200) 11,835 Total investment securities $ 276,849 $ 4,061 $ (3,532) $ 277,378 |
Amortized Cost and Fair Value of Available for Sale Securities by Contractual Maturity | Available for Sale Description of Securities Amortized Cost Fair Value Security obligations due Within one year $ 662 $ 674 One to five years 10,483 10,515 Five to ten years 29,725 30,510 After ten years 110,005 108,566 150,875 150,265 Mortgage-backed securities 96,027 94,263 Collateralized mortgage obligations 111,800 109,617 Totals $ 358,702 $ 354,145 |
Investments Gross Unrealized Losses and Fair Value in Continuous Unrealized Loss Position | The following tables show the gross unrealized losses and fair value of the Company’s investments , aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2018 and December 31, 2017: March 31, 2018 Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available for Sale Securities Mortgage-backed securities $ 33,554 $ (815) $ 26,218 $ (1,199) $ 59,772 $ (2,014) Collateralized mortgage obligations 64,859 (1,034) 27,433 (1,244) 92,292 (2,278) Municipal obligations 41,553 (1,005) 9,671 (567) 51,224 (1,572) Corporate obligations - - 2,722 (1,201) 2,722 (1,201) Total temporarily impaired securities $ 139,966 $ (2,854) $ 66,044 $ (4,211) $ 206,010 $ (7,065) December 31, 2017 Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available for Sale Securities Mortgage-backed securities $ 21,975 $ (127) $ 27,675 $ (635) $ 49,650 $ (762) Collateralized mortgage obligations 47,153 (400) 28,887 (896) $ 76,040 $ (1,296) Municipal obligations 4,479 (64) 10,041 (210) 14,520 (274) Corporate obligations - - 2,722 (1,200) 2,722 (1,200) Total temporarily impaired securities $ 73,607 $ (591) $ 69,325 $ (2,941) $ 142,932 $ (3,532) |
Pooled Trust Preferred Collateralized Debt Obligations | The following table provides additional information related to the Bank’s investment in pooled trust preferred securities as of March 31, 2018: Deal Name Class Original Par Book Value Fair Value Unrealized Loss Realized Losses 2018 Lowest Ratings Number of Banks / Insurance Cos. Currently Performing Total Number of Banks and Insurance Cos. In Issuance (Unique) Actual Deferrals/ Defaults (as a % of original collateral) Total Projected Defaults (as a % of performing collateral) (1) Excess subordination (after taking into account best estimate of future deferrals/ defaults) (2) (Dollars in Thousands) Alesco Preferred Funding IX Aa3 $ 1,000 $ 923 $ 599 $ (323) $ - CCC- 45 48 2.85 % 8.23 % 53.61 % U.S. Capital Funding I B3 3,000 3,000 2,122 (878) - Caa1 26 30 5.92 % 5.92 % 12.29 % $ 4,000 $ 3,923 $ 2,721 $ (1,201) $ - (1) A 10% recovery is applied to all projected defaults by depository institutions. A 15% recovery is applied to all projected defaults by insurance companies. No recovery is applied to current defaults. (2) Excess subordination represents the additional defaults in excess of both current and projected defaults that the CDO can absorb before the bond experiences any credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a deal can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages. |
Loans and Allowance (Tables)
Loans and Allowance (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Loans and Allowance [Abstract] | |
Schedule of Classes of Loans | Classes of loans at March 31, 2018 and December 31, 2017 include: March 31, December 31, 2018 2017 Real estate Commercial $ 490,885 $ 318,684 Commercial construction and development 52,889 28,164 Consumer closed end first mortgage 476,422 444,243 Consumer open end and junior liens 75,942 69,477 Total real estate loans 1,096,138 860,568 Other loans Consumer loans Auto 22,110 19,640 Boat/RVs 175,747 169,238 Other 6,190 6,188 Commercial and industrial 152,276 131,079 Total other loans 356,323 326,145 Total loans 1,452,461 1,186,713 Undisbursed loans in process (9,502) (13,071) Unamortized deferred loan costs, net 6,467 6,503 Allowance for loan losses (12,537) (12,387) Net loans $ 1,436,889 $ 1,167,758 |
Non-Accrual Loans Segregated by Class of Loans | Nonaccrual loans, segregated by class of loans, as of March 31, 2018 and December 31, 2017 are as follows: March 31, December 31, 2018 2017 Real estate Commercial $ 1,377 $ 1,107 Commercial construction and development - - Consumer closed end first mortgage 3,616 3,409 Consumer open end and junior liens 223 309 Consumer loans Auto 11 22 Boat/RVs 367 198 Other 52 16 Commercial and industrial 182 159 Total nonaccrual loans $ 5,828 $ 5,220 |
Age Analysis of Past Due Loans Segregated by Class of Loans | An age analysis of the Company’s past due loans, segregated by class of loans, as of March 31, 2018 and December 31, 2017 are as follows: March 31, 2018 30-59 Days Past Due 60-89 Days Past Due 90 Days or More Past Due Total Past Due Current Total Loans Receivable Total Loans 90 Days Past Due and Accruing Real estate Commercial $ 2,263 $ 3,407 $ 905 $ 6,575 $ 484,310 $ 490,885 $ - Commercial construction and development 40 - - 40 52,849 52,889 - Consumer closed end first mortgage 5,583 1,462 3,004 10,049 466,373 476,422 22 Consumer open end and junior liens 295 101 211 607 75,335 75,942 10 Consumer loans Auto 102 45 10 157 21,953 22,110 - Boat/RVs 718 299 230 1,247 174,500 175,747 - Other 132 9 57 198 5,992 6,190 5 Commercial and industrial 275 9 183 467 151,809 152,276 - Total $ 9,408 $ 5,332 $ 4,600 $ 19,340 $ 1,433,121 $ 1,452,461 $ 37 December 31, 2017 30-59 Days Past Due 60-89 Days Past Due 90 Days or More Past Due Total Past Due Current Total Loans Receivable Total Loans 90 Days Past Due and Accruing Real estate Commercial $ 2,171 $ 3,311 $ 998 $ 6,480 $ 312,204 $ 318,684 $ - Commercial construction and development - - - - 28,164 28,164 - Consumer closed end first mortgage 5,914 1,340 3,224 10,478 433,765 444,243 31 Consumer open end and junior liens 540 123 264 927 68,550 69,477 - Consumer loans Auto 114 24 1 139 19,501 19,640 - Boat/RVs 1,613 338 103 2,054 167,184 169,238 - Other 65 18 12 95 6,093 6,188 - Commercial and industrial 276 10 159 445 130,634 131,079 - Total $ 10,693 $ 5,164 $ 4,761 $ 20,618 $ 1,166,095 $ 1,186,713 $ 31 |
Impaired Loans | The following tables present impaired loans as of and for the three month periods ended March 31, 2018 and 2017 and as of and for the year ended December 31, 2017 . March 31, 2018 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 801 $ 801 $ - $ 839 $ - Commercial construction and development 668 668 - 684 7 Consumer closed end first mortgage 1,411 1,411 - 1,477 1 Commercial and industrial 152 152 - 212 - Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 1 Total Real estate Commercial $ 1,015 $ 1,015 $ 100 $ 1,053 $ 1 Commercial construction and development $ 668 $ 668 $ - $ 684 $ 7 Consumer closed end first mortgage $ 1,411 $ 1,411 $ - $ 1,477 $ 1 Commercial and industrial $ 152 $ 152 $ - $ 212 $ - Total $ 3,246 $ 3,246 $ 100 $ 3,426 $ 9 March 31, 2017 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 813 $ 813 $ - $ 739 $ - Commercial construction and development 792 792 - 807 9 Consumer closed end first mortgage 1,850 1,850 - 1,859 - Commercial and industrial 179 179 - 183 1 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 - Total Real estate Commercial $ 1,027 $ 1,027 $ 100 $ 953 $ - Commercial construction and development $ 792 $ 792 $ - $ 807 $ 9 Consumer closed end first mortgage $ 1,850 $ 1,850 $ - $ 1,859 $ - Commercial and industrial $ 179 $ 179 $ - $ 183 $ 1 Total $ 3,848 $ 3,848 $ 100 $ 3,802 $ 10 December 31, 2017 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized Loans without a specific valuation allowance Real estate Commercial $ 878 $ 878 $ - $ 765 $ 1 Commercial construction and development 700 700 - 762 33 Consumer closed end first mortgage 1,543 1,543 - 1,451 1 Consumer open end and junior liens - Commercial and industrial 272 342 - 216 5 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 - Total Real estate Commercial $ 1,092 $ 1,092 $ 100 $ 979 $ 1 Commercial construction and development $ 700 $ 700 $ - $ 762 $ 33 Consumer closed end first mortgage $ 1,543 $ 1,543 $ - $ 1,451 $ 1 Consumer open end and junior liens $ - $ - $ - $ - $ - Commercial and industrial $ 272 $ 342 $ - $ 216 $ 5 Total $ 3,607 $ 3,677 $ 100 $ 3,408 $ 40 |
Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating | March 31, 2018 Commercial Consumer Pass Special Mention Substandard Doubtful Pass Special Mention Substandard Total Real estate Commercial $ 472,398 $ 10,996 $ 7,474 $ 17 $ 490,885 Commercial construction and development 52,221 - 668 - 52,889 Consumer closed end first mortgage $ 470,769 $ - $ 5,653 476,422 Consumer open end and junior liens 75,590 - 352 75,942 Other loans Consumer loans Auto 22,085 - 25 22,110 Boat/RVs 175,358 - 389 175,747 Other 6,111 - 79 6,190 Commercial and industrial 139,761 5,665 6,850 - 152,276 $ 664,380 $ 16,661 $ 14,992 $ 17 $ 749,913 $ - $ 6,498 $ 1,452,461 December 31, 2017 Commercial Consumer Pass Special Mention Substandard Doubtful Pass Special Mention Substandard Total Real estate Commercial $ 309,451 $ 4,219 $ 4,996 $ 18 $ 318,684 Commercial construction and development 27,464 - 700 - 28,164 Consumer closed end first mortgage $ 439,075 $ - $ 5,168 444,243 Consumer open end and junior liens 69,130 - 347 69,477 Other loans Consumer loans Auto 19,616 - 24 19,640 Boat/RVs 169,036 - 202 169,238 Other 6,133 - 55 6,188 Commercial and industrial 120,211 5,784 5,084 - 131,079 $ 457,126 $ 10,003 $ 10,780 $ 18 $ 702,990 $ - $ 5,796 $ 1,186,713 |
Activity in Allowance for Loan Losses by Portfolio Segment | The following table details activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2018 and 2017 , respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments. Three Months Ended March 31, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 7,704 $ 1,761 $ 2,922 $ 12,387 Provision charged (credited) to expense 408 (49) 91 450 Losses charged off (138) (20) (214) (372) Recoveries - 8 64 72 Balance, end of period $ 7,974 $ 1,700 $ 2,863 $ 12,537 Three Months Ended March 31, 2017 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 7,358 $ 2,303 $ 2,721 $ 12,382 Provision charged (credited) to expense 32 17 151 200 Losses charged off - (45) (204) (249) Recoveries 7 4 38 49 Balance, end of period $ 7,397 $ 2,279 $ 2,706 $ 12,382 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of March 31, 2018 and 2017, and December 31, 2017. March 31, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,874 1,700 2,863 12,437 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 7,974 $ 1,700 $ 2,863 $ 12,537 Loan balances Individually evaluated for impairment $ 1,835 $ 1,411 $ - $ 3,246 Collectively evaluated for impairment 693,903 475,011 279,989 1,448,903 Loans acquired with deteriorated credit quality 312 - - 312 Gross loans $ 696,050 $ 476,422 $ 279,989 $ 1,452,461 March 31, 2017 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,297 2,279 2,706 12,282 Total allowance for loan losses $ 7,397 $ 2,279 $ 2,706 $ 12,382 Loan balances Individually evaluated for impairment $ 1,998 $ 1,850 $ - $ 3,848 Collectively evaluated for impairment 454,481 473,497 239,561 1,167,539 Gross loans $ 456,479 $ 475,347 $ 239,561 $ 1,171,387 December 31, 2017 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,604 1,761 2,922 12,287 Total allowance for loan losses $ 7,704 $ 1,761 $ 2,922 $ 12,387 Loan balances Individually evaluated for impairment $ 2,064 $ 1,543 $ - $ 3,607 Collectively evaluated for impairment 475,863 442,700 264,543 1,183,106 Gross loans $ 477,927 $ 444,243 $ 264,543 $ 1,186,713 |
Troubled Debts Restructured | The following tables describe troubled debts restructured during the three month periods ended March 31, 2018 and 2017: Three Months Ended March 31, 2018 March 31, 2017 No. of Loans Pre-Modification Recorded Balance Post-Modification Recorded Balance No. of Loans Pre-Modification Recorded Balance Post-Modification Recorded Balance Real estate Commercial 3 $ 138 $ 140 - $ - $ - Consumer closed end first mortgage 3 47 59 1 65 67 Consumer open end and junior liens 1 36 36 - - - Commercial and industrial 1 61 61 1 72 72 |
Newly Restructured Loans by Types | Newly restructured loans by type for the three months ended March 31, 2018 and 2017 are as follows: Three Months Ended March 31, 2018 Rate Term Combination Total Modification Real estate Commercial $ - $ - $ 140 $ 140 Consumer closed end first mortgage - - 59 59 Consumer open end and junior liens - 36 - 36 Commercial and industrial - 61 - 61 Three Months Ended March 31, 2017 Rate Term Combination Total Modification Real estate Consumer closed end first mortgage $ - $ - $ 67 $ 67 Commercial and industrial - 72 - 72 |
Accounting for Certain Loans 23
Accounting for Certain Loans Acquired in a Transfer (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Universal Bancorp [Member] | |
Schedule of Acquired Loans | The following table presents the carrying amounts of the acquired loans included in the balance sheet amounts of loans receivable as of March 31, 2018. March 31, 2018 Outstanding balance Real estate Commercial $ 161,334 Commercial construction and development 22,849 Consumer closed end first mortgage 37,774 Consumer open end and junior liens 9,318 Total real estate loans 231,275 Other loans Consumer loans Auto 2,150 Boat/RVs 173 Other 919 Commercial and industrial 22,690 Total other loans 25,932 Total loans $ 257,207 Carrying amount $ 252,989 Allowance - Carrying amount net of allowance $ 252,989 |
Derivative Financial Instrume24
Derivative Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Derivative Financial Instruments [Abstract] | |
Amounts of Derivative Financial Instruments | The following table shows the amounts of derivative financial instruments at March 31, 2018 and December 31, 2017. Asset Derivatives Fair Value Fair Value Balance Sheet March 31, December 31, Balance Sheet March 31, December 31, Location 2018 2017 Location 2018 2017 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 867 $ 525 Other liabilities $ 867 $ 525 |
Accumulated Other Comprehensi25
Accumulated Other Comprehensive Income (Loss) (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Accumulated Other Comprehensive Income (Loss) [Abstract] | |
Components of Accumulated Other Comprehensive Income (Loss) | The components of accumulated other comprehensive income (loss) , included in stockholders’ equity, are as follows: March 31, December 31, 2018 2017 Net unrealized gain (loss) on securities available for sale $ (4,556) $ 529 Net unrealized gain relating to defined benefit plan liability 10 10 (4,546) 539 Tax benefit (expense) 921 (158) Net of tax amount $ (3,625) $ 381 |
Reclassification out of Accumulated Other Comprehensive Income (Loss) | The following table presents the reclassification adjustments out of accumulated other comprehensive income that were included in net income in the Consolidated Statements of Income for the three months ended March 31, 2018 and 2017. Amount Reclassified from Accumulated Other Comprehensive Income For the Three Months Ended March 31, Details about Accumulated Other Comprehensive Income Components 2018 2017 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 154 $ 129 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (32) (44) Income tax expense Total reclassifications for the period, net of tax $ 122 $ 85 |
