Document and Entity Information
Document and Entity Information - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2018 | Mar. 15, 2019 | Jun. 30, 2018 | |
Document Document And Entity Information [Abstract] | |||
Document Type | 10-K | ||
Amendment Flag | false | ||
Document Period End Date | Dec. 31, 2018 | ||
Document Fiscal Year Focus | 2018 | ||
Document Fiscal Period Focus | FY | ||
Trading Symbol | mfsf | ||
Entity Registrant Name | MUTUALFIRST FINANCIAL INC | ||
Entity Central Index Key | 0001094810 | ||
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 | 8,624,462 | ||
Entity Public Float | $ 204.1 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Assets | ||
Cash and due from banks | $ 13,078 | $ 8,763 |
Interest-bearing demand deposits | 20,336 | 18,578 |
Cash and cash equivalents | 33,414 | 27,341 |
Interest-bearing time deposits | 4,239 | 1,853 |
Investment securities available for sale (carried at fair value) | 370,875 | 277,378 |
Loans held for sale | 3,987 | 4,577 |
Loans, net of allowance for loan losses of $13,281 and $12,387, at December 31, 2018 and December 31, 2017, respectively | 1,482,662 | 1,167,758 |
Premises and equipment, net | 25,641 | 21,539 |
Federal Home Loan Bank stock | 13,034 | 11,183 |
Deferred tax asset, net | 7,744 | 7,530 |
Cash value of life insurance | 60,160 | 52,707 |
Goodwill | 22,310 | 1,800 |
Core deposit intangibles | 3,569 | 127 |
Other real estate owned and repossessed assets | 2,013 | 733 |
Other assets | 19,665 | 14,406 |
Total assets | 2,049,313 | 1,588,932 |
Deposits | ||
Noninterest-bearing | 259,909 | 194,134 |
Interest-bearing | 1,259,316 | 1,007,900 |
Total deposits | 1,519,225 | 1,202,034 |
Federal Home Loan Bank advances | 292,497 | 217,163 |
Other borrowings | 17,988 | 4,232 |
Other liabilities | 17,240 | 15,221 |
Total liabilities | 1,846,950 | 1,438,650 |
Commitments and Contingencies | ||
Stockholders' Equity | ||
Common stock, $0.01 par value Authorized - 20,000,000 shares Issued and outstanding - 8,603,462 and 7,389,394 shares at December 31, 2018 and December 31, 2017, respectively | 86 | 74 |
Additional paid-in capital | 117,883 | 75,319 |
Retained earnings | 87,018 | 74,508 |
Accumulated other comprehensive income (loss) | (2,624) | 381 |
Total stockholders' equity | 202,363 | 150,282 |
Total liabilities and stockholders' equity | $ 2,049,313 | $ 1,588,932 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Statement Of Financial Position [Abstract] | ||
Allowance for loan losses | $ 13,281 | $ 12,387 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, Authorized | 20,000,000 | 20,000,000 |
Common stock, shares Issued | 8,603,462 | 7,389,394 |
Common stock, shares outstanding | 8,603,462 | 7,389,394 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Interest and Dividend Income | |||
Loans receivable | $ 68,474,000 | $ 51,231,000 | $ 46,785,000 |
Investment securities | 10,363,000 | 7,037,000 | 6,500,000 |
Federal Home Loan Bank stock | 606,000 | 470,000 | 441,000 |
Deposits with financial institutions | 251,000 | 130,000 | 76,000 |
Total interest and dividend income | 79,694,000 | 58,868,000 | 53,802,000 |
Interest Expense | |||
Deposits | 10,856,000 | 6,815,000 | 5,296,000 |
Federal Home Loan Bank advances | 4,869,000 | 3,604,000 | 3,604,000 |
Other | 866,000 | 192,000 | 347,000 |
Total interest expense | 16,591,000 | 10,611,000 | 9,247,000 |
Net Interest Income | 63,103,000 | 48,257,000 | 44,555,000 |
Provision for loan losses | 2,120,000 | 1,220,000 | 850,000 |
Net Interest Income After Provision for Loan Losses | 60,983,000 | 47,037,000 | 43,705,000 |
Non-interest Income | |||
Service fee income | 7,937,000 | 6,584,000 | 6,124,000 |
Net realized gain on sales of available for sale securities | 804,000 | 708,000 | 1,023,000 |
Commissions | 4,865,000 | 5,027,000 | 5,049,000 |
Net gains on sales of loans | 3,126,000 | 3,887,000 | 4,761,000 |
Net servicing fees | 591,000 | 391,000 | 332,000 |
Increase in cash value of life insurance | 1,239,000 | 1,113,000 | 1,159,000 |
Loss on sale of other real estate and repossessed assets | (43,000) | (122,000) | (210,000) |
Other income | 1,055,000 | 488,000 | 1,184,000 |
Total non-interest income | 19,574,000 | 18,076,000 | 19,422,000 |
Non-interest Expenses | |||
Salaries and employee benefits | 32,964,000 | 27,229,000 | 27,427,000 |
Net occupancy expenses | 3,965,000 | 3,133,000 | 2,308,000 |
Equipment expenses | 2,514,000 | 1,773,000 | 1,818,000 |
Data processing fees | 2,624,000 | 2,321,000 | 1,991,000 |
ATM and debit card expenses | 2,290,000 | 1,676,000 | 1,536,000 |
Deposit insurance | 898,000 | 724,000 | 788,000 |
Professional fees | 2,177,000 | 1,855,000 | 1,807,000 |
Advertising and promotion | 1,606,000 | 1,223,000 | 1,204,000 |
Software subscriptions and maintenance | 2,719,000 | 2,202,000 | 2,117,000 |
Intangible amortization | 1,103,000 | 264,000 | 420,000 |
Other real estate and repossessed assets | 189,000 | 165,000 | 73,000 |
Other expenses | 5,684,000 | 3,440,000 | 4,011,000 |
Total non-interest expenses | 58,733,000 | 46,005,000 | 45,500,000 |
Income Before Income Tax | 21,824,000 | 19,108,000 | 17,627,000 |
Income tax expense | 2,960,000 | 6,793,000 | 4,386,000 |
Net Income | $ 18,864,000 | $ 12,315,000 | $ 13,241,000 |
Earnings Per Common Share | |||
Basic | $ 2.25 | $ 1.67 | $ 1.79 |
Diluted | 2.21 | 1.64 | 1.76 |
Dividends Per Common Share | $ 0.74 | $ 0.66 | $ 0.58 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Statement Of Income And Comprehensive Income [Abstract] | |||
Net income | $ 18,864 | $ 12,315 | $ 13,241 |
Other Comprehensive Income (Loss) | |||
Net unrealized holding gain (loss) on securities available for sale | (2,912) | 3,112 | (3,258) |
Reclassification adjustment for realized gains included in net income | (804) | (708) | (1,023) |
Net unrealized gain (loss) on derivative used for cash flow hedges | 1 | ||
Net unrealized gain (loss) relating to defined benefit plan | (109) | (20) | 62 |
Other comprehensive income, before tax, total | (3,825) | 2,384 | (4,218) |
Income tax (benefit) expense related to other comprehensive income | 820 | (749) | 1,474 |
Other comprehensive income (loss), net of tax | (3,005) | 1,635 | (2,744) |
Comprehensive Income | $ 15,859 | $ 13,950 | $ 10,497 |
Consolidated Statements of Stoc
Consolidated Statements of Stockholders' Equity - USD ($) $ in Thousands | Common Stock | Additional paid-in capital commons stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total |
Beginning Balance at Dec. 31, 2015 | $ 74 | $ 77,363 | $ 58,098 | $ 1,490 | $ 137,025 |
Net income | 13,241 | 13,241 | |||
Other comprehensive income, net of taxes | (2,744) | (2,744) | |||
Stock options, exercised | 1 | 975 | 976 | ||
Tax benefit on stock options | 178 | 178 | |||
Stock repurchased | (2) | (4,352) | (4,354) | ||
Cash dividends, common stock | (4,284) | (4,284) | |||
Ending Balance at Dec. 31, 2016 | 73 | 74,164 | 67,055 | (1,254) | 140,038 |
Net income | 12,315 | 12,315 | |||
Other comprehensive income, net of taxes | 1,635 | 1,635 | |||
Stock options, exercised | 1 | 1,155 | 1,156 | ||
Cash dividends, common stock | (4,862) | (4,862) | |||
Ending Balance at Dec. 31, 2017 | 74 | 75,319 | 74,508 | 381 | 150,282 |
Net income | 18,864 | 18,864 | |||
Other comprehensive income, net of taxes | (3,005) | (3,005) | |||
Stock options, exercised | 253 | 253 | |||
Cash dividends, common stock | (6,354) | (6,354) | |||
Issuance of commons stock related to acquisition | 12 | 42,311 | 42,323 | ||
Ending Balance at Dec. 31, 2018 | $ 86 | $ 117,883 | $ 87,018 | $ (2,624) | $ 202,363 |
Consolidated Statements of St_2
Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Consolidated Condensed Statement of Changes in Stockholders' Equity [Abstract] | |||
Cash dividends, common stock, per share | $ 0.74 | $ 0.66 | $ 0.58 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Operating Activities | |||
Net income | $ 18,864 | $ 12,315 | $ 13,241 |
Items not requiring cash | |||
Provision for loan losses | 2,120 | 1,220 | 850 |
Depreciation and amortization | 5,634 | 4,278 | 4,586 |
Deferred income tax | 3,465 | 3,562 | 1,537 |
Increase in cash value of life insurance | (1,239) | (1,113) | (1,159) |
Net amortization (accretion) of purchase accounting adjustments | (439) | 264 | 420 |
Loans originated for sale | (122,172) | (116,887) | (150,620) |
Proceeds from sales of loans held for sale | 125,450 | 119,711 | 156,827 |
Net gain on sale of loans | (3,126) | (3,887) | (4,761) |
Net gain on sale of securities, available for sale | (804) | (708) | (1,023) |
Gain on bank owned life insurance | (327) | (346) | |
Loss on sale of other real estate and repossessed assets | 43 | 122 | 210 |
Change in | |||
Interest receivable and other assets | (1,798) | 619 | (1,349) |
Interest payable and other liabilities | 1,293 | 287 | (5) |
Other adjustments | 164 | 259 | 143 |
Net cash provided by operating activities | 27,128 | 20,042 | 18,551 |
Investing Activities | |||
Net change in interest-bearing time deposits | 6,361 | (860) | (993) |
Purchases of securities | |||
Purchases of securities, available for sale | (108,809) | (86,499) | (88,161) |
Proceeds from maturities and paydowns of securities | |||
Available for sale | 31,920 | 26,622 | 37,872 |
Proceeds from sales of securities, available for sale | 67,002 | 34,592 | 57,037 |
Purchase of Federal Home Loan Bank stock | (214) | (258) | (443) |
Net change in loans | (66,903) | (32,901) | (92,946) |
Net cash and cash equivalents paid in acquisition | (7,673) | ||
Proceeds from sales of portfolio loans | 18,543 | ||
Purchases of premises and equipment | (1,466) | (1,809) | (2,079) |
Proceeds from real estate owned sales | 1,598 | 980 | 2,497 |
Proceeds from sale of real estate held for investment | 175 | 511 | |
Proceeds from bank owned life insurance | 1,669 | 1,120 | |
Proceeds from sale of premises and equipment | 67 | 9,490 | |
Net cash used in investing activities | (76,273) | (41,079) | (76,606) |
Net change in | |||
Noninterest-bearing, interest-bearing demand and savings deposits | (33,214) | 50,235 | 39,883 |
Certificates of deposit | 35,176 | (1,583) | 22,117 |
Proceeds from FHLB advances | 545,500 | 414,700 | 316,300 |
Repayments of FHLB advances | (495,808) | (438,128) | (301,326) |
Proceeds from other borrowings | 10,000 | ||
Repayments of other borrowings | (335) | (5,312) | |
Cash dividends | (6,354) | (4,862) | (4,284) |
Stock options exercised | 253 | 1,156 | 976 |
Stock repurchased | (4,354) | ||
Net cash provided by financing activities | 55,218 | 21,518 | 64,000 |
Net Change in Cash and Cash Equivalents | 6,073 | 481 | 5,945 |
Cash and Cash Equivalents, Beginning of Period | 27,341 | 26,860 | 20,915 |
Cash and Cash Equivalents, End of Period | 33,414 | 27,341 | 26,860 |
Additional Cash Flows Information | |||
Interest paid | 15,972 | 10,505 | 9,096 |
Income tax paid | 350 | 2,500 | 2,650 |
Transfers from loans to foreclosed assets | 1,879 | 624 | 1,450 |
Mortgage servicing rights capitalized | 438 | $ 549 | 482 |
Transfers from fixed assets to other assets | $ 763 | ||
Fair value of assets acquired | 406,558 | ||
Cash paid in acquisition | (18,999) | ||
Common stock issued | (42,323) | ||
Liabilities assumed | $ 345,236 |
Nature of Operations and Summar
Nature of Operations and Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2018 | |
Nature of Operations and Summary of Significant Accounting Policies [Abstract] | |
Nature of Operations and Summary of Significant Accounting Policies | Note 1: Nature of Operations and Summary of Significant Accounting Policies The accounting and reporting policies of MutualFirst Financial, Inc. (Company) and its wholly owned subsidiaries, MFBC Statutory Trust I, MutualFirst Risk Management, Inc., Mutual Risk Advisors, Inc., and MutualBank (Bank) and the Bank’s wholly owned subsidiaries, Mishawaka Financial Services, Inc., Mutual Federal Investment Company and the wholly owned subsidiary of Mutual Federal Investment Company, Mutual Federal REIT, Inc. and Summit Service Corp. and their wholly owned subsidiary, Summit Mortgage, Inc., 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. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses, goodwill, valuation of real estate acquired in connection with foreclosures or in satisfaction of loans, loan servicing rights, valuation of deferred tax assets, other-than-temporary impairments (OTTI) and fair value of financial instruments. The Bank generates mortgage, consumer and commercial loans and receives deposits from customers located primarily in north, central and southern Indiana. The Bank’s loans are generally secured by specific items of collateral including real property, consumer assets and business assets. Mutual Federal Investment Company invests in various investment securities and loans through Mutual Federal REIT, Inc. Consolidation - The consolidated financial statements include the accounts of the Company, the Bank, and the Bank’s subsidiaries, after elimination of all material intercompany transactions. Cash Equivalents - The Company considers all liquid investments with original maturities of three months or less to be cash equivalents. At December 31, 2018 and 2017, cash equivalents consisted primarily of money market accounts with brokers and checking accounts with government sponsored entities. At December 31, 2018, the Company’s cash accounts exceeded federally insured limits by approximately $6.1 million. Included in this amount are uninsured accounts of approximately $1.6 million at the Federal Reserve Bank of Chicago and Federal Home Loan Bank of Indianapolis. Interest-bearing time deposits – The fair value of interest-bearing time deposits approximates carrying value. Derivative Instruments – The Company occasionally enters into derivative financial instruments as part of its interest rate risk strategies. These derivative financial instruments consist primarily of interest rate swaps. These instruments are carried at the fair value of the derivatives and reflects the estimated amounts that would have been received to terminate these contracts at the reporting date based upon pricing or valuation models applied to current market information. The Company offers interest rate derivative products (e.g. interest rate swaps) to certain of its high-quality commercial borrowers. This product allows customers to enter into an agreement with the Company to swap their variable rate loan to a fixed rate. These derivative products are designed to reduce, eliminate or modify the risk of changes in the borrower’s interest rate. The extension of credit incurred through the execution of these derivative products is subject to the same approvals and rigorous underwriting standards as the related traditional credit product. The Company limits its risk exposure to these products by entering into a mirror-image, offsetting swap agreement with a separate, well-capitalized and rated counterparty. These transactions are ratified by the Asset Liability Committee. By using these interest rate swap arrangements, the Company is also better insulated from the interest rate risk associated with underwriting fixed-rate loans. These derivative products do not qualify for hedge accounting. The derivatives are recorded on the balance sheet at fair value and changes in fair value of both the customer and the offsetting swap agreements are recorded (and essentially offset) in non-interest income. Investment Securities - Certain debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. At December 31, 2018 and 2017, no securities were classified as held to maturity. Securities not classified as held to maturity, including equity securities with readily determinable fair values, are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income, net of tax. Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method. When the Company does not intend to sell a debt security, and it is more likely than not the Company will not have to sell the security before recovery of its cost basis, it recognizes the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. For held to maturity debt securities, the amount of an other-than-temporary impairment recorded in other comprehensive income for the noncredit portion of a previous other-than-temporary impairment is amortized prospectively over the remaining life of the security on the basis of the timing of future estimated cash flows of the security. The Company’s consolidated statement of income reflects the full impairment (that is, the differences between the security’s amortized cost basis and fair value) on debt securities that the Company intends to sell or would more likely than not be required to sell before the expected recovery of the amortized cost basis. For available for sale and held to maturity debt securities that management has no intent to sell and believes that it more likely than not will not be required to sell prior to recovery, only the credit loss component of the impairment is recognized in earnings, while the noncredit loss is recognized in accumulated other comprehensive income. The credit loss component recognized in earnings is identified as the amount of principal cash flows not expected to be received over the remaining term of the security as projected based on cash flow projections. For equity securities, when the Company has decided to sell an impaired available for sale security and does not expect the fair value of the security to fully recover before the expected time of sale, the security is deemed other-than-temporarily impaired in the period in which the decision to sell is made. The Company recognizes an impairment loss when the impairment is deemed other than temporary even if a decision to sell has not been made. Declines in the fair value of securities below their cost that are other-than-temporary are reflected as realized losses. In estimating other-than-temporary losses, management considers the length of time and extent that fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the Company’s ability and intent to hold the security for a period sufficient to allow for any anticipated recovery in fair value. Loans held for sale are carried at the lower of aggregate cost or market. Market is determined using the aggregate method. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income based on the difference between estimated sales proceeds and aggregate cost. Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan. The accrual of interest on mortgage, consumer and commercial loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful. All interest accrued but not collected for loans that are placed on nonaccrual 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. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Discounts and premiums on purchased residential real estate and commercial loans is amortized to income using the interest method over the remaining period to contractual maturity, adjusted for anticipated prepayments. Discounts and premiums on purchased consumer loans are recognized over the expected lives of the loans using methods that approximate the interest method. Acquisition accounting and acquired loans – We account for our acquisitions under FASB ASC Topic 805, Business Combinations , which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. No allowance for loan losses related to the acquired loans is recorded on the acquisition date as the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements . The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows. Allowance for loan losses - The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the inability to collect a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. 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 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 historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior three years. Management believes the three year historical loss experience methodology is appropriate in the current economic environment, as it captures loss rates that are comparable to the current period being analyzed. 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 allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the ability to collect the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. Groups of loans with similar risk characteristics are collectively evaluated for impairment based on the group’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. Premises and equipment are carried at cost net of accumulated depreciation. Depreciation is computed using the straight-line method based principally on the estimated useful lives of the assets which range from 3 to 40 years. Maintenance and repairs are expensed as incurred while major additions and improvements are capitalized. Gains and losses on dispositions are included in current operations. Federal Home Loan Bank stock is a required investment for institutions that are members of the Federal Home Loan Bank (FHLB) system. The required investment in the common stock is based on a predetermined formula, carried at cost and is evaluated for impairment. Mortgage-servicing assets are recognized separately when rights are acquired through purchase or through sale of financial assets. Under the servicing assets and liabilities accounting guidance, servicing rights resulting from the sale or securitization of loans originated by the Company are initially measured at fair value at the date of transfer. The Company subsequently measures each class of servicing asset using the amortization method. Under the amortization method, servicing rights are amortized in proportion to and over the period of estimated net servicing income. The amortized assets are assessed for impairment based on fair value at each reporting date. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. These variables change from quarter to quarter as market conditions and projected interest rates change, and may have an adverse impact on the value of the mortgage servicing right and may result in a reduction to noninterest income. Each class of separately recognized servicing assets subsequently measured using the amortization method are evaluated and measured for impairment. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the carrying amount of the servicing assets for that tranche. The valuation allowance is adjusted to reflect changes in the measurement of impairment after the initial measurement of impairment. Changes in valuation allowances are reported with net servicing fees on the income statement. Fair value in excess of the carrying amount of servicing assets for that stratum is not recognized. Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income. Intangible assets are being amortized on an accelerated basis over periods ranging from three to 15 years. Such assets are periodically evaluated as to the recoverability of their carrying value. Goodwill is maintained by applying the provisions of ASC 350, Intangibles – Goodwill and Other. For purchase acquisitions, the Corporation is required to record the assets acquired, including identified intangible assets, and the liabilities assumed at their fair value, which in many instances involves estimates based on third party valuations, such as appraisals, or internal valuations based on discounted cash flow analysis or other valuation techniques that may include estimates of attrition, inflation, asset growth rates or other relevant factors. In addition, the determination of the useful lives for which an intangible asset will be amortized is subjective. Under ASC 350, the Corporation is required to evaluate goodwill for impairment on an annual basis, as well as on an interim basis, if events or changes indicate that the asset may be impaired, indicating that the carrying value may not be recoverable. The Corporation has elected to test for goodwill impairment as of November 30 of each year and has determined that no impairment exists. Income taxes are accounted for in accordance with income tax accounting guidance. The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the balance sheet method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred tax assets are evaluated on a quarterly basis for recoverability based on all available evidence. This process involves significant management judgment about assumptions that are subject to change from period to period based on changes in tax laws or variances between our future projected operating performance and our actual results. We are required to establish a valuation allowance for deferred tax assets if we determine, based on available evidence at the time the determination is made, that it is more likely than not that some portion or all of the deferred tax assets will not be realized. In determining the more-likely-than-not criterion, we evaluate all positive and negative available evidence as of the end of each reporting period. Future adjustments to the deferred tax asset valuation allowance, if any, will be determined based upon changes in the expected realization of the net deferred tax assets. The realization of the deferred tax assets ultimately depends on the existence of sufficient taxable income in either the carry back or carry forward periods under applicable tax laws. Due to significant estimates utilized in establishing the valuation allowance and the potential for changes in facts and circumstances, it is reasonably possible that we will be required to record adjustments to the valuation allowance in the near term if estimates of future taxable income during the carry forward period are reduced. Such a charge could have a material adverse effect on our results of operations, financial condition, and capital position. Uncertain tax positions are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available at the reporting date and is subject to management’s judgment. The Company recognizes interest and penalties on income taxes as a component of income tax expense. The Company files consolidated income tax returns with its subsidiaries. Revenue Recognition The Company recognizes revenues as they are earned based on contractual terms, as transactions occur, or as services are provided and collectability is reasonably assured. The Company’s principal source of revenue is interest income from loans and leases and investment securities. The Company also earns noninterest income from various banking and financial services offered primarily through the Bank and its subsidiaries. Interest Income – The largest source of revenue for the Company is interest income which is primarily recognized on an accrual basis according to nondiscretionary formulas in written contracts, such as loan and lease agreements or investment securities contracts. Noninterest Income – The Company earns noninterest income through a variety of financial and transaction services provided to business and consumer clients such as trust and wealth advisory, deposit account, debit card, and mortgage banking. Revenue is recorded for noninterest income based on the contractual terms for the service or transaction performed. In certain circumstances, noninterest income is reported net of associated expenses. Earnings per share is computed based upon the weighted-average common and common equivalent shares outstanding during each year. Comprehensive income consists of net income and other comprehensive income, net of applicable income taxes. Other comprehensive income includes unrealized gains (losses) on available for sale securities, unrealized gains (losses) on available for sale securities for which a portion of an other-than-temporary impairment has been recognized in income, unrealized and realized gains and losses in derivative financial instruments and changes in the funded status of defined benefit pension plans. Stock options - The Company has stock-based employee compensation plans, which are described more fully in Note 23 of these Notes to Consolidated Financial Statements. |
Acquisitions
Acquisitions | 12 Months Ended |
Dec. 31, 2018 | |
Acquisitions [Abstract] | |
Acquisitions | 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 had an implied valuation of approximately $61.3 million. The Company incurred approximately $2.4 million in pretax expenses related to the acquisition during 2018. These expenses are classified in the non-interest expense section of the income statement, primarily in salaries and employee benefits, 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 203,489 Total deposits 315,230 Residential mortgage 36,410 Consumer 12,532 Borrowings 25,463 Total loans 252,431 Interest payable 81 Subordinated debt 4,000 Premises and equipment, net 4,799 Other liabilities 462 Federal Home Loan Bank stock 1,637 Total liabilities assumed $ 345,236 Deferred tax asset, net 2,848 Cash value of life insurance 7,556 Goodwill 20,511 Core deposit intangible 4,545 Interest receivable 1,259 Other real estate owned and repossessed assets 1,009 Other assets 2,073 Total assets purchased $ 406,558 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, $20.5 million has been allocated to goodwill, which is not deductible for tax purposes. Loans acquired had a fair value of $252.4 million. The contractual principal at the acquisition date was $257.0 million. The $4.6 million will be accreted into income for the performing loans or utilized for charging off non-performing loans. Pro Forma Financial Information The results of operations of Universal Bancorp have been included in the Company’s consolidated financial statements since the acquisition date. The following schedule includes pro forma results for the year ended December 31, 2018 and 2017, as if the Universal acquisition occurred as of the beginning of the reporting periods presented. 2018 2017 Summary of Operations Net interest income $ 65,394 $ 64,837 Provision for loan losses (2,120) (1,220) Net interest income after provision $ 63,274 $ 63,617 Non-interest income 19,852 20,656 Non-interest expense (64,551) (60,908) Income before income taxes $ 18,575 $ 23,365 Income tax benefit (expense) (2,167) (8,313) Net income to common shareholders $ 16,408 $ 15,052 Basic earnings per share $ 1.91 $ 1.76 Diluted earnings per share $ 1.88 $ 1.73 The pro-forma information for December 31, 2018 includes operating revenue from Universal of $12.9 million since the date of acquisition. Estimated earnings of Universal since the acquisition date, net of tax and non-recurring expenses related to the acquisition were $5.8 million as of December 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. |
Impact of Accounting Pronouncem
Impact of Accounting Pronouncements | 12 Months Ended |
Dec. 31, 2018 | |
Impact of Accounting Pronouncements [Abstract] | |
Impact of Accounting Pronouncements | Note 3: Impact of Accounting Pronouncements In August 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. These amendments modify the disclosure requirements in Topic 820 as follows: · Removal of the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; and the valuation processes for Level 3 fair value measurements. · For investments in certain entities that calculate net asset value, an entity is required to disclose the timing of liquidation of an investee’s assets and the date when restrictions from redemption might lapse only if the investee has communicated the timing to the entity or announced the timing publicly; and the amendments clarify that the measurement uncertainty disclosure is to communicate information about the uncertainty in measurement as of the reporting date. · Additional disclosure of the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period; and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The guidance is effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. An entity is permitted to early adopt any removed or modified disclosures upon issuance of ASU No. 2018-13 and delay adoption of the additional disclosures until their effective date. The Company is assessing ASU 2018-13 and the impact on its disclosures. In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718) – Improvements to Nonemployee Share-Based Payment Accounting. This ASU expands the scope of Topic 718, Compensation – Stock Compensation to include share-based payments issued to nonemployees for goods and services. Topic 718 currently only includes share-based payments to employees where the ASU will substantially align the accounting for share-based payments to nonemployees and employees. The ASU supersedes Subtopic 505-50, Equity – Equity-Based Payments to Non-Employees. The guidance is effective for public companies for fiscal year, and interim fiscal periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, but no earlier than a company’s adoption date of Topic 606, Revenue from Contracts with Customers. The Company’s adoption of ASU 2018-07 is not expected to have a material impact on the Company’s accounting and disclosures. In March 2018, the FASB issued 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 adopted ASU 2018-05 and it did not have a material impact on the Company’s accounting and disclosures. In February 2018, the FASB issued 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 adopted ASU 2018-02 and it did not 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 adopted ASU 2017-04 and it did not 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 do 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. The overall impact of the new standard on the financial condition or results of operations cannot yet be determined. 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 adopted ASU 2016-02 on January 1, 2019 and recorded a right-of-use asset and lease liability of $3.6 million, based on the present value of the expected remaining lease payments. 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. |
Restriction on Cash
Restriction on Cash | 12 Months Ended |
Dec. 31, 2018 | |
Restriction on Cash [Abstract] | |
Restriction on Cash | Note 4: Restriction on Cash The Bank is required to maintain reserve funds in cash and/or on deposit with the Federal Reserve Bank of Chicago. The reserve requirement at December 31, 2018 was $3.0 million. |
Investment Securities
Investment Securities | 12 Months Ended |
Dec. 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 as follows: December 31, 2018 Gross Gross Unrealized Unrealized Amortized Cost Gains Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 106,094 $ 296 $ (2,047) $ 104,343 Collateralized mortgage obligations 110,994 157 (1,870) 109,281 Municipal obligations 153,976 2,008 (1,088) 154,896 Corporate obligations 2,998 - (643) 2,355 Total investment securities $ 374,062 $ 2,461 $ (5,648) $ 370,875 December 31, 2017 Gross Gross Unrealized Unrealized Amortized Cost Gains 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 All mortgage-backed securities and collateralized-mortgage obligations held by the Company as of December 31, 2018 were in government-sponsored and federal agency securities. 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 December 31, 2018 and 2017 was $206.9 million and $142.9 million, which is approximately 55.8% and 51.5% 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 2018 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 December 31, 2018 and 2017: December 31, 2018 Less than 12 Months 12 Months or More Total Unrealized Unrealized Unrealized Fair Value Losses Fair Value Losses Fair Value Losses Available for Sale Securities Mortgage-backed securities $ 33,176 $ (348) $ 42,230 $ (1,699) $ 75,406 $ (2,047) Collateralized mortgage obligations 15,139 (111) 64,495 (1,759) 79,634 (1,870) Municipal obligations 35,501 (542) 14,018 (546) 49,519 (1,088) Corporate obligations - - 2,355 (643) 2,355 (643) Total temporarily impaired securities $ 83,816 $ (1,001) $ 123,098 $ (4,647) $ 206,914 $ (5,648) December 31, 2017 Less than 12 Months 12 Months or More Total Unrealized Unrealized Unrealized Fair Value Losses Fair Value Losses Fair Value 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 CMOs and MBSs 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 these investments to be other-than-temporarily impaired at December 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. At December 31, 2018, the Company does not intend to sell the investments and it is not 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 December 31, 2018. Corporate Obligations The Company’s unrealized loss on investments in corporate obligations primarily relates to an investment in a pooled trust preferred security. The unrealized losses were primarily due to illiquidity. Other-Than-Temporary Impairment 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 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. The Company 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 no active market 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. The default and recovery probabilities for each piece of collateral were formed based on the evaluation of the collateral credit and a review of historical industry default data and current/near-term operating conditions. For collateral that has already defaulted, the Company assumed no recovery. For collateral that was in deferral, the Company assumed a recovery of 10% of par for banks, thrifts or other depository institutions and 15% of par for insurance companies. Although the Company conservatively assumed that the majority of the deferring collateral continues to defer and eventually defaults, we also recognize there is a possibility that some deferring collateral may become current at some point in the future. The amortized cost and fair value of securities available for sale at December 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 $ 500 $ 500 One to five years 390 393 Five to ten years 21,734 22,189 After ten years 134,350 134,169 156,974 157,251 Mortgage-backed securities 106,094 104,343 Collateralized mortgage obligations 110,994 109,281 Totals $ 374,062 $ 370,875 The Company did not have securities pledged as collateral, to secure public deposits or for other purposes as of December 31, 2018 or 2017. Proceeds from sales of securities available for sale during 2018, 2017 and 2016 were $67.0 million, $34.6 million and $57.0 million, respectively. Gross gains of $892,000, $776,000 and $1.1 million in 2018, 2017 and 2016 were recognized on those sales. Gross losses of $88,000, $68,000 and $71,000 were recognized on those sales in 2018, 2017 and 2016, respectively. |