Fair Values of Financial Inst26
Fair Values of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Value Measurements of Assets Measured at Fair Value on Recurring Basis | The following table presents the fair value measurements of assets and liabilities measured on a recurring basis and level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 March 31, 2018 Available for sale securities Mortgage-backed securities $ 94,263 $ - $ 94,263 $ - Collateralized mortgage obligations 109,617 - 109,617 - Municipal obligations 138,478 - 138,478 - Corporate obligations 11,787 - 9,066 2,721 Interest rate swap asset 867 - 867 - Interest rate swap liability 867 - 867 - Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 December 31, 2017 Available for sale securities Mortgage-backed securities $ 67,798 $ - $ 67,798 $ - Collateralized mortgage obligations 87,250 - 87,250 - Municipal obligations 110,495 - 110,495 - Corporate obligations 11,835 - 9,114 2,721 Interest rate swap asset 525 - 525 - Interest rate swap liability 525 - 525 - |
Reconciliation of Recurring Fair Value Measurements Recognized in Balance Sheet using Significant Unobservable (Level Three) Inputs | The following is a reconciliation of the beginning and ending balances for the three months ended March 31, 2018 and 2017 of recurring fair value measurements recognized in the accompanying balance sheet s using significant unobservable (Level 3) inputs: Three Months Ended March 31, 2018 2017 Beginning balance $ 2,721 $ 2,588 Total realized and unrealized gains (losses) Included in net income - - Included in other comprehensive income (loss) - - Purchases, issuances and settlements - - Ending balance $ 2,721 $ 2,588 Total gains for the period included in net income attributable to the change in unrealized gains or losses related to assets still held at the reporting date $ - $ - |
Quantitative Information about Unobservable Inputs used in Recurring and Nonrecurring Level Three Fair Value Measurements | The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements : March 31, 2018 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,721 Discounted cash flow Discount rate 7.0 - 8.0 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 - 2.2 % Projected cures given deferral 0 - 15.0 % Loss severity 29.3 - 34.9 % Impaired loans (collateral dependent) $ 591 Third party valuations Discount to reflect realizable value 8.97 % December 31, 2017 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,721 Discounted cash flow Discount rate 7.0 - 8.0 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 - 2.2 % Projected cures given deferral 0 - 15.0 % Loss severity 29.3 - 34.9 % |
Estimated Fair Values of Financial Instruments | The estimated fair values of the Company’s financial instruments not carried at fair value in the consolidated balance sheets as of the dates noted below are as follows: Fair Value Measurements Using March 31, 2018 Carryi n g Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 41,069 $ 41,069 $ 41,069 $ - $ - Interest-bearing time deposits 4,627 4,627 4,627 - - Loans held for sale 3,686 3,740 - 3,740 - Loans, net 1,436,889 1,407,437 - - 1,407,437 FHLB stock 12,820 12,820 - 12,820 - Interest receivable 5,809 5,809 - 5,809 - Interest rate swap asset 867 867 - 867 - Liabilities Deposits 1,540,452 1,534,582 1,083,726 - 450,856 FHLB advances 230,546 227,428 - 227,428 - Other borrowings 18,110 18,000 - 18,000 - Interest payable 593 593 - 593 - Interest rate swap liability 867 867 - 867 - Fair Value Measurements Using December 31, 2017 Carryi n g Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 27,341 $ 27,341 $ 27,341 $ - $ - Interest-bearing time deposits 1,853 1,853 1,853 - - Loans held for sale 4,577 4,584 - 4,584 - Loans, net 1,167,758 1,150,005 - - 1,150,005 FHLB stock 11,183 11,183 - 11,183 - Interest receivable 5,282 5,282 - 5,282 - Interest rate swap asset 525 525 - 525 - Liabilities Deposits 1,202,034 1,199,781 830,877 - 368,904 FHLB advances 217,163 215,326 - 215,326 - Other borrowings 4,232 4,300 - 4,300 - Interest payable 456 456 - 456 - Interest rate swap liability 525 525 - 525 - |
Acquisitions (Narrative) (Detai
Acquisitions (Narrative) (Details) - USD ($) | Feb. 28, 2018 | Mar. 31, 2018 | Mar. 31, 2018 | Dec. 31, 2017 |
Business Acquisition [Line Items] | ||||
Share price | $ 35.70 | |||
Goodwill | $ 23,869,000 | $ 23,869,000 | $ 1,800,000 | |
Universal Bancorp [Member] | ||||
Business Acquisition [Line Items] | ||||
Business acquisition, percentage of voting interests acquired | 100.00% | |||
Business acquisition, effective date of acquisition | Feb. 28, 2018 | |||
Business acquisition, name of acquired entity | Universal Bancorp ("Universal") | |||
Business combination acquirer's shares issued per acquiree's single share | 15.6 | |||
Business combination acquirer cash given per acquiree's single share | $ 250 | |||
Business acquisition, equity interest issued or issuable, number of shares | 1,200,000 | |||
Business combination, consideration transferred, equity interests issued and issuable | $ 42,323,000 | |||
Business acquisition, transaction costs | 605,000 | |||
Core deposit intangible | 4,545,000 | |||
Goodwill | $ 22,069,000 | |||
Finite lived intangible asset useful life | 15 years | |||
Total purchase price | $ 61,322,000 | |||
Loans acquired | 257,207,000 | $ 257,207,000 | ||
Credit adjustment | $ 4,600,000 | |||
Revenue, pro forma | 1,400,000 | |||
Earnings, pro forma | $ 1,200,000 |
Acquisitions (Schedule of Recog
Acquisitions (Schedule of Recognized Identified Assets Acquired and Liabilities Assumed) (Details) - USD ($) $ in Thousands | Feb. 28, 2018 | Mar. 31, 2018 | Dec. 31, 2017 |
Assets: | |||
Goodwill | $ 23,869 | $ 1,800 | |
Liabilities: | |||
Cash paid | $ 18,999 | ||
Universal Bancorp [Member] | |||
Assets: | |||
Cash and cash equivalents | $ 11,326 | ||
Interest-bearing time deposits | 8,747 | ||
Investment securities, available for sale | 87,817 | ||
Total Loans | 252,563 | ||
Premises and equipment, net | 4,799 | ||
Federal Home Loan Bank stock | 1,637 | ||
Deferred tax asset, net | 2,056 | ||
Cash value of life insurance | 7,556 | ||
Goodwill | 22,069 | ||
Core deposit intangible | 4,545 | ||
Interest receivables | 1,259 | ||
Other real estate owned and repossessed | 1,009 | ||
Other assets | 1,545 | ||
Total assets purchased | 406,928 | ||
Liabilities: | |||
Non-interest bearing | 81,061 | ||
NOW accounts | 66,372 | ||
Savings and money market | 85,690 | ||
Certificate of deposits | 82,107 | ||
Total deposits | 315,230 | ||
Borrowings | 25,463 | ||
Interest payable | 81 | ||
Subordinated debt | 4,000 | ||
Other liabilities | 832 | ||
Total liabilities assumed | 345,606 | ||
Common shares issued | 42,323 | ||
Cash paid | 18,999 | ||
Total purchase price | 61,322 | ||
Universal Bancorp [Member] | Commercial Segment [Member] | |||
Assets: | |||
Total Loans | 203,621 | ||
Universal Bancorp [Member] | Residential Mortgage [Member] | |||
Assets: | |||
Total Loans | 36,410 | ||
Universal Bancorp [Member] | Consumer [Member] | |||
Assets: | |||
Total Loans | $ 12,532 |
Acquisitions (Business Acquisit
Acquisitions (Business Acquisition, Pro Forma Information) (Details) - Universal Bancorp [Member] - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Net interest income | $ 15,875 | $ 15,621 |
Provision for loan losses | (450) | (200) |
Net interest income after provision | 15,425 | 15,421 |
Non-interest income | 4,713 | 4,730 |
Non-interest expense | (18,795) | (14,970) |
Income before income taxes | 1,343 | 5,181 |