Loans and Allowance
Loans and Allowance | 12 Months Ended |
Dec. 31, 2018 | |
Loans and Allowance [Abstract] | |
Loans and Allowance | Note 6: Loans and Allowance Classes of loans at December 31, 2018 and 2017 include: December 31, December 31, 2018 2017 Real estate Commercial $ 485,808 $ 318,684 Commercial construction and development 53,310 28,164 Consumer closed end first mortgage 464,539 444,243 Consumer open end and junior liens 77,072 69,477 Total real estate loans 1,080,729 860,568 Other loans Consumer loans Auto 43,667 19,640 Boat/RVs 216,608 169,238 Other consumer loans 6,893 6,188 Commercial and industrial 149,359 131,079 Total other loans 416,527 326,145 Total loans 1,497,256 1,186,713 Undisbursed loans in process (10,096) (13,071) Unamortized deferred loan costs, net 8,783 6,503 Allowance for loan losses (13,281) (12,387) Net loans $ 1,482,662 $ 1,167,758 Year-end non-accrual loans, segregated by class of loans, were as follows: December 31, December 31, 2018 2017 Real estate Commercial $ 4,782 $ 1,107 Commercial construction and development 62 - Consumer closed end first mortgage 2,777 3,409 Consumer open end and junior liens 273 309 Consumer loans Auto 88 22 Boat/RVs 470 198 Other consumer loans 46 16 Commercial and industrial 91 159 Total nonaccrual loans $ 8,589 $ 5,220 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 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. An age analysis of the Company’s past due loans, segregated by class of loans, as of December 31, 2018 and 2017 are as follows: December 31, 2018 Total Loans 90 Days 30‑59 60‑89 90 Days Total Total Past Due Days Past Days Past or More Past Loans and Due Due Past Due Due Current Receivable Accruing Real estate Commercial $ 1,145 $ 536 $ 4,377 $ 6,058 $ 479,750 $ 485,808 $ - Commercial construction and development 4,633 - 61 4,694 48,616 53,310 - Consumer closed end first mortgage 7,847 1,662 2,696 12,205 452,334 464,539 517 Consumer open end and junior liens 353 114 220 687 76,385 77,072 - Consumer loans Auto 257 16 72 345 43,322 43,667 - Boat/RVs 2,174 594 350 3,118 213,490 216,608 - Other consumer loans 65 8 41 114 6,779 6,893 - Commercial and industrial 617 93 91 801 148,558 149,359 - Total $ 17,091 $ 3,023 $ 7,908 $ 28,022 $ 1,469,234 $ 1,497,256 $ 517 December 31, 2017 Total Loans 90 Days 30‑59 60‑89 90 Days Total Total Past Due Days Past Days Past or More Past Loans and Due Due Past Due Due Current Receivable 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 consumer loans 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 commercial 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 December 31, 2018, 2017 and 2016: December 31, 2018 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance Real estate Commercial $ 6,324 $ 6,377 $ - $ 1,882 $ - Commercial construction and development 549 549 - 633 27 Consumer closed end first mortgage 1,137 1,137 - 1,260 - Commercial and industrial 131 131 - 167 5 Loans with a specific valuation allowance Real estate Commercial 174 214 100 206 - Total Real estate Commercial $ 6,498 $ 6,591 $ 100 $ 2,088 $ - Commercial construction and development $ 549 $ 549 $ - $ 633 $ 27 Consumer closed end first mortgage $ 1,137 $ 1,137 $ - $ 1,260 $ - Commercial and industrial $ 131 $ 131 $ - $ 167 $ 5 Total $ 8,315 $ 8,408 $ 100 $ 4,148 $ 32 December 31, 2017 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans 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 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 Commercial and industrial $ 272 $ 342 $ - $ 216 $ 5 Total $ 3,607 $ 3,677 $ 100 $ 3,408 $ 40 December 31, 2016 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance Real estate Commercial $ 665 $ 665 $ - $ 2,207 $ 68 Commercial construction and development 822 822 - 874 40 Consumer closed end first mortgage 1,869 1,869 - 1,328 - Consumer open end and junior liens - - - 193 - Commercial and industrial 187 187 - 204 1 Loans with a specific valuation allowance Real estate Commercial 214 214 100 416 - Total Real estate Commercial $ 879 $ 879 $ 100 $ 2,623 $ 68 Commercial construction and development $ 822 $ 822 $ - $ 874 $ 40 Consumer closed end first mortgage $ 1,869 $ 1,869 $ - $ 1,328 $ - Consumer open end and junior liens $ - $ - $ - $ 193 $ - Commercial and industrial $ 187 $ 187 $ - $ 204 $ 1 Total $ 3,757 $ 3,757 $ 100 $ 5,222 $ 109 The following information presents the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of December 31, 2018 and 2017. 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 Bank’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 if 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. December 31, 2018 Commercial Consumer Special Special Pass Mention Substandard Doubtful Pass Mention Substandard Total Real estate Commercial $ 465,888 $ 9,501 $ 10,419 $ - $ 485,808 Commercial construction and development 46,649 6,112 549 - 53,310 Consumer closed end first mortgage $ 459,771 $ - $ 4,768 464,539 Consumer open end and junior liens 76,752 - 320 77,072 Other loans Consumer loans Auto 43,559 - 108 43,667 Boat/RVs 215,830 - 778 216,608 Other consumer loans 6,835 - 58 6,893 Commercial and industrial 141,705 4,009 3,645 - 149,359 $ 654,242 $ 19,622 $ 14,613 $ - $ 802,747 $ - $ 6,032 $ 1,497,256 December 31, 2017 Commercial Consumer Special Special Pass Mention Substandard Doubtful Pass 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 consumer loans 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 The risk characteristics of each loan portfolio segment are as follows: Commercial Loans Commercial real estate 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. Commercial 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 business 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. Residential and Consumer With respect to residential loans that are secured by one-to-four family residences and are primarily owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance (PMI) if that ratio is exceeded. Consumer open end and junior lien loans are typically secured by a subordinate interest in one-to-four 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. The following tables detail activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2018, 2017 and 2016. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses on other segments. December 31, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 7,704 $ 1,761 $ 2,922 $ 12,387 Provision charged (credited) to expense 914 (57) 1,263 2,120 Losses charged off (204) (174) (1,088) (1,466) Recoveries 12 18 210 240 Balance, end of period $ 8,426 $ 1,548 $ 3,307 $ 13,281 December 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 483 (271) 1,008 1,220 Losses charged off (161) (284) (967) (1,412) Recoveries 24 13 160 197 Balance, end of period $ 7,704 $ 1,761 $ 2,922 $ 12,387 December 31, 2016 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 7,090 $ 2,683 $ 2,868 $ 12,641 Provision charged to expense 457 15 378 850 Losses charged off (274) (420) (788) (1,482) Recoveries 85 25 263 373 Balance, end of period $ 7,358 $ 2,303 $ 2,721 $ 12,382 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of December 31, 2018, 2017 and 2016. December 31, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 8,326 1,548 3,307 13,181 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 8,426 $ 1,548 $ 3,307 $ 13,281 Loan balances Individually evaluated for impairment $ 7,178 $ 1,137 $ - $ 8,315 Collectively evaluated for impairment 681,299 463,402 344,240 1,488,941 Loans acquired with deteriorated credit quality - - - - Gross loans $ 688,477 $ 464,539 $ 344,240 $ 1,497,256 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 December 31, 2016 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,258 2,303 2,721 12,282 Total allowance for loan losses $ 7,358 $ 2,303 $ 2,721 $ 12,382 Loan balances Individually evaluated for impairment $ 1,888 $ 1,869 $ - $ 3,757 Collectively evaluated for impairment 454,245 476,979 237,655 1,168,879 Gross loans $ 456,133 $ 478,848 $ 237,655 $ 1,172,636 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 the collection of principal and interest is reasonably assured and generally stays on accrual. At December 31, 2018 and 2017, the Company had a number of loans that were modified in troubled debt restructurings and impaired. The modification of terms of such loans included one or a combination of the following: an extension of maturity, a reduction of the stated interest rate or a permanent reduction of the recorded investment in the loan. The following tables describe troubled debts restructured during the years ended December 31, 2018, 2017 and 2016. 2018 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Commercial 1 $ 26 $ 30 Consumer closed end first mortgage 9 381 388 Consumer open end and junior liens 4 82 94 Other loans Consumer Loans Auto 3 31 30 Boat/RVs 6 353 348 Other 1 4 4 Commercial and industrial 1 60 61 2017 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 7 $ 320 $ 324 Consumer open end and junior liens 2 16 16 Commercial and industrial 1 72 72 2016 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Commercial 1 $ 406 $ 406 Commercial construction and development 1 83 83 Consumer closed end first mortgage 14 881 911 Consumer open end and junior liens 1 39 39 Other loans Consumer loans Auto 1 4 4 Boat/RVs 3 56 56 Other consumer loans 2 7 7 The impact on the allowance for loan losses was insignificant as a result of these modifications. Newly restructured loans by type for the years ended December 31, 2018, 2017 and 2016 are as follows: 2018 Total Rate Term Combination Modification Real estate Commercial $ - $ 30 $ - $ 30 Consumer closed end first mortgage - 38 350 388 Consumer open end and junior liens - 35 59 94 Other loans Consumer loans Auto - 30 - 30 Boat/RVs - 321 27 348 Other consumer loans - 4 - 4 Commercial and industrial - 61 - 61 2017 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ 27 $ 297 $ 324 Consumer open end and junior liens - 3 13 16 Commercial and industrial - 72 - 72 2016 Total Rate Term Combination Modification Real Estate Commercial $ - $ 406 $ - $ 406 Construction and development - 83 - 83 Consumer closed end first mortgage - 47 864 911 Consumer open end and junior liens - - 39 39 Other loans Consumer loans Auto - - 4 4 Boat/RVs - 48 8 56 Commercial and industrial - 7 - 7 Defaults of any loans modified as troubled debt restructurings made in the years ended December 31, 2018, 2017 and 2016, respectively, are listed in the tables below. Defaults are defined as any loans that become 90 days past due. 2018 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 1 $ 48 Consumer open end and junior liens 1 5 2017 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 1 $ 79 2016 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 5 $ 179 Other loans Consumer loans Boat/RV 1 7 At December 31, 2018 and 2017, the balance of real estate owned includes $541,000 and $251,000, respectively of foreclosed residential real estate held for sale. At December 31, 2018 and 2017, real estate in the process of foreclosure was $833,000 and $970,000, respectively. |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2018 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 7: Related Party Transactions The Bank has entered into transactions with certain directors, executive officers and significant shareholders of the Company and Bank and their affiliates or associates (related parties). Such transactions were made in the ordinary course of business on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the time for comparable transactions with other customers, and did not, in the opinion of management, involve more than normal credit risk or present other unfavorable features. The aggregate amount of loans, as defined, to such related parties was as follows: 2018 Balances, January 1, $ 7,242 Change in composition 109 New loans, including renewals 4,108 Payments, etc., including renewals (5,384) Balances, December 31, $ 6,075 |
Premises and Equipment
Premises and Equipment | 12 Months Ended |
Dec. 31, 2018 | |
Premises and Equipment [Abstract] | |
Premises and Equipment | Note 8: Premises and Equipment Major classifications of premises and equipment are as follows: December 31, 2018 2017 Land $ 9,323 $ 8,074 Buildings and land improvements 22,323 19,775 Equipment 16,196 13,865 Total cost 47,842 41,714 Accumulated depreciation and amortization (22,201) (20,175) Net $ 25,641 $ 21,539 The Universal acquisition resulted in additions to premises and equipment of $4.8 million. Details regarding the acquisition are discussed in Note 2 of these Notes to Consolidated Financial Statements. |
Core Deposit and Other Intangib
Core Deposit and Other Intangibles | 12 Months Ended |
Dec. 31, 2018 | |
Core Deposit and Other Intangibles [Abstract] | |
Core Deposit and Other Intangibles | Note 9: Core Deposit and Other Intangibles Core deposit intangibles and other intangibles are recorded on the acquisition date of an entity. The Universal acquisition resulted in a core deposit intangible of $4.5 million. Details regarding the acquisition are discussed in Note 2 of these Notes to Consolidated Financial Statements. The carrying basis of recognized intangible assets at December 31, 2018 and 2017, were: 2018 2017 Core deposits $ 3,569 $ 71 Other intangibles - 56 $ 3,569 $ 127 Amortization expense for the years ended December 31, 2018, 2017 and 2016, was $1.1 million, $264,000 and $420,000, respectively. Estimated amortization expense for the remaining life is: 2019 $ 780 2020 640 2021 518 2022 406 2023 312 Thereafter 913 $ 3,569 |
Goodwill
Goodwill | 12 Months Ended |
Dec. 31, 2018 | |
Goodwill [Abstract] | |
Goodwill | Note 10: Goodwill Goodwill is recorded on the acquisition date of an entity. During the measurement period, the Company may record subsequent adjustments to goodwill for provisional amounts recorded at the acquisition date. The Universal acquisition on February 28, 2018 resulted in $20.5 million of goodwill, which includes a measurement period adjustment of a $1.6 million reduction recorded during the second and fourth quarters of 2018 of $1.4 million and $200,000, respectively. Details regarding the acquisition are discussed in Note 2 of these Notes to Consolidated Financial Statements. The changes in the carrying amount of goodwill for the years ended December 31, 2018 and 2017 were: 2018 2017 Balance as of January 1 $ 1,800 $ 1,800 Goodwill acquired during the year 22,069 - Measurement period adjustments (1,559) - Balance, as of December 31 $ 22,310 $ 1,800 Goodwill is tested for impairment on an annual basis as of November 30, or whenever events or changes in circumstances indicate the carrying amount of goodwill exceeds its implied fair value. The Company’s fair value exceeded the Company’s carrying value; therefore, it was concluded goodwill is not impaired. No events or changes in circumstances have occurred since the annual impairment test that would suggest it was more likely than not goodwill impairment existed. For additional details related to impairment testing, see the “Goodwill” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included as Item 7 of this Annual Report on Form 10-K. |
Accounting for Certain Loans Ac
Accounting for Certain Loans Acquired in a Transfer | 12 Months Ended |
Dec. 31, 2018 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
Accounting for Certain Loans Acquired in a Transfer | Note 11: Accounting for Certain Loans Acquired in a Transfer The Company acquired loans in the acquisition of Universal and a few of 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 December 31, 2018. December 31, 2018 Outstanding balance Real estate Commercial $ 120,249 Commercial construction and development 8,664 Consumer closed end first mortgage 30,694 Consumer open end and junior liens 8,032 Total real estate loans 167,639 Other loans Consumer loans Auto 1,138 Boat/RVs 97 Other 523 Commercial and industrial 10,571 Total other loans 12,329 Total loans $ 179,968 Carrying amount $ 177,169 Allowance - Carrying amount net of allowance $ 177,169 Accretable yield, or income expected to be collected as of December 31, 2018 is $2.8 million. |
Derivative Financial Instrument
Derivative Financial Instruments | 12 Months Ended |
Dec. 31, 2018 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments | Note 12: 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 December 31, 2018 and 2017 was approximately $21.1 million and $17.3 million, respectively. The following table shows the amounts of derivative financial instruments at December 31, 2018 and 2017. Asset Derivatives Fair Value Fair Value Balance Sheet December 31, December 31, Balance Sheet December 31, December 31, Location 2018 2017 Location 2018 2017 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 599 $ 525 Other liabilities $ 599 $ 525 |
Deposits
Deposits | 12 Months Ended |
Dec. 31, 2018 | |
Deposits [Abstract] | |
Deposits | Note 13: Deposits Deposits were comprised of the following at December 31, 2018 and 2017: December 31, 2018 2017 Demand deposits $ 668,044 $ 524,955 Savings 182,346 138,348 Money market savings 170,380 157,563 Certificates and other time deposits of $100,000 or more 184,788 123,671 Other certificates 193,162 177,422 Brokered deposits 120,505 80,075 Total deposits $ 1,519,225 $ 1,202,034 At December 31, 2018 and 2017, total deposits that meet or exceed the FDIC’s standard deposit insurance amount of $250,000 were $419.8 million and $335.2 million, respectively. Certificates maturing in years ending December 31 are as follows: 2019 $ 276,387 2020 120,984 2021 35,644 2022 30,663 2023 23,206 Thereafter 1,556 $ 488,440 |
Federal Home Loan Bank Advances
Federal Home Loan Bank Advances | 12 Months Ended |
Dec. 31, 2018 | |
Federal Home Loan Bank Advances [Abstract] | |
Federal Home Loan Bank Advances | Note 14: Federal Home Loan Bank Advances FHLB advances maturing in years ending December 31 are as follows: 2019 $ 170,618 2020 53,824 2021 26,565 2022 14,991 2023 6,999 Thereafter 19,500 $ 292,497 At December 31, 2018, the Company had pledged $499.2 million in qualifying first mortgage loans as collateral for advances and outstanding letters of credit. Advances, at interest rates from 1.06% to 6.73% at December 31, 2018, were subject to restrictions or penalties in the event of prepayment. At December 31, 2018, the Company had a total of $21.5 million in putable and $47.0 million in symmetrical advances with Federal Home Loan Bank. The call dates for these advances range from 2019 through 2021 even though maturity dates extend beyond those dates. |
Other Borrowings
Other Borrowings | 12 Months Ended |
Dec. 31, 2018 | |
Other Borrowings [Abstract] | |
Other Borrowings | Note 15: Other Borrowings Other borrowings consisted of the following component as of December 31: 2018 2017 Notes payable $ 9,665 $ - Subordinated debentures, net of discount 8,323 4,232 Total $ 17,988 $ 4,232 The Company assumed $5.0 million in subordinated debentures as the result of the acquisition of MFB Corp. in 2008. In 2005, MFB Corp. had formed MFBC Statutory Trust I (MFBC), as a wholly owned business trust, to sell trust preferred securities. The proceeds from the sale of these trust preferred securities were used by the trust to purchase an equivalent amount of subordinated debentures from the acquired company. The junior subordinated debentures are the sole assets of MFBC and are fully and unconditionally guaranteed by the Company. The junior subordinated debentures and the trust preferred securities pay interest and dividends, respectively, on a quarterly basis. The rate resets quarterly at the prevailing three-month LIBOR rate plus 170 basis points, which was 4.49% at December 31, 2018. The Company has the right to redeem the trust preferred securities, in whole or in part, without penalty. These securities mature on September 15, 2035. The net balance of the securities as of December 31, 2018 was $4.3 million due to the fair value adjustment of the securities made at the time of the acquisition. The Company assumed $5.0 million in subordinated debentures as a result of the acquisition of Universal in 2018. These securities mature 30 years from the date of issuance, or October 7, 2035. The rate resets quarterly at the prevailing three-month LIBOR rate plus 169 basis points, which was 4.13% at December 31, 2018. The Company has the right to redeem the trust preferred securities, in whole or in part, without penalty. These securities mature on October 7, 2035. The net balance of the securities as of December 31, 2018 was $4.0 million due to the fair value adjustment of the securities made at the time of the acquisition. The Company borrowed $10.0 million in two $5.0 million term notes from First Tennessee Bank, N.A. to use in the acquisition of Universal. These loans had a combined balance of $9.7 million at December 31, 2018. The fixed rate term note had a balance of $4.7 million and matures 5 years from the date of issuance, or February 28, 2023. This term note bears a fixed rate of interest of 4.99% per annum and requires quarterly principal payments, which began March 31, 2018. The variable rate term note matures 5 years from the date of issuance, or February 28, 2023. This term note bears a rate of interest of the prevailing three-month LIBOR rate plus 195 basis points, which was 4.35% at December 31, 2018. The Company has the right to redeem either note at any time, in whole or in part, without penalty. Contractual maturities of notes payable as of December 31, 2018, are as follows: Principal Payments Due in Years Ending December 31: 2019 $ 515 2020 1,061 2021 1,084 2022 829 2023 6,176 $ 9,665 |
Loan Servicing
Loan Servicing | 12 Months Ended |
Dec. 31, 2018 | |
Text Block [Abstract] | |
Loan Servicing | Note 16: Loan Servicing Loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of these loans consist of the following: 2018 2017 Loans serviced for Freddie Mac $ 365,863 $ 320,334 Fannie Mae 75,162 5,249 FHLB 54,399 9,313 Other investors 1,176 1,341 $ 496,600 $ 336,237 The aggregate fair value of capitalized mortgage servicing rights is based on comparable market values and expected cash flows, with impairment assessed based on portfolio characteristics including product type and interest rates. The amount of servicing fees collected during 2018, 2017 and 2016 totaled approximately $1.1 million, $783,000, and $801,000, respectively. 2018 2017 2016 Mortgage-servicing rights Balances, January 1 $ 1,504 $ 1,351 $ 1,335 Mortgage-servicing rights acquired 1,325 - - Servicing rights capitalized 438 549 482 Amortization of servicing rights (596) (396) (466) $ 2,671 $ 1,504 $ 1,351 The fair value of servicing rights subsequently measured using the amortization method was as follows: 2018 2017 2016 Mortgage-servicing rights Fair value, beginning of period $ 2,246 $ 2,110 $ 2,179 Fair value, end of period 3,518 2,246 2,110 |
Income Tax
Income Tax | 12 Months Ended |
Dec. 31, 2018 | |
Income Tax [Abstract] | |
Income Tax | Note 17: Income Tax The provision for income taxes includes these components: 2018 2017 2016 Income tax expense Currently payable (receivable) Federal $ (505) $ 3,231 $ 2,849 State - - - Deferred Federal 3,465 1,342 1,317 Effect of "Tax Cuts and Jobs Act" - 2,000 - State - 220 220 Total income tax expense $ 2,960 $ 6,793 $ 4,386 A reconciliation of income tax expense at the federal statutory rate to actual tax expense is shown below: 2018 2017 2016 Federal statutory income tax at 21%, 34% & 34%, respectively $ 4,583 $ 6,496 $ 5,993 Non tax captive insurance income (245) (310) (319) State taxes - 145 145 Tax credits (134) (96) (96) Tax-exempt income (1,355) (1,453) (1,404) Effect of "Tax Cuts and Jobs Act" - 2,000 - Other 111 11 67 Actual tax expense $ 2,960 $ 6,793 $ 4,386 Effective tax rate 13.56 % 35.55 % 24.88 % The Tax Cuts and Jobs Act (“Tax Act”) was enacted on December 22, 2017 reducing the Company’s federal corporate tax rate from 34% to 21%, effective January 1, 2018. For deferred tax assets and liabilities, amounts were remeasured based on the rates expected to reverse in the future, which was 21%. Based on this new law, we recorded an additional tax expense of $2.0 million due to the revaluation of the company’s deferred tax asset in 2017. The Tax Act repealed the corporate Alternative Minimum Tax (“AMT”) and as a result a portion of the Company’s AMT credit carryover from prior years will be refundable beginning in 2018. The amount shown above as a current receivable of $505,000 is the anticipated refund of the AMT credits for 2018. The components of the net deferred tax asset included on the consolidated balance sheets at December 31, were as follows: December 31, 2018 2017 Assets Allowance for loan losses $ 3,054 $ 3,278 Deferred compensation 1,855 2,142 Business tax and AMT credit carryovers 821 3,434 Net operating loss carryover 3,256 1,161 Goodwill impairment 630 903 Purchase accounting adjustments 1,322 624 Unrealized loss on securities available for sale 640 - Other real estate owned 1,001 43 Other 902 414 Total assets 13,481 11,999 Liabilities Unrealized gain on securities available for sale $ - $ (153) Depreciation and amortization (580) (382) FHLB stock (298) (253) State income tax (425) (331) Loan fees (257) (257) Investments in limited partnerships (1,424) (1,402) Mortgage servicing rights (717) (402) Core deposit intangible (1,042) (114) Other (629) (768) Total liabilities (5,372) (4,062) Valuation Allowance Beginning balance (407) (789) Decrease during period 42 382 Ending balance (365) (407) Net deferred tax asset $ 7,744 $ 7,530 The Company has a federal net operating loss carryforward acquired in the Universal acquisition of $7.2 million. The use of this carryforward is limited to $1.3 million annually. The Company also has a state net operating loss carryforward of $35.0 million that will begin to expire in 2024 and Low Income Housing tax credit carryover of $316,000 that will begin to expire in 2032. In addition, the Company has an AMT credit carryover of $505,000. Management believes that the Company will be able to utilize the benefits recorded for the state loss carryforwards and federal credits within the allotted time periods, except for the amount represented by the valuation allowance. The valuation allowance has been recorded for the possible inability to use a portion of the state net operating loss carryover. Retained earnings include approximately $14.7 million for which no deferred income tax liability has been recognized. This amount represents an allocation of income to bad debt deductions as of December 31, 1987 for tax purposes only. Reduction of amounts so allocated for purposes other than tax bad debt losses or adjustments arising from carryback of net operating losses would create income for tax purposes only, which income would be subject to the then-current corporate income tax rate. The unrecorded deferred income tax liability on the above amounts was approximately $3.1 million at December 31, 2018. The Company’s federal and state income tax returns have been closed without audit by the IRS through the year ended December 31, 2014. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 12 Months Ended |
Dec. 31, 2018 | |
Accumulated Other Comprehensive Income (Loss) [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | Note 18: Accumulated Other Comprehensive Income (Loss) The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows: December 31, December 31, 2018 2017 Net unrealized gain (loss) on securities available for sale $ (3,187) $ 529 Net unrealized gain relating to defined benefit plan liability (99) 10 (3,286) 539 Tax benefit (expense) 662 (158) Net of tax amount $ (2,624) $ 381 The following table presents the reclassification adjustments out of accumulated other comprehensive income (loss) that were included in net income in the Consolidated Statement of Income for the years ended December 31, 2018, 2017 and 2016. Amount Reclassified from Accumulated Other Comprehensive Income For the Year Ended December 31, Details about Accumulated Other Comprehensive Income Components 2018 2017 2016 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 804 $ 708 $ 1,023 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (169) (241) (348) Income tax expense Total reclassifications for the period, net of tax $ 635 $ 467 $ 675 |
Commitments and Contingent Liab
Commitments and Contingent Liabilities | 12 Months Ended |
Dec. 31, 2018 | |
Significant Estimates [Abstract] | |
Commitments and Contingent Liabilities | Note 19: Commitments and Contingent Liabilities In the normal course of business, there are outstanding commitments and contingent liabilities, such as commitments to extend credit and standby letters of credit, which are not included in the accompanying financial statements. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. The Company uses the same credit policies in making such commitments as it does for instruments that are included in the consolidated statements of financial condition. Financial instruments whose contract amount represents credit risk as of December 31: 2018 2017 Loan commitments $ 265,696 $ 232,866 Standby letters of credit 2,106 3,021 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation. Collateral held varies, but may include residential real estate, income-producing commercial properties, or other assets of the borrower. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The Company and Bank are also subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits at December 31, 2018 will not have a material adverse effect on the consolidated financial position of the Company. The Company has entered into employment agreements with certain officers that provide for the continuation of salary and certain benefits for a specified period of time under certain conditions. Under the terms of the agreement, these payments could occur in the event of a change in control of the Company or other circumstances. Mortgage loans in the process of origination represent amounts that the Company plans to fund within a normal period of 60 to 90 days, and which are primarily intended for sale to investors in the secondary market. Total mortgage loans in the process of origination amounted to $7.7 million and $3.6 million, and mortgage loans held for sale amounted to $4.0 million and $4.6 million, at December 31, 2018 and 2017, respectively. |
Stockholders' Equity
Stockholders' Equity | 12 Months Ended |
Dec. 31, 2018 | |
Stockholders' Equity [Abstract] | |
Stockholders' Equity | Note 20: Stockholders’ Equity Without prior regulatory approval, current regulations allow the Bank to pay dividends to the Company not exceeding retained net income for the previous two calendar years and the current year. In the event the Bank becomes unable to pay dividends to the Company, the Company may not be able to service its debt, pay its other obligations or pay dividends on its common stock. At December 31, 2018, the Bank was able to pay dividends without prior regulatory approval. |
Regulatory Capital
Regulatory Capital | 12 Months Ended |
Dec. 31, 2018 | |
Regulatory Capital [Abstract] | |
Regulatory Capital | Note 21: Regulatory Capital The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Furthermore, the Bank’s regulators could require adjustments to regulatory capital not reflected in these financial statements. Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios (set forth in the table below) of total, Tier I and Common Equity Tier I capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier I capital to average assets (as defined). As of December 31, 2018 and 2017, the Bank meets all capital adequacy requirements to which it is subject. In May 2018 the Economic Growth, Regulatory Relief and Consumer Protection Act (the “Act”) was enacted to modify or remove certain financial reform rules and regulations, including some of those implemented under the Dodd-Frank Act. While the Act maintains most of the regulatory structure established by the Dodd-Frank Act, it amends certain aspects of the regulatory framework for small depository institutions with assets of less than $10 billion and for large banks with assets of more than $50 billion. Many of these changes could result in meaningful regulatory relief for community banks such as MutualBank. The Act, among other matters, expands the definition of qualified mortgages which may be held by a financial institution and simplifies the regulatory capital rules for financial institutions and their holding companies with total consolidated assets of less than $10 billion by instructing the federal banking regulators to establish a single “Community Bank Leverage Ratio” of between 8 and 10 percent to replace the leverage and risk-based regulatory capital ratios. The Act also expands the category of holding companies that may rely on the “Small Bank Holding Company and Savings and Loan Holding Company Policy statement” by raising the maximum amount of assets a qualifying holding company may have from $1.0 billion to $3.0 billion. This expansion also excludes such holding companies from the minimum capital requirement of the Dodd-Frank Act. In addition, the Act includes regulatory relief for community banks regarding regulatory examination cycles, call reports, the Volcker Rule (proprietary trading prohibitions), mortgage disclosures and risk weights for certain high-risk commercial real estate loans. In July 2013, the three federal bank regulatory agencies jointly published final rules (the Basel III Capital Rules) establishing a new comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee’s December 2010 framework known as “Basel III” for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. These rules substantially revise the risk-based capital requirements applicable to bank holding companies and depository institutions, compared to the current U.S. risk-based capital rules. The Basel III Capital Rules define the components of capital and address other issues affecting the numerator in banking institutions’ regulatory capital ratios. These rules also address risk weights and other issues affecting the denominator in banking institutions’ regulatory capital ratios and replace the existing risk-weighting approach with a more risk-sensitive approach. The Basel III Capital Rules were effective for the Company and Bank on January 1, 2015 (subject to a four-year phase-in period). The Bank’s actual capital amounts and ratios as of December 31, are presented in the tables below. December 31, 2018 Minimum Required To Minimum Regulatory be Considered Actual Capital Levels Capital Levels Well-Capitalized Amount Ratio Amount Ratio Amount Ratio Leverage Capital Level (1): MutualBank $ 184,803 9.2 % $ 80,309 4.0 % $ 100,386 5.0 % Common Equity Tier 1 Capital Level (2) : MutualBank $ 184,803 12.1 % $ 68,476 4.5 % $ 98,910 6.5 % Tier 1 Risk-Based Capital Level (3) : MutualBank $ 184,803 12.1 % $ 91,301 6.0 % $ 121,735 8.0 % Total Risk-Based Capital Level (4) : MutualBank $ 198,084 13.0 % $ 121,734 8.0 % $ 152,169 10.0 % Tier 1 Capital to Total Average Assets for Leverage Ratio of $2.0 billion for the Bank at December 31, 2018. Common Equity Tier 1 Capital to Risk-Weighted Assets of $1.5 billion for the Bank at December 31, 2018. Tier 1 Capital to Risk-Weighted Assets. Total Capital to Risk-Weighted Assets. December 31, 2017 Minimum Required To Minimum Regulatory be Considered Actual Capital Levels Capital Levels Well-Capitalized Amount Ratio Amount Ratio Amount Ratio Leverage Capital Level (1) : MutualFirst Consolidated $ 148,135 9.4 % $ 63,293 4.0 % N/A N/A MutualBank $ 133,515 8.4 % $ 63,254 4.0 % $ 79,068 5.0 % Common Equity Tier 1 Capital Level (2) : MutualFirst Consolidated $ 144,764 12.2 % $ 53,249 4.5 % N/A N/A MutualBank $ 133,515 11.3 % $ 53,407 4.5 % $ 77,143 6.5 % Tier 1 Risk-Based Capital Level (3) : MutualFirst Consolidated $ 148,135 12.5 % $ 71,238 6.0 % N/A N/A MutualBank $ 133,515 11.3 % $ 71,209 6.0 % $ 94,946 8.0 % Total Risk-Based Capital Level (4) : MutualFirst Consolidated $ 160,522 13.5 % $ 94,984 8.0 % N/A N/A MutualBank $ 145,902 12.3 % $ 94,946 8.0 % $ 118,682 10.0 % Tier 1 Capital to Total Average Assets of $1.6 billion for the Leverage Ratio for the Bank and Company at December 31, 2017. Common Equity Tier 1 Capital to Risk-Weighted Assets of $1.2 billion for the Bank and Company at December 31, 2017. Tier 1 Capital to Risk-Weighted Assets. Total Capital to Risk-Weighted Assets. The minimum capital requirements exclude the capital conservation buffer required to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. The capital conservation buffer is being phased in annually, which started January 1, 2016, at the rate of 0.625% per year until fully phased in during 2019. The capital conservation buffer was 1.875% at December 31, 2018. The unrealized gain or loss on available for sale securities is not included in computing regulatory capital. As of December 31, 2018, the Bank is in excess of the capital conversation buffer requirements. |
Employee Benefits
Employee Benefits | 12 Months Ended |
Dec. 31, 2018 | |
Employee Benefits [Abstract] | |