Income tax expense | 208 | (1,212) |
Net income to common shareholders | $ 1,551 | $ 3,969 |
Basic earnings per share | $ 0.18 | $ 0.47 |
Diluted earnings per share | $ 0.18 | $ 0.46 |
Earnings Per Share (Schedule of
Earnings Per Share (Schedule of Earnings per Share) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Basic Earnings Per Share | ||
Net income | $ 4,007 | $ 3,206 |
Weighted-Average Shares number of common shares, basic | 7,810,916 | 7,332,455 |
Earnings per share, basic | $ 0.51 | $ 0.44 |
Diluted Earnings Per Share | ||
Net income available and assumed conversions | $ 4,007 | $ 3,206 |
Weighted-Average Shares, effect of dilutive securities stock option | 154,977 | 148,026 |
Weighted-Average Shares income available to common stockholders and assumed conversions, diluted | 7,965,893 | 7,480,481 |
Earnings per share, diluted | $ 0.50 | $ 0.43 |
Investment Securities (Narrativ
Investment Securities (Narrative) (Details) - USD ($) | 3 Months Ended | |||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | Dec. 31, 2011 | |
Investment [Line Items] | ||||
Fair value of investments reported at less than historical cost | $ 206,010,000 | $ 142,932,000 | ||
Percentage of Bank portfolio | 58.20% | 51.50% | ||
Proceeds from sales of securities, available for sale | $ 36,811,000 | $ 5,681,000 | ||
Gross realized gain on sale of securities | 154,000 | 129,000 | ||
Gross realized losses on sale of securities | $ 0 | 0 | ||
Percentage of recovery estimate depository institutions | 10.00% | |||
Percentage of recovery estimate insurance companies | 15.00% | |||
Other than temporary impairment losses investments available for sale securities | $ 0 | $ 0 | ||
Pooled Trust Preferred Securities [Member] | ||||
Investment [Line Items] | ||||
Current par balance | 3,900,000 | |||
Original Par | $ 4,000,000 | $ 4,000,000 |
Investment Securities (Amortize
Investment Securities (Amortized Cost and Fair Values of Securities ) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | $ 358,702 | $ 276,849 |
Gross Unrealized Gains | 2,508 | 4,061 |
Gross Unrealized Losses | (7,065) | (3,532) |
Fair Value, available for sale | 354,145 | 277,378 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 96,027 | 68,335 |
Gross Unrealized Gains | 250 | 225 |
Gross Unrealized Losses | (2,014) | (762) |
Fair Value, available for sale | 94,263 | 67,798 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 111,800 | 88,488 |
Gross Unrealized Gains | 95 | 58 |
Gross Unrealized Losses | (2,278) | (1,296) |
Fair Value, available for sale | 109,617 | 87,250 |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 137,909 | 107,060 |
Gross Unrealized Gains | 2,141 | 3,709 |
Gross Unrealized Losses | (1,572) | (274) |
Fair Value, available for sale | 138,478 | 110,495 |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 12,966 | 12,966 |
Gross Unrealized Gains | 22 | 69 |
Gross Unrealized Losses | (1,201) | (1,200) |
Fair Value, available for sale | $ 11,787 | $ 11,835 |
Investment Securities (Amorti33
Investment Securities (Amortized Cost and Fair Value of Available-for-Sale Securities by Contractual Maturity) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Security obligations due, amortized cost, within one year | $ 662 | |
Security obligations due, amortized cost, One to five years | 10,483 | |
Security obligations due, amortized cost, Five to ten years | 29,725 | |
Security obligations due, amortized cost, After ten years | 110,005 | |
Total security obligations due, amortized cost | 150,875 | |
Available for sale, amortized cost | 358,702 | $ 276,849 |
Security obligations due, Fair Value, within one year | 674 | |
Security obligations due, Fair value, One to five years | 10,515 | |
Security obligations due, Fair value, Five to ten years | 30,510 | |
Security obligations due, Fair value, After ten years | 108,566 | |
Total Security obligations due, Fair value | 150,265 | |
Investment securities available for sale (carried at fair value) | 354,145 | 277,378 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 96,027 | 68,335 |
Investment securities available for sale (carried at fair value) | 94,263 | 67,798 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 111,800 | 88,488 |
Investment securities available for sale (carried at fair value) | $ 109,617 | $ 87,250 |
Investment Securities (Investme
Investment Securities (Investments Gross Unrealized Losses and Fair Value in Continuous Unrealized Loss Position) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | $ 139,966 | $ 73,607 |
Less than 12 months, Unrealized Losses | (2,854) | (591) |
12 months or more, Fair Value | 66,044 | 69,325 |
12 months or more, Unrealized Losses | (4,211) | (2,941) |
Total, Fair Value | 206,010 | 142,932 |
Total, Unrealized Losses | (7,065) | (3,532) |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 33,554 | 21,975 |
Less than 12 months, Unrealized Losses | (815) | (127) |
12 months or more, Fair Value | 26,218 | 27,675 |
12 months or more, Unrealized Losses | (1,199) | (635) |
Total, Fair Value | 59,772 | 49,650 |
Total, Unrealized Losses | (2,014) | (762) |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 64,859 | 47,153 |
Less than 12 months, Unrealized Losses | (1,034) | (400) |
12 months or more, Fair Value | 27,433 | 28,887 |
12 months or more, Unrealized Losses | (1,244) | (896) |
Total, Fair Value | 92,292 | 76,040 |
Total, Unrealized Losses | (2,278) | (1,296) |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 41,553 | 4,479 |
Less than 12 months, Unrealized Losses | (1,005) | (64) |
12 months or more, Fair Value | 9,671 | 10,041 |
12 months or more, Unrealized Losses | (567) | (210) |
Total, Fair Value | 51,224 | 14,520 |
Total, Unrealized Losses | (1,572) | (274) |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
12 months or more, Fair Value | 2,722 | 2,722 |
12 months or more, Unrealized Losses | (1,201) | (1,200) |
Total, Fair Value | 2,722 | 2,722 |
Total, Unrealized Losses | $ (1,201) | $ (1,200) |
Investment Securities (Pooled T
Investment Securities (Pooled Trust Preferred Collateralized Debt Obligations) (Details) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2018USD ($)loanentity | Mar. 31, 2017USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2011USD ($) | |
Fair Value, available for sale | $ 354,145 | $ 277,378 | ||
Unrealized loss | (7,065) | $ (3,532) | ||
Realized losses YTD | 154 | $ 129 | ||
Pooled Trust Preferred Securities [Member] | ||||
Original Par | 4,000 | $ 4,000 | ||
Book Value | 3,923 | |||
Fair Value, available for sale | 2,721 | |||
Unrealized loss | $ (1,201) | |||
Pooled Trust Preferred Securities [Member] | Alesco Preferred Funding IX [Member] | ||||
Class | Aa3 | |||
Original Par | $ 1,000 | |||
Book Value | 923 | |||
Fair Value, available for sale | 599 | |||
Unrealized loss | $ (323) | |||
Number of Banks / Insurance Cos. Currently Performing | loan | 45 | |||
Total Number of Banks and Insurance Cos. In Issuance (Unique) | entity | 48 | |||
Actual Deferrals/Defaults (as a % of original collateral) | 2.85% | |||
Total Projected Defaults (as a % of performing collateral) | 8.23% | |||
Excess subordination (after taking into account best estimate of future deferrals/defaults) | 53.61% | |||
Pooled Trust Preferred Securities [Member] | U.S. Capital Funding I [Member] | ||||
Class | B3 | |||
Original Par | $ 3,000 | |||
Book Value | 3,000 | |||
Fair Value, available for sale | 2,122 | |||
Unrealized loss | $ (878) | |||
Number of Banks / Insurance Cos. Currently Performing | loan | 26 | |||
Total Number of Banks and Insurance Cos. In Issuance (Unique) | entity | 30 | |||