Employee Benefits | Note 22: Employee Benefits The Company has a retirement savings 401(k) plan in which substantially all employees may participate. The contributions are discretionary and determined annually. The Company matches employees’ contributions at the following rates: 100 percent of participant contributions up to 4% and 50 percent of participant contributions from 4-6%, not to exceed a maximum of 5% of their compensation. The Company’s expense for the plan was $1.2 million, $957,000 and $938,000 for 2018, 2017 and 2016, respectively. The Company has an executive benefit plan and deferred compensation arrangements for the benefit of certain officers. The Company also has deferred compensation arrangements with certain directors whereby, in lieu of previously receiving fees, the directors or their beneficiaries will be paid benefits for an established period following the director’s retirement or death. These arrangements are informally funded by life insurance contracts which have been purchased by the Company. The Company records a liability for these vested benefits based on the present value of future payments. The Company’s expense for the plan was $675,000, $652,000 and $676,000 for 2018, 2017 and 2016, respectively. |
Stock Option Plans
Stock Option Plans | 12 Months Ended |
Dec. 31, 2018 | |
Stock Option Plans [Abstract] | |
Stock Option Plans | Note 23: Stock Option Plans Under the Company’s stock option plans, which are accounted for in accordance with FASB ASC 718, Stock Compensation , the Company grants selected executives and other key employees and directors incentive and non-qualified stock option awards that vest and become fully exercisable at the discretion of the Compensation Committee as the options are granted. The Company had stock option plans that were approved in 2000 and 2008 that expired in 2015 and 2018, respectively. Under the plan’s provisions, all option grants that have not been exercised or expired are still exercisable until the maturity or the participant forfeits the grant. No additional grants of options can be made from these plans. The fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model that uses the assumptions noted in the following table. Expected volatility is based on historical volatility of the Company’s stock and other factors. The Company uses historical data to estimate timing of option exercises and employee terminations within the valuation model; separate groups of employees that have similar historical exercise behavior are considered separately for valuation purposes. The expected term of options granted represents the period of time that options are expected to be outstanding; the range given below results from certain groups of employees exhibiting different behavior. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The discount rate for post-vesting restrictions is estimated based on the Company’s credit-adjusted risk-free rate of return. The following is a summary of the status of the Company’s stock option plans and changes in these plans during 2018. 2018 Weighted Weighted Aggregate Average Average Intrinsic Exercise Remaining Value Options Shares Price Contractual Life (in thousands) Outstanding, beginning of year 239,400 $ 7.78 Exercised 28,538 8.86 Outstanding and exercisable, end of year 210,862 $ 7.63 6.3 years $ 3,994 There were 28,538, 65,161 and 77,600 options exercised during the years ended December 31, 2018, 2017 and 2016. There were no options granted during those periods. The Company will fulfill options with authorized but unissued shares of stock from the 352,741 shares the Company has authorized under the 2008 shareholder-approved stock option and incentive plan. The Company will also fulfill options with authorized but unissued shares of stock from the 141,462 shares the Company has authorized under the 2000 stock option plan. Outstanding options may continue to be exercised from these plans; however no further grants can be made. Cash received from options exercised under all share-based payment arrangements for years ended December 31, 2018, 2017 and 2016 was $253,000, $1.2 million and $976,000, respectively. The intrinsic value on options exercised during the years ended December 31, 2018, 2017 and 2016 was $722,000, $1.1 million and $911,000, respectively. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Note 24: Earnings Per Share Earnings per share were computed as follows: 2018 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 18,864 8,394,195 $ 2.25 Effect of Dilutive Securities Stock options 149,302 Diluted Earnings Per Share Net income available and assumed conversions $ 18,864 8,543,497 $ 2.21 2017 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 12,315 7,360,066 $ 1.67 Effect of Dilutive Securities Stock options 141,993 Diluted Earnings Per Share Net income available and assumed conversions $ 12,315 7,502,059 $ 1.64 2016 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 13,241 7,391,681 $ 1.79 Effect of Dilutive Securities Stock options 147,157 Diluted Earnings Per Share Net income available and assumed conversions $ 13,241 7,538,838 $ 1.76 As of December 31, 2018, 2017 and 2016, the exercise price for all options was lower than the average market price of the common shares. |
Fair Values of Financial Instru
Fair Values of Financial Instruments | 12 Months Ended |
Dec. 31, 2018 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Values of Financial Instruments | Note 25: 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 prices 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, 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 the level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 December 31, 2018 Available for sale securities Mortgage-backed securities $ 104,343 $ - $ 104,343 $ - Collateralized mortgage obligations 109,281 - 109,281 - Municipal obligations 154,896 - 154,896 - Corporate obligations 2,355 - - 2,355 Interest rate swap asset 599 - 599 - Interest rate swap liability 599 - 599 - 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 years ended December 31, 2018, 2017 and 2016 of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs: 2018 2017 2016 Beginning balance $ 2,721 $ 2,588 $ 2,534 Total realized and unrealized gains (losses) Included in net income (44) - - Included in other comprehensive income (loss) 561 133 54 Purchases, issuances and settlements (883) - - Ending balance $ 2,355 $ 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 tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements. December 31, 2018 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,355 Discounted cash flow Discount rate 6.8 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 % Projected cures given deferral 0 - 15.0 % Loss severity 21.4 % 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 Carrying December 31, 2018 Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 33,414 $ 33,414 $ 33,414 $ - $ - Interest-bearing time deposits 4,239 4,239 4,239 - - Loans held for sale 3,987 4,011 - 4,011 - Loans, net 1,482,662 1,456,270 - - 1,456,270 FHLB stock 13,034 13,034 - 13,034 - Interest receivable 6,940 6,940 - 6,940 - Liabilities Deposits 1,519,225 1,514,852 1,030,785 - 484,067 FHLB advances 292,497 290,092 - 290,092 - Other borrowings 17,988 17,665 - 17,665 - Interest payable 1,075 1,075 - 1,075 - Fair Value Measurements Using Carrying December 31, 2017 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 - 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 - |
Condensed Financial Information
Condensed Financial Information (Parent Company Only) | 12 Months Ended |
Dec. 31, 2018 | |
MutualFirst Financial, Inc. | |
Condensed Financial Information (Parent Company Only) | Note 26: Condensed Financial Information (Parent Company Only) Presented below is condensed financial information as to financial position, results of operations and cash flows of the Company: Condensed Balance Sheets 2018 2017 Assets Cash on deposit with Bank $ 3,590 $ 12,006 Cash on deposit with others 95 24 Total cash 3,685 12,030 Investment in common stock of subsidiaries 214,195 142,208 Other assets 2,838 425 Total assets $ 220,718 $ 154,663 Liabilities Other borrowings $ 17,988 $ 4,232 Other liabilities 367 149 Total liabilities 18,355 4,381 Stockholders’ Equity 202,363 150,282 Total liabilities and stockholders’ equity $ 220,718 $ 154,663 Condensed Statements of Income 2018 2017 2016 Income Dividends from subsidiaries $ 6,695 $ 15,100 $ 12,000 Other income 9 - - Total income 6,704 15,100 12,000 Expenses 1,922 1,041 976 Income before income tax and equity in undistributed income of subsidiaries 4,782 14,059 11,024 Income tax benefit (412) (495) (399) Income before equity in undistributed income (distributions in excess of income) of subsidiaries 5,194 14,554 11,423 Equity in undistributed income (distributions in excess of income) of subsidiaries 13,670 (2,239) 1,818 Net Income Available to Common Shareholders $ 18,864 $ 12,315 $ 13,241 Condensed Statements of Comprehensive Income 2018 2017 2016 Net income $ 18,864 $ 12,315 $ 13,241 Other comprehensive income: Net unrealized holding gain (loss) on securities available for sale (2,912) 3,112 (3,258) Less: Reclassification adjustment for realized gains included in net income (804) (708) (1,023) Net unrealized gain on derivative used for cash flow hedges - - 1 Net unrealized gain (loss) relating to defined benefit plan (109) (20) 62 (3,825) 2,384 (4,218) Income tax (expense) benefit related to other comprehensive income 820 (749) 1,474 Other comprehensive income (loss) (3,005) 1,635 (2,744) Comprehensive income $ 15,859 $ 13,950 $ 10,497 Condensed Statements of Cash Flows 2018 2017 2016 Operating Activities Net income $ 18,864 $ 12,315 $ 13,241 Item not requiring cash Deferred income tax benefit 20 (14) 200 (Equity in undistributed income) distributions in excess of income of subsidiaries (13,670) 2,239 (1,818) Other (660) 74 (183) Net cash provided by operating activities 4,554 14,614 11,440 Investing Activity Investment in subsidiary - - (100) Net cash received (paid) in acquisition (16,463) - - Net cash used in investing activity (16,463) - (100) Financing Activities Repayment of other borrowings $ (335) $ - $ (5,312) Proceeds from other borrowings 10,000 Stock repurchased - - (4,354) Cash dividends (6,354) (4,862) (4,284) Proceeds from stock options exercised 253 1,156 976 Net cash provided by (used in) financing activities 3,564 (3,706) (12,974) Net Change in Cash (8,345) 10,908 (1,634) Cash, Beginning of Year 12,030 1,122 2,756 Cash, End of Year $ 3,685 $ 12,030 $ 1,122 |
Quarterly Results of Operations
Quarterly Results of Operations (Unaudited) | 12 Months Ended |
Dec. 31, 2018 | |
Quarterly Results of Operations [Abstract] | |
Quarterly Results of Operations | Note 27: Quarterly Results of Operations (Unaudited) Basic Diluted Provision Earnings Per Earnings Per Interest Interest Net Interest for Loan Common Common Quarter Ended Income Expense Income Losses Net Income Share Share 2018 March 31 $ 16,748 $ 3,164 $ 13,584 $ 450 $ 4,007 $ 0.51 $ 0.50 June 30 20,621 4,013 16,608 500 4,165 0.49 0.48 September 30 20,836 4,419 16,417 570 5,402 0.63 0.62 December 31 21,489 4,995 16,494 600 5,290 0.62 0.61 Total $ 79,694 $ 16,591 $ 63,103 $ 2,120 $ 18,864 $ 2.25 $ 2.21 2017 March 31 $ 14,109 $ 2,396 $ 11,713 $ 200 $ 3,206 $ 0.44 $ 0.43 June 30 14,652 2,565 12,087 300 3,898 0.53 0.52 September 30 15,026 2,762 12,264 370 3,751 0.51 0.50 December 31 15,081 2,888 12,193 350 1,460 0.20 0.19 Total $ 58,868 $ 10,611 $ 48,257 $ 1,220 $ 12,315 $ 1.67 $ 1.64 2016 March 31 $ 13,034 $ 2,272 $ 10,762 $ 200 $ 2,365 $ 0.32 $ 0.31 June 30 13,258 2,271 10,987 150 4,157 0.56 0.55 September 30 13,567 2,330 11,237 250 3,482 0.48 0.47 December 31 13,943 2,374 11,569 250 3,237 0.44 0.43 Total $ 53,802 $ 9,247 $ 44,555 $ 850 $ 13,241 $ 1.79 $ 1.76 |
Nature of Operations and Summ_2
Nature of Operations and Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2018 | |
Nature of Operations and Summary of Significant Accounting Policies [Abstract] | |
Consolidation | Consolidation - The consolidated financial statements include the accounts of the Company, the Bank, and the Bank’s subsidiaries, after elimination of all material intercompany transactions. |
Cash Equivalents | Cash Equivalents - The Company considers all liquid investments with original maturities of three months or less to be cash equivalents. At December 31, 2018 and 2017, cash equivalents consisted primarily of money market accounts with brokers and checking accounts with government sponsored entities. At December 31, 2018, the Company’s cash accounts exceeded federally insured limits by approximately $6.1 million. Included in this amount are uninsured accounts of approximately $1.6 million at the Federal Reserve Bank of Chicago and Federal Home Loan Bank of Indianapolis. |
Interest-bearing time deposits | Interest-bearing time deposits – The fair value of interest-bearing time deposits approximates carrying value. |
Derivative Instruments | Derivative Instruments – The Company occasionally enters into derivative financial instruments as part of its interest rate risk strategies. These derivative financial instruments consist primarily of interest rate swaps. These instruments are carried at the fair value of the derivatives and reflects the estimated amounts that would have been received to terminate these contracts at the reporting date based upon pricing or valuation models applied to current market information. The Company offers interest rate derivative products (e.g. interest rate swaps) to certain of its high-quality commercial borrowers. This product allows customers to enter into an agreement with the Company to swap their variable rate loan to a fixed rate. These derivative products are designed to reduce, eliminate or modify the risk of changes in the borrower’s interest rate. The extension of credit incurred through the execution of these derivative products is subject to the same approvals and rigorous underwriting standards as the related traditional credit product. The Company limits its risk exposure to these products by entering into a mirror-image, offsetting swap agreement with a separate, well-capitalized and rated counterparty. These transactions are ratified by the Asset Liability Committee. By using these interest rate swap arrangements, the Company is also better insulated from the interest rate risk associated with underwriting fixed-rate loans. These derivative products do not qualify for hedge accounting. The derivatives are recorded on the balance sheet at fair value and changes in fair value of both the customer and the offsetting swap agreements are recorded (and essentially offset) in non-interest income. |
Investment Securities | Investment Securities - Certain debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. At December 31, 2018 and 2017, no securities were classified as held to maturity. Securities not classified as held to maturity, including equity securities with readily determinable fair values, are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income, net of tax. Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method. When the Company does not intend to sell a debt security, and it is more likely than not the Company will not have to sell the security before recovery of its cost basis, it recognizes the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. For held to maturity debt securities, the amount of an other-than-temporary impairment recorded in other comprehensive income for the noncredit portion of a previous other-than-temporary impairment is amortized prospectively over the remaining life of the security on the basis of the timing of future estimated cash flows of the security. The Company’s consolidated statement of income reflects the full impairment (that is, the differences between the security’s amortized cost basis and fair value) on debt securities that the Company intends to sell or would more likely than not be required to sell before the expected recovery of the amortized cost basis. For available for sale and held to maturity debt securities that management has no intent to sell and believes that it more likely than not will not be required to sell prior to recovery, only the credit loss component of the impairment is recognized in earnings, while the noncredit loss is recognized in accumulated other comprehensive income. The credit loss component recognized in earnings is identified as the amount of principal cash flows not expected to be received over the remaining term of the security as projected based on cash flow projections. For equity securities, when the Company has decided to sell an impaired available for sale security and does not expect the fair value of the security to fully recover before the expected time of sale, the security is deemed other-than-temporarily impaired in the period in which the decision to sell is made. The Company recognizes an impairment loss when the impairment is deemed other than temporary even if a decision to sell has not been made. Declines in the fair value of securities below their cost that are other-than-temporary are reflected as realized losses. In estimating other-than-temporary losses, management considers the length of time and extent that fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the Company’s ability and intent to hold the security for a period sufficient to allow for any anticipated recovery in fair value. |
Loans held for sale | Loans held for sale are carried at the lower of aggregate cost or market. Market is determined using the aggregate method. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income based on the difference between estimated sales proceeds and aggregate cost. |
Loans | Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan. The accrual of interest on mortgage, consumer and commercial loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful. All interest accrued but not collected for loans that are placed on nonaccrual 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. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Discounts and premiums on purchased residential real estate and commercial loans is amortized to income using the interest method over the remaining period to contractual maturity, adjusted for anticipated prepayments. Discounts and premiums on purchased consumer loans are recognized over the expected lives of the loans using methods that approximate the interest method. |
Acquisition Accounting and Acquired Loans | Acquisition accounting and acquired loans – We account for our acquisitions under FASB ASC Topic 805, Business Combinations , which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. No allowance for loan losses related to the acquired loans is recorded on the acquisition date as the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements . The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows. |
Allowance for loan losses | Allowance for loan losses - The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the inability to collect a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. 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 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 historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior three years. Management believes the three year historical loss experience methodology is appropriate in the current economic environment, as it captures loss rates that are comparable to the current period being analyzed. 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 allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the ability to collect the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. Groups of loans with similar risk characteristics are collectively evaluated for impairment based on the group’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. |