Actual Deferrals/Defaults (as a % of original collateral) | 5.92% | |||
Total Projected Defaults (as a % of performing collateral) | 5.92% | |||
Excess subordination (after taking into account best estimate of future deferrals/defaults) | 12.29% | |||
Minimum | Pooled Trust Preferred Securities [Member] | Alesco Preferred Funding IX [Member] | ||||
Class | CCC- | |||
Minimum | Pooled Trust Preferred Securities [Member] | U.S. Capital Funding I [Member] | ||||
Class | Caa1 |
Loans and Allowance (Narrative)
Loans and Allowance (Narrative) (Details) | Mar. 31, 2018USD ($) |
Loans and Allowance [Abstract] | |
Mortgage loans in process of foreclosure, amount | $ 1,200,000 |
Other repossessed assets | 363,000 |
Real estate held-for-sale | $ 1,400,000 |
Loans and Allowance (Categories
Loans and Allowance (Categories of Loans) (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 | Dec. 31, 2016 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | $ 1,452,461,000 | $ 1,186,713,000 | $ 1,171,387,000 | |
Undisbursed loans in process | (9,502,000) | (13,071,000) | ||
Unamortized deferred loan costs, net | 6,467,000 | 6,503,000 | ||
Allowance for loan losses | (12,537,000) | (12,387,000) | $ (12,382,000) | $ (12,382,000) |
Net loans | 1,436,889,000 | 1,167,758,000 | ||
Commercial Real Estate [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 490,885,000 | 318,684,000 | ||
Construction Loans [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 52,889,000 | 28,164,000 | ||
First Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 476,422,000 | 444,243,000 | ||
Second Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 75,942,000 | 69,477,000 | ||
Automobile Loan [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 22,110,000 | 19,640,000 | ||
Boat/RVs [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 175,747,000 | 169,238,000 | ||
Other [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 6,190,000 | 6,188,000 | ||
Commercial and Industrial [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 152,276,000 | 131,079,000 | ||
Real estate | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 1,096,138,000 | 860,568,000 | ||
Real estate | Commercial Real Estate [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 490,885,000 | 318,684,000 | ||
Real estate | Construction Loans [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 52,889,000 | 28,164,000 | ||
Real estate | First Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 476,422,000 | 444,243,000 | ||
Real estate | Second Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 75,942,000 | 69,477,000 | ||
Other | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 356,323,000 | 326,145,000 | ||
Other | Automobile Loan [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 22,110,000 | 19,640,000 | ||
Other | Boat/RVs [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 175,747,000 | 169,238,000 | ||
Other | Other [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 6,190,000 | 6,188,000 | ||
Other | Commercial and Industrial [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | $ 152,276,000 | $ 131,079,000 |
Loans and Allowance (Non-Accrua
Loans and Allowance (Non-Accrual Loan, Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 5,828 | $ 5,220 |
Commercial Real Estate [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 1,377 | 1,107 |
First Mortgage [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 3,616 | 3,409 |
Second Mortgage [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 223 | 309 |
Automobile Loan [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 11 | 22 |
Boat/RVs [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 367 | 198 |
Other [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 52 | 16 |
Commercial and Industrial [Member] | Commercial Segment [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 182 | $ 159 |
Loans and Allowance (Age Analys
Loans and Allowance (Age Analysis of Past Due Loans Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 19,340 | $ 20,618 | |
Current | 1,433,121 | 1,166,095 | |
Total loans receivable | 1,452,461 | 1,186,713 | $ 1,171,387 |
Total Loans > 90 Days or More and Accruing | 37 | 31 | |
30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 9,408 | 10,693 | |
60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 5,332 | 5,164 | |
90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 4,600 | 4,761 | |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 6,575 | 6,480 | |
Current | 484,310 | 312,204 | |
Total loans receivable | 490,885 | 318,684 | |
Commercial Real Estate [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 2,263 | 2,171 | |
Commercial Real Estate [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,407 | 3,311 | |
Commercial Real Estate [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 905 | 998 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 40 | ||
Current | 52,849 | 28,164 | |
Total loans receivable | 52,889 | 28,164 | |
Commercial Segment [Member] | Construction Loans [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 40 | ||
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 467 | 445 | |
Current | 151,809 | 130,634 | |
Total loans receivable | 152,276 | 131,079 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 275 | 276 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 9 | 10 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 183 | 159 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 10,049 | 10,478 | |
Current | 466,373 | 433,765 | |
Total loans receivable | 476,422 | 444,243 | |
Total Loans > 90 Days or More and Accruing | 22 | 31 | |
Consumer [Member] | First Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 5,583 | 5,914 | |
Consumer [Member] | First Mortgage [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 1,462 | 1,340 | |
Consumer [Member] | First Mortgage [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,004 | 3,224 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 607 | 927 | |
Current | 75,335 | 68,550 | |
Total loans receivable | 75,942 | 69,477 | |
Total Loans > 90 Days or More and Accruing | 10 | ||
Consumer [Member] | Second Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 295 | 540 | |
Consumer [Member] | Second Mortgage [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 101 | 123 | |
Consumer [Member] | Second Mortgage [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 211 | 264 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 157 | 139 | |
Current | 21,953 | 19,501 | |
Total loans receivable | 22,110 | 19,640 | |
Consumer [Member] | Automobile Loan [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 102 | 114 | |
Consumer [Member] | Automobile Loan [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 45 | 24 | |
Consumer [Member] | Automobile Loan [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 10 | 1 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 1,247 | 2,054 | |
Current | 174,500 | 167,184 | |
Total loans receivable | 175,747 | 169,238 | |
Consumer [Member] | Boat/RVs [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 718 | 1,613 | |
Consumer [Member] | Boat/RVs [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 299 | 338 | |
Consumer [Member] | Boat/RVs [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 230 | 103 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 198 | 95 | |
Current | 5,992 | 6,093 | |
Total loans receivable | 6,190 | 6,188 | |
Total Loans > 90 Days or More and Accruing | 5 | ||
Consumer [Member] | Other [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 132 | 65 | |
Consumer [Member] | Other [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 9 | 18 | |
Consumer [Member] | Other [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 57 | $ 12 |
Loans and Allowance (Impaired L
Loans and Allowance (Impaired Loans) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Impaired Financing Receivable With Related Allowance [Abstract] | |||
Specific Allowance | $ 100 | $ 100 | $ 100 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 3,246 | 3,848 | 3,607 |
Unpaid principal balance, total | 3,246 | 3,848 | 3,677 |
Average investment in impaired loans, total | 3,426 | 3,802 | 3,408 |
Interest income recognized, total | 9 | 10 | 40 |
Commercial Real Estate [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 801 | 813 | 878 |
Unpaid principal balance | 801 | 813 | 878 |
Average investment in impaired loans | 839 | 739 | 765 |
Interest income recognized | 1 | ||
Impaired Financing Receivable With Related Allowance [Abstract] | |||
Recorded balance | 214 | 214 | 214 |
Unpaid principal balance | 214 | 214 | 214 |
Specific Allowance | 100 | 100 | 100 |
Average investment in impaired loans | 214 | 214 | 214 |
Interest income recognized | 1 | ||
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 1,015 | 1,027 | 1,092 |
Unpaid principal balance, total | 1,015 | 1,027 | 1,092 |
Average investment in impaired loans, total | 1,053 | 953 | 979 |
Interest income recognized, total | 1 | 1 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 668 | 792 | 700 |
Unpaid principal balance | 668 | 792 | 700 |
Average investment in impaired loans | 684 | 807 | 762 |
Interest income recognized | 7 | 9 | 33 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 668 | 792 | 700 |
Unpaid principal balance, total | 668 | 792 | 700 |
Average investment in impaired loans, total | 684 | 807 | 762 |
Interest income recognized, total | 7 | 9 | 33 |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 152 | 179 | 272 |
Unpaid principal balance | 152 | 179 | 342 |
Average investment in impaired loans | 212 | 183 | 216 |
Interest income recognized | 1 | 5 | |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 152 | 179 | 272 |
Unpaid principal balance, total | 152 | 179 | 342 |
Average investment in impaired loans, total | 212 | 183 | 216 |
Interest income recognized, total | 1 | 5 | |
Consumer [Member] | First Mortgage [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 1,411 | 1,850 | 1,543 |
Unpaid principal balance | 1,411 | 1,850 | 1,543 |
Average investment in impaired loans | 1,477 | 1,859 | 1,451 |
Interest income recognized | 1 | 1 | |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 1,411 | 1,850 | 1,543 |
Unpaid principal balance, total | 1,411 | 1,850 | 1,543 |
Average investment in impaired loans, total | 1,477 | $ 1,859 | 1,451 |
Interest income recognized, total | $ 1 | $ 1 |
Loans and Allowance (Commercial
Loans and Allowance (Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 |
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 1,452,461 | $ 1,186,713 | $ 1,171,387 |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 490,885 | 318,684 | |
Commercial Real Estate [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 472,398 | 309,451 | |
Commercial Real Estate [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 10,996 | 4,219 | |
Commercial Real Estate [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 7,474 | 4,996 | |
Commercial Real Estate [Member] | Doubtful | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 17 | 18 | |
Commercial Segment [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 664,380 | 457,126 | |
Commercial Segment [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 16,661 | 10,003 | |
Commercial Segment [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 14,992 | 10,780 | |
Commercial Segment [Member] | Doubtful | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 17 | 18 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 52,889 | 28,164 | |
Commercial Segment [Member] | Construction Loans [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 52,221 | 27,464 | |
Commercial Segment [Member] | Construction Loans [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 668 | 700 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 152,276 | 131,079 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 139,761 | 120,211 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 5,665 | 5,784 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,850 | 5,084 | |
Consumer [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 749,913 | 702,990 | |
Consumer [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,498 | 5,796 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 476,422 | 444,243 | |
Consumer [Member] | First Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 470,769 | 439,075 | |
Consumer [Member] | First Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 5,653 | 5,168 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 75,942 | 69,477 | |
Consumer [Member] | Second Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 75,590 | 69,130 | |
Consumer [Member] | Second Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 352 | 347 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 22,110 | 19,640 | |
Consumer [Member] | Automobile Loan [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 22,085 | 19,616 | |
Consumer [Member] | Automobile Loan [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 25 | 24 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 175,747 | 169,238 | |
Consumer [Member] | Boat/RVs [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 175,358 | 169,036 | |
Consumer [Member] | Boat/RVs [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 389 | 202 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,190 | 6,188 | |
Consumer [Member] | Other [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,111 | 6,133 | |
Consumer [Member] | Other [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 79 | $ 55 |
Loans and Allowance (Activity i
Loans and Allowance (Activity in Allowance for Loan Losses by Portfolio Segment) (Details) - USD ($) | 3 Months Ended | ||||
Mar. 31, 2018 | Mar. 31, 2017 | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Allowance for loan losses, Beginning of period | $ 12,387,000 | $ 12,382,000 | |||
Provision charged (credited) to expense | 450,000 | 200,000 | |||
Losses charged off | (372,000) | (249,000) | |||
Recoveries | 72,000 | 49,000 | |||
Allowance for loan losses, End of period | 12,537,000 | 12,382,000 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | $ 100,000 | $ 100,000 | $ 100,000 | ||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 12,437,000 | 12,287,000 | 12,282,000 | ||
Total allowance for loan losses | 12,387,000 | 12,382,000 | 12,537,000 | 12,387,000 | 12,382,000 |
Loans, individually evaluated for impairment, Ending balance | 3,246,000 | 3,607,000 | 3,848,000 | ||
Loans, collectively evaluated for impairment, Ending balance | 1,448,903,000 | 1,183,106,000 | 1,167,539,000 | ||
Total loans receivable | 1,452,461,000 | 1,186,713,000 | 1,171,387,000 | ||
Receivables Acquired with Deteriorated Credit Quality [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total loans receivable | 312,000 | ||||
Commercial | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Allowance for loan losses, Beginning of period | 7,704,000 | 7,358,000 | |||
Provision charged (credited) to expense | 408,000 | 32,000 | |||
Losses charged off | (138,000) | ||||
Recoveries | 7,000 | ||||