Premises and equipment | Premises and equipment are carried at cost net of accumulated depreciation. Depreciation is computed using the straight-line method based principally on the estimated useful lives of the assets which range from 3 to 40 years. Maintenance and repairs are expensed as incurred while major additions and improvements are capitalized. Gains and losses on dispositions are included in current operations. |
Federal Home Loan Bank stock | Federal Home Loan Bank stock is a required investment for institutions that are members of the Federal Home Loan Bank (FHLB) system. The required investment in the common stock is based on a predetermined formula, carried at cost and is evaluated for impairment. |
Mortgage-servicing | Mortgage-servicing assets are recognized separately when rights are acquired through purchase or through sale of financial assets. Under the servicing assets and liabilities accounting guidance, servicing rights resulting from the sale or securitization of loans originated by the Company are initially measured at fair value at the date of transfer. The Company subsequently measures each class of servicing asset using the amortization method. Under the amortization method, servicing rights are amortized in proportion to and over the period of estimated net servicing income. The amortized assets are assessed for impairment based on fair value at each reporting date. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. These variables change from quarter to quarter as market conditions and projected interest rates change, and may have an adverse impact on the value of the mortgage servicing right and may result in a reduction to noninterest income. Each class of separately recognized servicing assets subsequently measured using the amortization method are evaluated and measured for impairment. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the carrying amount of the servicing assets for that tranche. The valuation allowance is adjusted to reflect changes in the measurement of impairment after the initial measurement of impairment. Changes in valuation allowances are reported with net servicing fees on the income statement. Fair value in excess of the carrying amount of servicing assets for that stratum is not recognized. Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income. |
Intangible assets and Goodwill | Intangible assets are being amortized on an accelerated basis over periods ranging from three to 15 years. Such assets are periodically evaluated as to the recoverability of their carrying value. Goodwill is maintained by applying the provisions of ASC 350, Intangibles – Goodwill and Other. For purchase acquisitions, the Corporation is required to record the assets acquired, including identified intangible assets, and the liabilities assumed at their fair value, which in many instances involves estimates based on third party valuations, such as appraisals, or internal valuations based on discounted cash flow analysis or other valuation techniques that may include estimates of attrition, inflation, asset growth rates or other relevant factors. In addition, the determination of the useful lives for which an intangible asset will be amortized is subjective. Under ASC 350, the Corporation is required to evaluate goodwill for impairment on an annual basis, as well as on an interim basis, if events or changes indicate that the asset may be impaired, indicating that the carrying value may not be recoverable. The Corporation has elected to test for goodwill impairment as of November 30 of each year and has determined that no impairment exists. |
Income taxes | Income taxes are accounted for in accordance with income tax accounting guidance. The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the balance sheet method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred tax assets are evaluated on a quarterly basis for recoverability based on all available evidence. This process involves significant management judgment about assumptions that are subject to change from period to period based on changes in tax laws or variances between our future projected operating performance and our actual results. We are required to establish a valuation allowance for deferred tax assets if we determine, based on available evidence at the time the determination is made, that it is more likely than not that some portion or all of the deferred tax assets will not be realized. In determining the more-likely-than-not criterion, we evaluate all positive and negative available evidence as of the end of each reporting period. Future adjustments to the deferred tax asset valuation allowance, if any, will be determined based upon changes in the expected realization of the net deferred tax assets. The realization of the deferred tax assets ultimately depends on the existence of sufficient taxable income in either the carry back or carry forward periods under applicable tax laws. Due to significant estimates utilized in establishing the valuation allowance and the potential for changes in facts and circumstances, it is reasonably possible that we will be required to record adjustments to the valuation allowance in the near term if estimates of future taxable income during the carry forward period are reduced. Such a charge could have a material adverse effect on our results of operations, financial condition, and capital position. Uncertain tax positions are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available at the reporting date and is subject to management’s judgment. The Company recognizes interest and penalties on income taxes as a component of income tax expense. The Company files consolidated income tax returns with its subsidiaries. |
Revenue recognition | Revenue Recognition The Company recognizes revenues as they are earned based on contractual terms, as transactions occur, or as services are provided and collectability is reasonably assured. The Company’s principal source of revenue is interest income from loans and leases and investment securities. The Company also earns noninterest income from various banking and financial services offered primarily through the Bank and its subsidiaries. Interest Income – The largest source of revenue for the Company is interest income which is primarily recognized on an accrual basis according to nondiscretionary formulas in written contracts, such as loan and lease agreements or investment securities contracts. Noninterest Income – The Company earns noninterest income through a variety of financial and transaction services provided to business and consumer clients such as trust and wealth advisory, deposit account, debit card, and mortgage banking. Revenue is recorded for noninterest income based on the contractual terms for the service or transaction performed. In certain circumstances, noninterest income is reported net of associated expenses. |
Earnings per share | Earnings per share is computed based upon the weighted-average common and common equivalent shares outstanding during each year. |
Comprehensive income | Comprehensive income consists of net income and other comprehensive income, net of applicable income taxes. Other comprehensive income includes unrealized gains (losses) on available for sale securities, unrealized gains (losses) on available for sale securities for which a portion of an other-than-temporary impairment has been recognized in income, unrealized and realized gains and losses in derivative financial instruments and changes in the funded status of defined benefit pension plans. |
Stock options | Stock options - The Company has stock-based employee compensation plans, which are described more fully in Note 23 of these Notes to Consolidated Financial Statements. |
Acquisitions (Tables)
Acquisitions (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Acquisitions [Abstract] | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | 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 203,489 Total deposits 315,230 Residential mortgage 36,410 Consumer 12,532 Borrowings 25,463 Total loans 252,431 Interest payable 81 Subordinated debt 4,000 Premises and equipment, net 4,799 Other liabilities 462 Federal Home Loan Bank stock 1,637 Total liabilities assumed $ 345,236 Deferred tax asset, net 2,848 Cash value of life insurance 7,556 Goodwill 20,511 Core deposit intangible 4,545 Interest receivable 1,259 Other real estate owned and repossessed assets 1,009 Other assets 2,073 Total assets purchased $ 406,558 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 year ended December 31, 2018 and 2017, as if the Universal acquisition occurred as of the beginning of the reporting periods presented. 2018 2017 Summary of Operations Net interest income $ 65,394 $ 64,837 Provision for loan losses (2,120) (1,220) Net interest income after provision $ 63,274 $ 63,617 Non-interest income 19,852 20,656 Non-interest expense (64,551) (60,908) Income before income taxes $ 18,575 $ 23,365 Income tax benefit (expense) (2,167) (8,313) Net income to common shareholders $ 16,408 $ 15,052 Basic earnings per share $ 1.91 $ 1.76 Diluted earnings per share $ 1.88 $ 1.73 |
Investment Securities (Tables)
Investment Securities (Tables) | 12 Months Ended |
Dec. 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 as follows: December 31, 2018 Gross Gross Unrealized Unrealized Amortized Cost Gains Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 106,094 $ 296 $ (2,047) $ 104,343 Collateralized mortgage obligations 110,994 157 (1,870) 109,281 Municipal obligations 153,976 2,008 (1,088) 154,896 Corporate obligations 2,998 - (643) 2,355 Total investment securities $ 374,062 $ 2,461 $ (5,648) $ 370,875 December 31, 2017 Gross Gross Unrealized Unrealized Amortized Cost Gains 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 |
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 December 31, 2018 and 2017: December 31, 2018 Less than 12 Months 12 Months or More Total Unrealized Unrealized Unrealized Fair Value Losses Fair Value Losses Fair Value Losses Available for Sale Securities Mortgage-backed securities $ 33,176 $ (348) $ 42,230 $ (1,699) $ 75,406 $ (2,047) Collateralized mortgage obligations 15,139 (111) 64,495 (1,759) 79,634 (1,870) Municipal obligations 35,501 (542) 14,018 (546) 49,519 (1,088) Corporate obligations - - 2,355 (643) 2,355 (643) Total temporarily impaired securities $ 83,816 $ (1,001) $ 123,098 $ (4,647) $ 206,914 $ (5,648) December 31, 2017 Less than 12 Months 12 Months or More Total Unrealized Unrealized Unrealized Fair Value Losses Fair Value Losses Fair Value 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) |
Amortized Cost and Fair Value of Available for Sale Securities by Contractual Maturity | The amortized cost and fair value of securities available for sale at December 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 $ 500 $ 500 One to five years 390 393 Five to ten years 21,734 22,189 After ten years 134,350 134,169 156,974 157,251 Mortgage-backed securities 106,094 104,343 Collateralized mortgage obligations 110,994 109,281 Totals $ 374,062 $ 370,875 |
Loans and Allowance (Tables)
Loans and Allowance (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Loans and Allowance [Abstract] | |
Schedule of Classes of Loans | Classes of loans at December 31, 2018 and 2017 include: December 31, December 31, 2018 2017 Real estate Commercial $ 485,808 $ 318,684 Commercial construction and development 53,310 28,164 Consumer closed end first mortgage 464,539 444,243 Consumer open end and junior liens 77,072 69,477 Total real estate loans 1,080,729 860,568 Other loans Consumer loans Auto 43,667 19,640 Boat/RVs 216,608 169,238 Other consumer loans 6,893 6,188 Commercial and industrial 149,359 131,079 Total other loans 416,527 326,145 Total loans 1,497,256 1,186,713 Undisbursed loans in process (10,096) (13,071) Unamortized deferred loan costs, net 8,783 6,503 Allowance for loan losses (13,281) (12,387) Net loans $ 1,482,662 $ 1,167,758 |
Non-Accrual Loans Segregated by Class of Loans | Year-end non-accrual loans, segregated by class of loans, were as follows: December 31, December 31, 2018 2017 Real estate Commercial $ 4,782 $ 1,107 Commercial construction and development 62 - Consumer closed end first mortgage 2,777 3,409 Consumer open end and junior liens 273 309 Consumer loans Auto 88 22 Boat/RVs 470 198 Other consumer loans 46 16 Commercial and industrial 91 159 Total nonaccrual loans $ 8,589 $ 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 December 31, 2018 and 2017 are as follows: December 31, 2018 Total Loans 90 Days 30‑59 60‑89 90 Days Total Total Past Due Days Past Days Past or More Past Loans and Due Due Past Due Due Current Receivable Accruing Real estate Commercial $ 1,145 $ 536 $ 4,377 $ 6,058 $ 479,750 $ 485,808 $ - Commercial construction and development 4,633 - 61 4,694 48,616 53,310 - Consumer closed end first mortgage 7,847 1,662 2,696 12,205 452,334 464,539 517 Consumer open end and junior liens 353 114 220 687 76,385 77,072 - Consumer loans Auto 257 16 72 345 43,322 43,667 - Boat/RVs 2,174 594 350 3,118 213,490 216,608 - Other consumer loans 65 8 41 114 6,779 6,893 - Commercial and industrial 617 93 91 801 148,558 149,359 - Total $ 17,091 $ 3,023 $ 7,908 $ 28,022 $ 1,469,234 $ 1,497,256 $ 517 December 31, 2017 Total Loans 90 Days 30‑59 60‑89 90 Days Total Total Past Due Days Past Days Past or More Past Loans and Due Due Past Due Due Current Receivable 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 consumer loans 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 December 31, 2018, 2017 and 2016: December 31, 2018 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance Real estate Commercial $ 6,324 $ 6,377 $ - $ 1,882 $ - Commercial construction and development 549 549 - 633 27 Consumer closed end first mortgage 1,137 1,137 - 1,260 - Commercial and industrial 131 131 - 167 5 Loans with a specific valuation allowance Real estate Commercial 174 214 100 206 - Total Real estate Commercial $ 6,498 $ 6,591 $ 100 $ 2,088 $ - Commercial construction and development $ 549 $ 549 $ - $ 633 $ 27 Consumer closed end first mortgage $ 1,137 $ 1,137 $ - $ 1,260 $ - Commercial and industrial $ 131 $ 131 $ - $ 167 $ 5 Total $ 8,315 $ 8,408 $ 100 $ 4,148 $ 32 December 31, 2017 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans 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 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 Commercial and industrial $ 272 $ 342 $ - $ 216 $ 5 Total $ 3,607 $ 3,677 $ 100 $ 3,408 $ 40 December 31, 2016 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance Real estate Commercial $ 665 $ 665 $ - $ 2,207 $ 68 Commercial construction and development 822 822 - 874 40 Consumer closed end first mortgage 1,869 1,869 - 1,328 - Consumer open end and junior liens - - - 193 - Commercial and industrial 187 187 - 204 1 Loans with a specific valuation allowance Real estate Commercial 214 214 100 416 - Total Real estate Commercial $ 879 $ 879 $ 100 $ 2,623 $ 68 Commercial construction and development $ 822 $ 822 $ - $ 874 $ 40 Consumer closed end first mortgage $ 1,869 $ 1,869 $ - $ 1,328 $ - Consumer open end and junior liens $ - $ - $ - $ 193 $ - Commercial and industrial $ 187 $ 187 $ - $ 204 $ 1 Total $ 3,757 $ 3,757 $ 100 $ 5,222 $ 109 |
Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating | December 31, 2018 Commercial Consumer Special Special Pass Mention Substandard Doubtful Pass Mention Substandard Total Real estate Commercial $ 465,888 $ 9,501 $ 10,419 $ - $ 485,808 Commercial construction and development 46,649 6,112 549 - 53,310 Consumer closed end first mortgage $ 459,771 $ - $ 4,768 464,539 Consumer open end and junior liens 76,752 - 320 77,072 Other loans Consumer loans Auto 43,559 - 108 43,667 Boat/RVs 215,830 - 778 216,608 Other consumer loans 6,835 - 58 6,893 Commercial and industrial 141,705 4,009 3,645 - 149,359 $ 654,242 $ 19,622 $ 14,613 $ - $ 802,747 $ - $ 6,032 $ 1,497,256 December 31, 2017 Commercial Consumer Special Special Pass Mention Substandard Doubtful Pass 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 consumer loans 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 tables detail activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2018, 2017 and 2016. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses on other segments. December 31, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 7,704 $ 1,761 $ 2,922 $ 12,387 Provision charged (credited) to expense 914 (57) 1,263 2,120 Losses charged off (204) (174) (1,088) (1,466) Recoveries 12 18 210 240 Balance, end of period $ 8,426 $ 1,548 $ 3,307 $ 13,281 December 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 483 (271) 1,008 1,220 Losses charged off (161) (284) (967) (1,412) Recoveries 24 13 160 197 Balance, end of period $ 7,704 $ 1,761 $ 2,922 $ 12,387 December 31, 2016 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 7,090 $ 2,683 $ 2,868 $ 12,641 Provision charged to expense 457 15 378 850 Losses charged off (274) (420) (788) (1,482) Recoveries 85 25 263 373 Balance, end of period $ 7,358 $ 2,303 $ 2,721 $ 12,382 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of December 31, 2018, 2017 and 2016. December 31, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 8,326 1,548 3,307 13,181 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 8,426 $ 1,548 $ 3,307 $ 13,281 Loan balances Individually evaluated for impairment $ 7,178 $ 1,137 $ - $ 8,315 Collectively evaluated for impairment 681,299 463,402 344,240 1,488,941 Loans acquired with deteriorated credit quality - - - - Gross loans $ 688,477 $ 464,539 $ 344,240 $ 1,497,256 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 December 31, 2016 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 7,258 2,303 2,721 12,282 Total allowance for loan losses $ 7,358 $ 2,303 $ 2,721 $ 12,382 Loan balances Individually evaluated for impairment $ 1,888 $ 1,869 $ - $ 3,757 Collectively evaluated for impairment 454,245 476,979 237,655 1,168,879 Gross loans $ 456,133 $ 478,848 $ 237,655 $ 1,172,636 |
Troubled Debts Restructured | The following tables describe troubled debts restructured during the years ended December 31, 2018, 2017 and 2016. 2018 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Commercial 1 $ 26 $ 30 Consumer closed end first mortgage 9 381 388 Consumer open end and junior liens 4 82 94 Other loans Consumer Loans Auto 3 31 30 Boat/RVs 6 353 348 Other 1 4 4 Commercial and industrial 1 60 61 2017 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 7 $ 320 $ 324 Consumer open end and junior liens 2 16 16 Commercial and industrial 1 72 72 2016 Pre-Modification Post-Modification No. of Loans Recorded Balance Recorded Balance Real estate Commercial 1 $ 406 $ 406 Commercial construction and development 1 83 83 Consumer closed end first mortgage 14 881 911 Consumer open end and junior liens 1 39 39 Other loans Consumer loans Auto 1 4 4 Boat/RVs 3 56 56 Other consumer loans 2 7 7 |