Allowance for loan losses, End of period | 7,974,000 | 7,397,000 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | 100,000 | 100,000 | 100,000 | ||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 7,874,000 | 7,604,000 | 7,297,000 | ||
Total allowance for loan losses | 7,704,000 | 7,358,000 | 7,974,000 | 7,704,000 | 7,397,000 |
Loans, individually evaluated for impairment, Ending balance | 1,835,000 | 2,064,000 | 1,998,000 | ||
Loans, collectively evaluated for impairment, Ending balance | 693,903,000 | 475,863,000 | 454,481,000 | ||
Total loans receivable | 696,050,000 | 477,927,000 | 456,479,000 | ||
Commercial | Receivables Acquired with Deteriorated Credit Quality [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total loans receivable | 312,000 | ||||
Mortgage [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Allowance for loan losses, Beginning of period | 1,761,000 | 2,303,000 | |||
Provision charged (credited) to expense | (49,000) | 17,000 | |||
Losses charged off | (20,000) | (45,000) | |||
Recoveries | 8,000 | 4,000 | |||
Allowance for loan losses, End of period | 1,700,000 | 2,279,000 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | |||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 1,700,000 | 1,761,000 | 2,279,000 | ||
Total allowance for loan losses | 1,761,000 | 2,303,000 | 1,700,000 | 1,761,000 | 2,279,000 |
Loans, individually evaluated for impairment, Ending balance | 1,411,000 | 1,543,000 | 1,850,000 | ||
Loans, collectively evaluated for impairment, Ending balance | 475,011,000 | 442,700,000 | 473,497,000 | ||
Total loans receivable | 476,422,000 | 444,243,000 | 475,347,000 | ||
Consumer Loan [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Allowance for loan losses, Beginning of period | 2,922,000 | 2,721,000 | |||
Provision charged (credited) to expense | 91,000 | 151,000 | |||
Losses charged off | (214,000) | (204,000) | |||
Recoveries | 64,000 | 38,000 | |||
Allowance for loan losses, End of period | 2,863,000 | 2,706,000 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | |||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 2,863,000 | 2,922,000 | 2,706,000 | ||
Total allowance for loan losses | $ 2,922,000 | $ 2,721,000 | 2,863,000 | 2,922,000 | 2,706,000 |
Loans, collectively evaluated for impairment, Ending balance | 279,989,000 | 264,543,000 | 239,561,000 | ||
Total loans receivable | $ 279,989,000 | $ 264,543,000 | $ 239,561,000 |
Loans and Allowance (Troubled D
Loans and Allowance (Troubled Debts Restructured) (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018USD ($)loan | Mar. 31, 2017USD ($)loan | |
Commercial Real Estate [Member] | ||
Financing Receivable, Modifications [Line Items] | ||
No. of Loans | loan | 3 | |
Pre-Modification Outstanding Recorded Balance | $ 138 | |
Post-Modification Outstanding Recorded Balance | $ 140 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | ||
Financing Receivable, Modifications [Line Items] | ||
No. of Loans | loan | 1 | 1 |
Pre-Modification Outstanding Recorded Balance | $ 61 | $ 72 |
Post-Modification Outstanding Recorded Balance | $ 61 | $ 72 |
Consumer [Member] | First Mortgage [Member] | ||
Financing Receivable, Modifications [Line Items] | ||
No. of Loans | loan | 3 | 1 |
Pre-Modification Outstanding Recorded Balance | $ 47 | $ 65 |
Post-Modification Outstanding Recorded Balance | $ 59 | $ 67 |
Consumer [Member] | Second Mortgage [Member] | ||
Financing Receivable, Modifications [Line Items] | ||
No. of Loans | loan | 1 | |
Pre-Modification Outstanding Recorded Balance | $ 36 | |
Post-Modification Outstanding Recorded Balance | $ 36 |
Loans and Allowance (Newly Rest
Loans and Allowance (Newly Restructured Loans by Type) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Commercial Real Estate [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Combination | $ 140 | |
Total modification | 140 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Term | 61 | $ 72 |
Total modification | 61 | 72 |
Consumer [Member] | First Mortgage [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Combination | 59 | 67 |
Total modification | 59 | $ 67 |
Consumer [Member] | Second Mortgage [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Term | 36 | |
Total modification | $ 36 |
Accounting for Certain Loans 45
Accounting for Certain Loans Acquired in a Transfer (Schedule of Acquired Loans) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 |
Total loans receivable | $ 1,452,461 | $ 1,186,713 | $ 1,171,387 |
Universal Bancorp [Member] | |||
Loans acquired | 257,207 | ||
Carrying amount, gross | 252,989 | ||
Carrying amount net of allowance | 252,989 | ||
Commercial Real Estate [Member] | |||
Total loans receivable | 490,885 | 318,684 | |
Real estate | |||
Total loans receivable | 1,096,138 | 860,568 | |
Real estate | Universal Bancorp [Member] | |||
Loans acquired | 231,275 | ||
Real estate | Commercial Real Estate [Member] | |||
Total loans receivable | 490,885 | 318,684 | |
Real estate | Commercial Real Estate [Member] | Universal Bancorp [Member] | |||
Loans acquired | 161,334 | ||
Other | |||
Total loans receivable | 356,323 | 326,145 | |
Other | Universal Bancorp [Member] | |||
Loans acquired | 25,932 | ||
Construction Loans [Member] | Commercial Segment [Member] | |||
Total loans receivable | 52,889 | 28,164 | |
Construction Loans [Member] | Real estate | Commercial Segment [Member] | |||
Total loans receivable | 52,889 | 28,164 | |
Construction Loans [Member] | Real estate | Commercial Segment [Member] | Universal Bancorp [Member] | |||
Loans acquired | 22,849 | ||
First Mortgage [Member] | Consumer [Member] | |||
Total loans receivable | 476,422 | 444,243 | |
First Mortgage [Member] | Real estate | Consumer [Member] | |||
Total loans receivable | 476,422 | 444,243 | |
First Mortgage [Member] | Real estate | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 37,774 | ||
Second Mortgage [Member] | Consumer [Member] | |||
Total loans receivable | 75,942 | 69,477 | |
Second Mortgage [Member] | Real estate | Consumer [Member] | |||
Total loans receivable | 75,942 | 69,477 | |
Second Mortgage [Member] | Real estate | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 9,318 | ||
Automobile Loan [Member] | Consumer [Member] | |||
Total loans receivable | 22,110 | 19,640 | |
Automobile Loan [Member] | Other | Consumer [Member] | |||
Total loans receivable | 22,110 | 19,640 | |
Automobile Loan [Member] | Other | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 2,150 | ||
Boat/RVs [Member] | Consumer [Member] | |||
Total loans receivable | 175,747 | 169,238 | |
Boat/RVs [Member] | Other | Consumer [Member] | |||
Total loans receivable | 175,747 | 169,238 | |
Boat/RVs [Member] | Other | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 173 | ||
Other [Member] | Consumer [Member] | |||
Total loans receivable | 6,190 | 6,188 | |
Other [Member] | Other | Consumer [Member] | |||
Total loans receivable | 6,190 | 6,188 | |
Other [Member] | Other | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 919 | ||
Commercial and Industrial [Member] | Commercial Segment [Member] | |||
Total loans receivable | 152,276 | 131,079 | |
Commercial and Industrial [Member] | Other | Commercial Segment [Member] | |||
Total loans receivable | 152,276 | $ 131,079 | |
Commercial and Industrial [Member] | Other | Commercial Segment [Member] | Universal Bancorp [Member] | |||
Loans acquired | 22,690 | ||
Receivables Acquired with Deteriorated Credit Quality [Member] | |||
Total loans receivable | $ 312 |
Derivative Financial Instrume46
Derivative Financial Instruments (Narrative) (Details) - USD ($) $ in Millions | Mar. 31, 2018 | Dec. 31, 2017 |
Derivative Financial Instruments [Abstract] | ||