Newly Restructured Loans by Types | Newly restructured loans by type for the years ended December 31, 2018, 2017 and 2016 are as follows: 2018 Total Rate Term Combination Modification Real estate Commercial $ - $ 30 $ - $ 30 Consumer closed end first mortgage - 38 350 388 Consumer open end and junior liens - 35 59 94 Other loans Consumer loans Auto - 30 - 30 Boat/RVs - 321 27 348 Other consumer loans - 4 - 4 Commercial and industrial - 61 - 61 2017 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ 27 $ 297 $ 324 Consumer open end and junior liens - 3 13 16 Commercial and industrial - 72 - 72 2016 Total Rate Term Combination Modification Real Estate Commercial $ - $ 406 $ - $ 406 Construction and development - 83 - 83 Consumer closed end first mortgage - 47 864 911 Consumer open end and junior liens - - 39 39 Other loans Consumer loans Auto - - 4 4 Boat/RVs - 48 8 56 Commercial and industrial - 7 - 7 |
Troubled Debts Restructured Defaulted | Defaults of any loans modified as troubled debt restructurings made in the years ended December 31, 2018, 2017 and 2016, respectively, are listed in the tables below. Defaults are defined as any loans that become 90 days past due. 2018 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 1 $ 48 Consumer open end and junior liens 1 5 2017 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 1 $ 79 2016 Post-Modification Outstanding No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage 5 $ 179 Other loans Consumer loans Boat/RV 1 7 |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Related Party Transactions [Abstract] | |
Aggregate Amount of Loans to Related Parties | The aggregate amount of loans, as defined, to such related parties was as follows: 2018 Balances, January 1, $ 7,242 Change in composition 109 New loans, including renewals 4,108 Payments, etc., including renewals (5,384) Balances, December 31, $ 6,075 |
Premises and Equipment (Tables)
Premises and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Premises and Equipment [Abstract] | |
Premises and Equipment | Major classifications of premises and equipment are as follows: December 31, 2018 2017 Land $ 9,323 $ 8,074 Buildings and land improvements 22,323 19,775 Equipment 16,196 13,865 Total cost 47,842 41,714 Accumulated depreciation and amortization (22,201) (20,175) Net $ 25,641 $ 21,539 |
Core Deposit and Other Intang_2
Core Deposit and Other Intangibles (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Core Deposit and Other Intangibles [Abstract] | |
Carrying Basis of Recognized Intangible Assets | The carrying basis of recognized intangible assets at December 31, 2018 and 2017, were: 2018 2017 Core deposits $ 3,569 $ 71 Other intangibles - 56 $ 3,569 $ 127 |
Estimated Amortization Expense | Estimated amortization expense for the remaining life is: 2019 $ 780 2020 640 2021 518 2022 406 2023 312 Thereafter 913 $ 3,569 |
Goodwill (Tables)
Goodwill (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Goodwill [Abstract] | |
Schedule of Goodwill | The changes in the carrying amount of goodwill for the years ended December 31, 2018 and 2017 were: 2018 2017 Balance as of January 1 $ 1,800 $ 1,800 Goodwill acquired during the year 22,069 - Measurement period adjustments (1,559) - Balance, as of December 31 $ 22,310 $ 1,800 |
Accounting for Certain Loans _2
Accounting for Certain Loans Acquired in a Transfer (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
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 December 31, 2018. December 31, 2018 Outstanding balance Real estate Commercial $ 120,249 Commercial construction and development 8,664 Consumer closed end first mortgage 30,694 Consumer open end and junior liens 8,032 Total real estate loans 167,639 Other loans Consumer loans Auto 1,138 Boat/RVs 97 Other 523 Commercial and industrial 10,571 Total other loans 12,329 Total loans $ 179,968 Carrying amount $ 177,169 Allowance - Carrying amount net of allowance $ 177,169 |
Derivative Financial Instrume_2
Derivative Financial Instruments (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Derivative Financial Instruments [Abstract] | |
Amounts of Derivative Financial Instruments | The following table shows the amounts of derivative financial instruments at December 31, 2018 and 2017. Asset Derivatives Fair Value Fair Value Balance Sheet December 31, December 31, Balance Sheet December 31, December 31, Location 2018 2017 Location 2018 2017 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 599 $ 525 Other liabilities $ 599 $ 525 |
Deposits (Tables)
Deposits (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Deposits [Abstract] | |
Deposits | Deposits were comprised of the following at December 31, 2018 and 2017: December 31, 2018 2017 Demand deposits $ 668,044 $ 524,955 Savings 182,346 138,348 Money market savings 170,380 157,563 Certificates and other time deposits of $100,000 or more 184,788 123,671 Other certificates 193,162 177,422 Brokered deposits 120,505 80,075 Total deposits $ 1,519,225 $ 1,202,034 |
Certificates, Including Other Time Deposits | At December 31, 2018 and 2017, total deposits that meet or exceed the FDIC’s standard deposit insurance amount of $250,000 were $419.8 million and $335.2 million, respectively. Certificates maturing in years ending December 31 are as follows: 2019 $ 276,387 2020 120,984 2021 35,644 2022 30,663 2023 23,206 Thereafter 1,556 $ 488,440 |
Federal Home Loan Bank Advanc_2
Federal Home Loan Bank Advances (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Federal Home Loan Bank Advances [Abstract] | |
Federal Home Loan Bank Advances Maturing by Period | FHLB advances maturing in years ending December 31 are as follows: 2019 $ 170,618 2020 53,824 2021 26,565 2022 14,991 2023 6,999 Thereafter 19,500 $ 292,497 |
Other Borrowings (Tables)
Other Borrowings (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Other Borrowings [Abstract] | |
Components of Other Borrowings | Other borrowings consisted of the following component as of December 31: 2018 2017 Notes payable $ 9,665 $ - Subordinated debentures, net of discount 8,323 4,232 Total $ 17,988 $ 4,232 |
Schedule of Contractual Obligations by Maturity | Contractual maturities of notes payable as of December 31, 2018, are as follows: Principal Payments Due in Years Ending December 31: 2019 $ 515 2020 1,061 2021 1,084 2022 829 2023 6,176 $ 9,665 |
Loan Servicing (Tables)
Loan Servicing (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
Unpaid Principal Balances of Loans Serviced | Loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of these loans consist of the following: 2018 2017 Loans serviced for Freddie Mac $ 365,863 $ 320,334 Fannie Mae 75,162 5,249 FHLB 54,399 9,313 Other investors 1,176 1,341 $ 496,600 $ 336,237 |
Mortgage-Servicing Rights | 2018 2017 2016 Mortgage-servicing rights Balances, January 1 $ 1,504 $ 1,351 $ 1,335 Mortgage-servicing rights acquired 1,325 - - Servicing rights capitalized 438 549 482 Amortization of servicing rights (596) (396) (466) $ 2,671 $ 1,504 $ 1,351 |
Fair Value of Servicing Rights | The fair value of servicing rights subsequently measured using the amortization method was as follows: 2018 2017 2016 Mortgage-servicing rights Fair value, beginning of period $ 2,246 $ 2,110 $ 2,179 Fair value, end of period 3,518 2,246 2,110 |
Income Tax (Tables)
Income Tax (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Income Tax [Abstract] | |
Provision for Income Taxes | The provision for income taxes includes these components: 2018 2017 2016 Income tax expense Currently payable (receivable) Federal $ (505) $ 3,231 $ 2,849 State - - - Deferred Federal 3,465 1,342 1,317 Effect of "Tax Cuts and Jobs Act" - 2,000 - State - 220 220 Total income tax expense $ 2,960 $ 6,793 $ 4,386 |
Reconciliation of Income Tax Expenses At Federal Rate to Actual Tax Expense | A reconciliation of income tax expense at the federal statutory rate to actual tax expense is shown below: 2018 2017 2016 Federal statutory income tax at 21%, 34% & 34%, respectively $ 4,583 $ 6,496 $ 5,993 Non tax captive insurance income (245) (310) (319) State taxes - 145 145 Tax credits (134) (96) (96) Tax-exempt income (1,355) (1,453) (1,404) Effect of "Tax Cuts and Jobs Act" - 2,000 - Other 111 11 67 Actual tax expense $ 2,960 $ 6,793 $ 4,386 Effective tax rate 13.56 % 35.55 % 24.88 % |
Components of Deferred Assets | The components of the net deferred tax asset included on the consolidated balance sheets at December 31, were as follows: December 31, 2018 2017 Assets Allowance for loan losses $ 3,054 $ 3,278 Deferred compensation 1,855 2,142 Business tax and AMT credit carryovers 821 3,434 Net operating loss carryover 3,256 1,161 Goodwill impairment 630 903 Purchase accounting adjustments 1,322 624 Unrealized loss on securities available for sale 640 - Other real estate owned 1,001 43 Other 902 414 Total assets 13,481 11,999 Liabilities Unrealized gain on securities available for sale $ - $ (153) Depreciation and amortization (580) (382) FHLB stock (298) (253) State income tax (425) (331) Loan fees (257) (257) Investments in limited partnerships (1,424) (1,402) Mortgage servicing rights (717) (402) Core deposit intangible (1,042) (114) Other (629) (768) Total liabilities (5,372) (4,062) Valuation Allowance Beginning balance (407) (789) Decrease during period 42 382 Ending balance (365) (407) Net deferred tax asset $ 7,744 $ 7,530 |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Tables) | 12 Months Ended |
Dec. 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: December 31, December 31, 2018 2017 Net unrealized gain (loss) on securities available for sale $ (3,187) $ 529 Net unrealized gain relating to defined benefit plan liability (99) 10 (3,286) 539 Tax benefit (expense) 662 (158) Net of tax amount $ (2,624) $ 381 |
Reclassification out of Accumulated Other Comprehensive Income (Loss) | The following table presents the reclassification adjustments out of accumulated other comprehensive income (loss) that were included in net income in the Consolidated Statement of Income for the years ended December 31, 2018, 2017 and 2016. Amount Reclassified from Accumulated Other Comprehensive Income For the Year Ended December 31, Details about Accumulated Other Comprehensive Income Components 2018 2017 2016 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 804 $ 708 $ 1,023 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (169) (241) (348) Income tax expense Total reclassifications for the period, net of tax $ 635 $ 467 $ 675 |
Commitments and Contingent Li_2
Commitments and Contingent Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Significant Estimates [Abstract] | |
Financial Instruments Contract Amount That Represents Credit Risk | Financial instruments whose contract amount represents credit risk as of December 31: 2018 2017 Loan commitments $ 265,696 $ 232,866 Standby letters of credit 2,106 3,021 |
Regulatory Capital (Tables)
Regulatory Capital (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Regulatory Capital [Abstract] | |
Actual Capital Amounts and Ratios | The Bank’s actual capital amounts and ratios as of December 31, are presented in the tables below. December 31, 2018 Minimum Required To Minimum Regulatory be Considered Actual Capital Levels Capital Levels Well-Capitalized Amount Ratio Amount Ratio Amount Ratio Leverage Capital Level (1): MutualBank $ 184,803 9.2 % $ 80,309 4.0 % $ 100,386 5.0 % Common Equity Tier 1 Capital Level (2) : MutualBank $ 184,803 12.1 % $ 68,476 4.5 % $ 98,910 6.5 % Tier 1 Risk-Based Capital Level (3) : MutualBank $ 184,803 12.1 % $ 91,301 6.0 % $ 121,735 8.0 % Total Risk-Based Capital Level (4) : MutualBank $ 198,084 13.0 % $ 121,734 8.0 % $ 152,169 10.0 % Tier 1 Capital to Total Average Assets for Leverage Ratio of $2.0 billion for the Bank at December 31, 2018. Common Equity Tier 1 Capital to Risk-Weighted Assets of $1.5 billion for the Bank at December 31, 2018. Tier 1 Capital to Risk-Weighted Assets. Total Capital to Risk-Weighted Assets. December 31, 2017 Minimum Required To Minimum Regulatory be Considered Actual Capital Levels Capital Levels Well-Capitalized Amount Ratio Amount Ratio Amount Ratio Leverage Capital Level (1) : MutualFirst Consolidated $ 148,135 9.4 % $ 63,293 4.0 % N/A N/A MutualBank $ 133,515 8.4 % $ 63,254 4.0 % $ 79,068 5.0 % Common Equity Tier 1 Capital Level (2) : MutualFirst Consolidated $ 144,764 12.2 % $ 53,249 4.5 % N/A N/A MutualBank $ 133,515 11.3 % $ 53,407 4.5 % $ 77,143 6.5 % Tier 1 Risk-Based Capital Level (3) : MutualFirst Consolidated $ 148,135 12.5 % $ 71,238 6.0 % N/A N/A MutualBank $ 133,515 11.3 % $ 71,209 6.0 % $ 94,946 8.0 % Total Risk-Based Capital Level (4) : MutualFirst Consolidated $ 160,522 13.5 % $ 94,984 8.0 % N/A N/A MutualBank $ 145,902 12.3 % $ 94,946 8.0 % $ 118,682 10.0 % Tier 1 Capital to Total Average Assets of $1.6 billion for the Leverage Ratio for the Bank and Company at December 31, 2017. Common Equity Tier 1 Capital to Risk-Weighted Assets of $1.2 billion for the Bank and Company at December 31, 2017. Tier 1 Capital to Risk-Weighted Assets. Total Capital to Risk-Weighted Assets. |
Stock Option Plans (Tables)
Stock Option Plans (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Stock Option Plans [Abstract] | |
Summary of Status and Changes in Stock Option Plan | The following is a summary of the status of the Company’s stock option plans and changes in these plans during 2018. 2018 Weighted Weighted Aggregate Average Average Intrinsic Exercise Remaining Value Options Shares Price Contractual Life (in thousands) Outstanding, beginning of year 239,400 $ 7.78 Exercised 28,538 8.86 Outstanding and exercisable, end of year 210,862 $ 7.63 6.3 years $ 3,994 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share | Earnings per share were computed as follows: 2018 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 18,864 8,394,195 $ 2.25 Effect of Dilutive Securities Stock options 149,302 Diluted Earnings Per Share Net income available and assumed conversions $ 18,864 8,543,497 $ 2.21 2017 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 12,315 7,360,066 $ 1.67 Effect of Dilutive Securities Stock options 141,993 Diluted Earnings Per Share Net income available and assumed conversions $ 12,315 7,502,059 $ 1.64 2016 Weighted Average Per-Share Net Income Shares Amount Basic Earnings Per Share Net income $ 13,241 7,391,681 $ 1.79 Effect of Dilutive Securities Stock options 147,157 Diluted Earnings Per Share Net income available and assumed conversions $ 13,241 7,538,838 $ 1.76 |
Fair Values of Financial Inst_2
Fair Values of Financial Instruments (Tables) | 12 Months Ended |
Dec. 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 the level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 December 31, 2018 Available for sale securities Mortgage-backed securities $ 104,343 $ - $ 104,343 $ - Collateralized mortgage obligations 109,281 - 109,281 - Municipal obligations 154,896 - 154,896 - Corporate obligations 2,355 - - 2,355 Interest rate swap asset 599 - 599 - Interest rate swap liability 599 - 599 - 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 years ended December 31, 2018, 2017 and 2016 of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs: 2018 2017 2016 Beginning balance $ 2,721 $ 2,588 $ 2,534 Total realized and unrealized gains (losses) Included in net income (44) - - Included in other comprehensive income (loss) 561 133 54 Purchases, issuances and settlements (883) - - Ending balance $ 2,355 $ 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 tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements. December 31, 2018 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,355 Discounted cash flow Discount rate 6.8 % Constant prepayment rate 2.0 % Cumulative projected prepayments 40.0 % Probability of default 1.7 % Projected cures given deferral 0 - 15.0 % Loss severity 21.4 % 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 Carrying December 31, 2018 Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 33,414 $ 33,414 $ 33,414 $ - $ - Interest-bearing time deposits 4,239 4,239 4,239 - - Loans held for sale 3,987 4,011 - 4,011 - Loans, net 1,482,662 1,456,270 - - 1,456,270 FHLB stock 13,034 13,034 - 13,034 - Interest receivable 6,940 6,940 - 6,940 - Liabilities Deposits 1,519,225 1,514,852 1,030,785 - 484,067 FHLB advances 292,497 290,092 - 290,092 - Other borrowings 17,988 17,665 - 17,665 - Interest payable 1,075 1,075 - 1,075 - Fair Value Measurements Using Carrying December 31, 2017 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 - 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 - |
Condensed Financial Informati_2
Condensed Financial Information (Parent Company Only) (Tables) - MutualFirst Financial, Inc. | 12 Months Ended |
Dec. 31, 2018 | |
Condensed Balance Sheets | Condensed Balance Sheets 2018 2017 Assets Cash on deposit with Bank $ 3,590 $ 12,006 Cash on deposit with others 95 24 Total cash 3,685 12,030 Investment in common stock of subsidiaries 214,195 142,208 Other assets 2,838 425 Total assets $ 220,718 $ 154,663 Liabilities Other borrowings $ 17,988 $ 4,232 Other liabilities 367 149 Total liabilities 18,355 4,381 Stockholders’ Equity 202,363 150,282 Total liabilities and stockholders’ equity $ 220,718 $ 154,663 |
Condensed Statements of Income | Condensed Statements of Income 2018 2017 2016 Income Dividends from subsidiaries $ 6,695 $ 15,100 $ 12,000 Other income 9 - - Total income 6,704 15,100 12,000 Expenses 1,922 1,041 976 Income before income tax and equity in undistributed income of subsidiaries 4,782 14,059 11,024 Income tax benefit (412) (495) (399) Income before equity in undistributed income (distributions in excess of income) of subsidiaries 5,194 14,554 11,423 Equity in undistributed income (distributions in excess of income) of subsidiaries 13,670 (2,239) 1,818 Net Income Available to Common Shareholders $ 18,864 $ 12,315 $ 13,241 |
Condensed Statements of Comprehensive Income | Condensed Statements of Comprehensive Income 2018 2017 2016 Net income $ 18,864 $ 12,315 $ 13,241 Other comprehensive income: Net unrealized holding gain (loss) on securities available for sale (2,912) 3,112 (3,258) Less: Reclassification adjustment for realized gains included in net income (804) (708) (1,023) Net unrealized gain on derivative used for cash flow hedges - - 1 Net unrealized gain (loss) relating to defined benefit plan (109) (20) 62 (3,825) 2,384 (4,218) Income tax (expense) benefit related to other comprehensive income 820 (749) 1,474 Other comprehensive income (loss) (3,005) 1,635 (2,744) Comprehensive income $ 15,859 $ 13,950 $ 10,497 |