Notional amount of customer-facing swaps | $ 18.1 | $ 17.3 |
Derivative Financial Instrume47
Derivative Financial Instruments (Amounts of Derivative Financial Instruments) (Details) - Not Designated as Hedging Instrument [Member] - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Other Assets [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derviative asset | $ 867 | $ 525 |
Other Liabilities [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derivative liability | $ 867 | $ 525 |
Accumulated Other Comprehensi48
Accumulated Other Comprehensive Income (Loss) (Components of Accumulated Other Comprehensive Income (Loss)) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Accumulated Other Comprehensive Income (Loss) [Abstract] | ||
Net unrealized gain on securities available for sale | $ (4,556) | $ 529 |
Net unrealized gain relating to defined benefit plan liability | 10 | 10 |
Accumulated other comprehensive income before tax | (4,546) | 539 |
Tax benefit (expense) | 921 | (158) |
Net of tax amount | $ (3,625) | $ 381 |
Accumulated Other Comprehensi49
Accumulated Other Comprehensive Income (Loss) (Reclassification out of Accumulated Other Comprehensive Income (Loss) Alternate) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Related income tax expense | $ (585) | $ (1,025) |
Reclassification out of AOCI [Member] | Accumulated Net Unrealized Investment Gain (Loss) [Member] | ||
Related income tax expense | (32) | (44) |
Net Income | 122 | 85 |
Reclassification out of AOCI [Member] | Accumulated Net Unrealized Investment Gain (Loss) [Member] | Other Income [Member] | ||
Other Income | $ 154 | $ 129 |
Fair Values of Financial Inst50
Fair Values of Financial Instruments (Fair Value Measurement of Assets Measured at Fair Value on Recurring Basis) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 354,145 | $ 277,378 |
Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 867 | 525 |
Derivative liability | 867 | 525 |
Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 94,263 | 67,798 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 109,617 | 87,250 |
Municipals | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 138,478 | 110,495 |
Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 11,787 | 11,835 |
Fair Value, Inputs, Level 1 | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | ||
Derivative liability | ||
Fair Value, Inputs, Level 1 | Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Fair Value, Inputs, Level 1 | Collateralized mortgage obligations, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Fair Value, Inputs, Level 1 | Municipals | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Fair Value, Inputs, Level 1 | Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Fair Value, Inputs, Level 2 | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 867 | 525 |
Derivative liability | 867 | 525 |
Fair Value, Inputs, Level 2 | Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 94,263 | 67,798 |
Fair Value, Inputs, Level 2 | Collateralized mortgage obligations, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 109,617 | 87,250 |
Fair Value, Inputs, Level 2 | Municipals | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 138,478 | 110,495 |
Fair Value, Inputs, Level 2 | Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 9,066 | 9,114 |
Fair Value, Inputs, Level 3 | Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 2,721 | $ 2,721 |
Fair Values of Financial Inst51
Fair Values of Financial Instruments (Reconciliation of Recurring Fair Value Measurements Recognized in Balance Sheet using Significant Unobservable (Level Three) Inputs) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Fair Values of Financial Instruments [Abstract] | ||
Beginning balance | $ 2,721 | $ 2,588 |
Total realized and unrealized gains (losses) | ||
Included in net income | ||
Included in other comprehensive income (loss) | ||
Purchases, sales, issuances and settlements | ||
Ending balance | $ 2,721 | $ 2,588 |
Fair Values of Financial Inst52
Fair Values of Financial Instruments (Quantitative Information about Unobservable Inputs used in Recurring and Nonrecurring Level Three Fair Value Measurements) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Pooled Trust Preferred Securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value | $ 2,721 | $ 2,721 |
Valuation Technique | Discounted cash flow | Discounted cash flow |
Constant prepayment rate | 2.00% | 2.00% |
Cumulative projected prepayments | 40.00% | 40.00% |
Pooled Trust Preferred Securities | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Discount rate | 7.00% | 7.00% |
Probability of default | 1.70% | 1.70% |
Projected cures given deferral | 0.00% | 0.00% |
Loss severity | 29.30% | 29.30% |
Pooled Trust Preferred Securities | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Discount rate | 8.00% | 8.00% |
Probability of default | 2.20% | 2.20% |
Projected cures given deferral | 15.00% | 15.00% |
Loss severity | 34.90% | 34.90% |
Impaired loans | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value | $ 591 | |
Valuation Technique | Third party valuations | |
Discount to reflect realizable value | 8.97% |
Fair Values of Financial Inst53
Fair Values of Financial Instruments (Estimated Fair Values of Financial Instruments) (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Carrying Amount [Member] | ||
Assets | ||
Cash and cash equivalents | $ 41,069 | $ 27,341 |
Interest-bearing deposits | 4,627 | 1,853 |
Loans held for sale | 3,686 | 4,577 |
Loans | 1,436,889 | 1,167,758 |
FHLB stock | 12,820 | 11,183 |
Interest receivable | 5,809 | 5,282 |
Interest rate swap asset | 867 | 525 |
Liabilities | ||
Deposits | 1,540,452 | 1,202,034 |
FHLB advances | 230,546 | 217,163 |
Other borrowings | 18,110 | 4,232 |
Interest payable | 593 | 456 |
Interest rate swap liability | 867 | 525 |
Portion at Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 41,069 | 27,341 |
Interest-bearing deposits | 4,627 | 1,853 |
Loans held for sale | 3,740 | 4,584 |
Loans | 1,407,437 | 1,150,005 |
FHLB stock | 12,820 | 11,183 |
Interest receivable | 5,809 | 5,282 |
Interest rate swap asset | 867 | 525 |
Liabilities | ||
Deposits | 1,534,582 | 1,199,781 |
FHLB advances | 227,428 | 215,326 |
Other borrowings | 18,000 | 4,300 |
Interest payable | 593 | 456 |
Interest rate swap liability | 867 | 525 |
Fair Value, Inputs, Level 1 | Portion at Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 41,069 | 27,341 |
Interest-bearing deposits | 4,627 | 1,853 |
Liabilities | ||
Deposits | 1,083,726 | 830,877 |
Fair Value, Inputs, Level 2 | Portion at Fair Value Measurement [Member] | ||
Assets | ||
Loans held for sale | 3,740 | 4,584 |
FHLB stock | 12,820 | 11,183 |
Interest receivable | 5,809 | 5,282 |
Interest rate swap asset | 867 | 525 |
Liabilities | ||
FHLB advances | 227,428 | 215,326 |
Other borrowings | 18,000 | 4,300 |
Interest payable | 593 | 456 |
Interest rate swap liability | 867 | 525 |
Fair Value, Inputs, Level 3 | Portion at Fair Value Measurement [Member] | ||
Assets | ||
Loans | 1,407,437 | 1,150,005 |
Liabilities | ||
Deposits | 450,856 | 368,904 |
Interest Rate Swap [Member] | ||
Assets | ||
Interest rate swap asset | 867 | 525 |
Liabilities | ||
Interest rate swap liability | 867 | 525 |
Interest Rate Swap [Member] | Fair Value, Inputs, Level 1 | ||
Assets | ||
Interest rate swap asset | ||
Liabilities | ||
Interest rate swap liability | ||
Interest Rate Swap [Member] | Fair Value, Inputs, Level 2 | ||
Assets | ||
Interest rate swap asset | 867 | 525 |
Liabilities | ||
Interest rate swap liability | $ 867 | $ 525 |