Condensed Statements of Cash Flows | Condensed Statements of Cash Flows 2018 2017 2016 Operating Activities Net income $ 18,864 $ 12,315 $ 13,241 Item not requiring cash Deferred income tax benefit 20 (14) 200 (Equity in undistributed income) distributions in excess of income of subsidiaries (13,670) 2,239 (1,818) Other (660) 74 (183) Net cash provided by operating activities 4,554 14,614 11,440 Investing Activity Investment in subsidiary - - (100) Net cash received (paid) in acquisition (16,463) - - Net cash used in investing activity (16,463) - (100) Financing Activities Repayment of other borrowings $ (335) $ - $ (5,312) Proceeds from other borrowings 10,000 Stock repurchased - - (4,354) Cash dividends (6,354) (4,862) (4,284) Proceeds from stock options exercised 253 1,156 976 Net cash provided by (used in) financing activities 3,564 (3,706) (12,974) Net Change in Cash (8,345) 10,908 (1,634) Cash, Beginning of Year 12,030 1,122 2,756 Cash, End of Year $ 3,685 $ 12,030 $ 1,122 |
Quarterly Results of Operatio_2
Quarterly Results of Operations (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Quarterly Results of Operations [Abstract] | |
Schedule of Quarterly Financial Information | Basic Diluted Provision Earnings Per Earnings Per Interest Interest Net Interest for Loan Common Common Quarter Ended Income Expense Income Losses Net Income Share Share 2018 March 31 $ 16,748 $ 3,164 $ 13,584 $ 450 $ 4,007 $ 0.51 $ 0.50 June 30 20,621 4,013 16,608 500 4,165 0.49 0.48 September 30 20,836 4,419 16,417 570 5,402 0.63 0.62 December 31 21,489 4,995 16,494 600 5,290 0.62 0.61 Total $ 79,694 $ 16,591 $ 63,103 $ 2,120 $ 18,864 $ 2.25 $ 2.21 2017 March 31 $ 14,109 $ 2,396 $ 11,713 $ 200 $ 3,206 $ 0.44 $ 0.43 June 30 14,652 2,565 12,087 300 3,898 0.53 0.52 September 30 15,026 2,762 12,264 370 3,751 0.51 0.50 December 31 15,081 2,888 12,193 350 1,460 0.20 0.19 Total $ 58,868 $ 10,611 $ 48,257 $ 1,220 $ 12,315 $ 1.67 $ 1.64 2016 March 31 $ 13,034 $ 2,272 $ 10,762 $ 200 $ 2,365 $ 0.32 $ 0.31 June 30 13,258 2,271 10,987 150 4,157 0.56 0.55 September 30 13,567 2,330 11,237 250 3,482 0.48 0.47 December 31 13,943 2,374 11,569 250 3,237 0.44 0.43 Total $ 53,802 $ 9,247 $ 44,555 $ 850 $ 13,241 $ 1.79 $ 1.76 |
Nature of Operations and Summ_3
Nature of Operations and Summary of Significant Accounting Policies (Narrative) (Details) $ in Millions | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Nature Of Business And Summary Of Significant Accounting Policies [Line Items] | |
Uninsured accounts | $ 6.1 |
Premises and equipment depreciation method used | straight-line |
Minimum | |
Nature Of Business And Summary Of Significant Accounting Policies [Line Items] | |
Premises and equipment estimated useful lives | 3 years |
Intangible assets amortization period | 3 years |
Maximum | |
Nature Of Business And Summary Of Significant Accounting Policies [Line Items] | |
Premises and equipment estimated useful lives | 40 years |
Intangible assets amortization period | 15 years |
Federal Reserve Bank of Chicago and Federal Home Loan Bank of Indianapolis | |
Nature Of Business And Summary Of Significant Accounting Policies [Line Items] | |
Uninsured accounts | $ 1.6 |
Acquisitions (Narrative) (Detai
Acquisitions (Narrative) (Details) - USD ($) | Feb. 28, 2018 | Dec. 31, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Business Acquisition [Line Items] | |||||
Share price | $ 35.70 | ||||
Goodwill | $ 22,310,000 | $ 22,310,000 | $ 1,800,000 | $ 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 | ||||
Total Loans | 252,431,000 | ||||
Contractual principal amount | 257,000,000 | ||||
Business acquisition, transaction costs | 2,400,000 | ||||
Core deposit intangible | 4,545,000 | 4,500,000 | $ 4,500,000 | ||
Goodwill | $ 20,511,000 | ||||
Finite Lived Intangible Asset Useful Life | 15 years | ||||
Total purchase price | $ 61,322,000 | ||||
Credit adjustment | $ 4,600,000 | ||||
Revenue, pro forma | 12,900,000 | ||||
Earnings, pro forma | $ 5,800,000 |
Acquisitions (Schedule of Recog
Acquisitions (Schedule of Recognized Identified Assets Acquired and Liabilities Assumed) (Details) - USD ($) $ in Thousands | Feb. 28, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Assets: | ||||
Goodwill | $ 22,310 | $ 1,800 | $ 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 | 252,431 | |||
Premises and equipment, net | 4,799 | |||
Federal Home Loan Bank stock | 1,637 | |||
Deferred tax asset, net | 2,848 | |||
Cash value of life insurance | 7,556 | |||
Goodwill | 20,511 | |||
Core deposit intangible | 4,545 | $ 4,500 | ||
Interest receivables | 1,259 | |||
Other real estate owned and repossessed assets | 1,009 | |||
Other assets | 2,073 | |||
Total assets purchased | 406,558 | |||
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 | 462 | |||
Total liabilities assumed | 345,236 | |||
Common shares issued | 42,323 | |||
Cash paid | 18,999 | |||
Total purchase price | 61,322 | |||
Universal Bancorp [Member] | Commercial Segment [Member] | ||||
Assets: | ||||
Total Loans | 203,489 | |||
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 | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Net interest income | $ 65,394 | $ 64,837 |
Provision for loan losses | (2,120) | (1,220) |
Net interest income after provision | 63,274 | 63,617 |
Non-interest income | 19,852 | 20,656 |
Non-interest expense | (64,551) | (60,908) |
Income before income taxes | 18,575 | 23,365 |
Income tax benefit (expense) | (2,167) | (8,313) |
Net income to common shareholders | $ 16,408 | $ 15,052 |
Basic earnings per share | $ 1.91 | $ 1.76 |
Diluted earnings per share | $ 1.88 | $ 1.73 |
Impact of Accounting Pronounc_2
Impact of Accounting Pronouncements (Details) - Adjustment - Accounting Standards Update 2016-02 [Member] $ in Millions | Jan. 01, 2019USD ($) |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |
Operating Lease, Right-of-Use Asset | $ 3.6 |
Operating Lease, Liability | $ 3.6 |
Restriction on Cash (Narrative)
Restriction on Cash (Narrative) (Details) $ in Millions | Dec. 31, 2018USD ($) |
Restriction on Cash [Abstract] | |
Cash and cash equivalent reserved amount | $ 3 |
Investment Securities (Narrativ
Investment Securities (Narrative) (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Investment [Line Items] | |||
Percentage of Bank portfolio | 55.80% | 51.50% | |
Held to maturity, securities | $ 0 | $ 0 | |
Securities pledged as collateral | 0 | 0 | |
Proceeds from sales of securities, available for sale | 67,002,000 | 34,592,000 | $ 57,037,000 |
Gross realized gain on sale of securities | 892,000 | 776,000 | 1,100,000 |
Gross realized losses on sale of securities | $ 88,000 | $ 68,000 | $ 71,000 |
Banks, thrifts or other depository institutions to all projected defaults | |||
Investment [Line Items] | |||
Collateral recovery probability percentage | 10.00% | ||
Insurance Companies to all projected insurance defaults | |||
Investment [Line Items] | |||
Collateral recovery probability percentage | 15.00% |
Investment Securities (Amortize
Investment Securities (Amortized Cost and Fair Values of Securities ) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | $ 374,062 | $ 276,849 |
Gross Unrealized Gains | 2,461 | 4,061 |
Gross Unrealized Losses | (5,648) | (3,532) |
Fair Value, available for sale | 370,875 | 277,378 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 106,094 | |
Fair Value, available for sale | 104,343 | |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 110,994 | |
Fair Value, available for sale | 109,281 | |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 106,094 | 68,335 |
Gross Unrealized Gains | 296 | 225 |
Gross Unrealized Losses | (2,047) | (762) |
Fair Value, available for sale | 104,343 | 67,798 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 110,994 | 88,488 |
Gross Unrealized Gains | 157 | 58 |
Gross Unrealized Losses | (1,870) | (1,296) |
Fair Value, available for sale | 109,281 | 87,250 |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 153,976 | 107,060 |
Gross Unrealized Gains | 2,008 | 3,709 |
Gross Unrealized Losses | (1,088) | (274) |
Fair Value, available for sale | 154,896 | 110,495 |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 2,998 | 12,966 |
Gross Unrealized Gains | 69 | |
Gross Unrealized Losses | (643) | (1,200) |
Fair Value, available for sale | $ 2,355 | $ 11,835 |
Investment Securities (Investme
Investment Securities (Investments Gross Unrealized Losses and Fair Value in Continuous Unrealized Loss Position) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | $ 83,816 | $ 73,607 |
Less than 12 months, Unrealized Losses | (1,001) | (591) |
12 months or more, Fair Value | 123,098 | 69,325 |
12 months or more, Unrealized Losses | (4,647) | (2,941) |
Total, Fair Value | 206,914 | 142,932 |
Total, Unrealized Losses | (5,648) | (3,532) |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 33,176 | 21,975 |
Less than 12 months, Unrealized Losses | (348) | (127) |
12 months or more, Fair Value | 42,230 | 27,675 |
12 months or more, Unrealized Losses | (1,699) | (635) |
Total, Fair Value | 75,406 | 49,650 |
Total, Unrealized Losses | (2,047) | (762) |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 15,139 | 47,153 |
Less than 12 months, Unrealized Losses | (111) | (400) |
12 months or more, Fair Value | 64,495 | 28,887 |
12 months or more, Unrealized Losses | (1,759) | (896) |
Total, Fair Value | 79,634 | 76,040 |
Total, Unrealized Losses | (1,870) | (1,296) |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 35,501 | 4,479 |
Less than 12 months, Unrealized Losses | (542) | (64) |
12 months or more, Fair Value | 14,018 | 10,041 |
12 months or more, Unrealized Losses | (546) | (210) |
Total, Fair Value | 49,519 | 14,520 |
Total, Unrealized Losses | (1,088) | (274) |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
12 months or more, Fair Value | 2,355 | 2,722 |
12 months or more, Unrealized Losses | (643) | (1,200) |
Total, Fair Value | 2,355 | 2,722 |
Total, Unrealized Losses | $ (643) | $ (1,200) |
Investment Securities (Amorti_2
Investment Securities (Amortized Cost and Fair Value of Available-for-Sale Securities by Contractual Maturity) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Schedule of Available-for-sale Securities [Line Items] | ||
Security obligations due, amortized cost, within one year | $ 500 | |
Security obligations due, amortized cost, One to five years | 390 | |
Security obligations due, amortized cost, Five to ten years | 21,734 | |
Security obligations due, amortized cost, After ten years | 134,350 | |
Available for sale, amortized cost, total | 156,974 | |
Available for sale, amortized cost | 374,062 | $ 276,849 |
Security obligations due, Fair Value, within one year | 500 | |
Security obligations due, Fair value, One to five years | 393 | |
Security obligations due, Fair value, Five to ten years | 22,189 | |
Security obligations due, Fair value, After ten years | 134,169 | |
Total Security obligations due, Fair value | 157,251 | |
Investment securities available for sale (carried at fair value) | 370,875 | 277,378 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 106,094 | 68,335 |
Investment securities available for sale (carried at fair value) | 104,343 | 67,798 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 110,994 | 88,488 |
Investment securities available for sale (carried at fair value) | 109,281 | $ 87,250 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 106,094 | |
Investment securities available for sale (carried at fair value) | 104,343 | |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 110,994 | |
Investment securities available for sale (carried at fair value) | $ 109,281 |
Loans and Allowance (Narrative)
Loans and Allowance (Narrative) (Details) - USD ($) | Dec. 31, 2018 | Dec. 31, 2017 |
Loans and Allowance [Abstract] | ||
Mortgage loans in process of foreclosure, amount | $ 833,000 | $ 970,000 |
Real estate held-for-sale | $ 541,000 | $ 251,000 |
Loans and Allowance (Categories
Loans and Allowance (Categories of Loans) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | $ 1,497,256 | $ 1,186,713 | $ 1,172,636 | |
Undisbursed loans in process | (10,096) | (13,071) | ||
Unamortized deferred loan costs, net | 8,783 | 6,503 | ||
Allowance for loan losses | (13,281) | (12,387) | $ (12,382) | $ (12,641) |
Net loans | 1,482,662 | 1,167,758 | ||
Commercial Real Estate [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 485,808 | 318,684 | ||
Construction Loans [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 53,310 | 28,164 | ||
First Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 464,539 | 444,243 | ||
Second Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 77,072 | 69,477 | ||
Automobile Loan [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 43,667 | 19,640 | ||
Boat/RVs [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 216,608 | 169,238 | ||
Other [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 6,893 | 6,188 | ||
Commercial and Industrial [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 149,359 | 131,079 | ||
Real estate [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 1,080,729 | 860,568 | ||
Real estate [Member] | Commercial Real Estate [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 485,808 | 318,684 | ||
Real estate [Member] | Construction Loans [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 53,310 | 28,164 | ||
Real estate [Member] | First Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 464,539 | 444,243 | ||
Real estate [Member] | Second Mortgage [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 77,072 | 69,477 | ||
Other [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 416,527 | 326,145 | ||
Other [Member] | Automobile Loan [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 43,667 | 19,640 | ||
Other [Member] | Boat/RVs [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 216,608 | 169,238 | ||
Other [Member] | Other [Member] | Consumer [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | 6,893 | 6,188 | ||
Other [Member] | Commercial and Industrial [Member] | Commercial Segment [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Loans | $ 149,359 | $ 131,079 |
Loans and Allowance (Non-Accrua
Loans and Allowance (Non-Accrual Loan, Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 8,589 | $ 5,220 |
Commercial Real Estate [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 4,782 | 1,107 |
Commercial Segment [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 62 | |
First Mortgage [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 2,777 | 3,409 |
Second Mortgage [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 273 | 309 |
Automobile Loan [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 88 | 22 |
Boat/RVs [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 470 | 198 |
Other [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 46 | 16 |
Commercial and Industrial [Member] | Commercial Segment [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 91 | $ 159 |
Loans and Allowance (Age Analys
Loans and Allowance (Age Analysis of Past Due Loans Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 28,022 | $ 20,618 | |
Current | 1,469,234 | 1,166,095 | |
Total loans receivable | 1,497,256 | 1,186,713 | $ 1,172,636 |
Total Loans > 90 Days or More and Accruing | 517 | 31 | |
30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 17,091 | 10,693 | |
60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,023 | 5,164 | |
90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 7,908 | 4,761 | |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 6,058 | 6,480 | |
Current | 479,750 | 312,204 | |
Total loans receivable | 485,808 | 318,684 | |
Commercial Real Estate [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 1,145 | 2,171 | |
Commercial Real Estate [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 536 | 3,311 | |
Commercial Real Estate [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 4,377 | 998 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 4,694 | ||
Current | 48,616 | 28,164 | |
Total loans receivable | 53,310 | 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 | 4,633 | ||
Commercial Segment [Member] | Construction Loans [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 61 | ||
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 801 | 445 | |
Current | 148,558 | 130,634 | |
Total loans receivable | 149,359 | 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 | 617 | 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 | 93 | 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 | 91 | 159 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 12,205 | 10,478 | |
Current | 452,334 | 433,765 | |
Total loans receivable | 464,539 | 444,243 | |
Total Loans > 90 Days or More and Accruing | 517 | 31 | |
Consumer [Member] | First Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 7,847 | 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 | 1,662 | 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 | 2,696 | 3,224 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 687 | 927 | |
Current | 76,385 | 68,550 | |
Total loans receivable | 77,072 | 69,477 | |
Consumer [Member] | Second Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 353 | 540 | |
Consumer [Member] | Second Mortgage [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 114 | 123 | |
Consumer [Member] | Second Mortgage [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 220 | 264 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 345 | 139 | |
Current | 43,322 | 19,501 | |
Total loans receivable | 43,667 | 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 | 257 | 114 | |
Consumer [Member] | Automobile Loan [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 16 | 24 | |
Consumer [Member] | Automobile Loan [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 72 | 1 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,118 | 2,054 | |
Current | 213,490 | 167,184 | |
Total loans receivable | 216,608 | 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 | 2,174 | 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 | 594 | 338 | |
Consumer [Member] | Boat/RVs [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 350 | 103 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 114 | 95 | |
Current | 6,779 | 6,093 | |
Total loans receivable | 6,893 | 6,188 | |
Consumer [Member] | Other [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 65 | 65 | |
Consumer [Member] | Other [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 8 | 18 | |
Consumer [Member] | Other [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 41 | $ 12 |
Loans and Allowance (Impaired L
Loans and Allowance (Impaired Loans) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Impaired Financing Receivable With Related Allowance [Abstract] | |||
Specific Allowance | $ 100 | $ 100 | $ 100 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 8,315 | 3,607 | 3,757 |
Unpaid principal balance, total | 8,408 | 3,677 | 3,757 |
Average investment in impaired loans, total | 4,148 | 3,408 | 5,222 |
Interest income recognized, total | 32 | 40 | 109 |
Commercial Real Estate [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 6,324 | 878 | 665 |
Unpaid principal balance | 6,377 | 878 | 665 |
Average investment in impaired loans | 1,882 | 765 | 2,207 |
Interest income recognized | 1 | 68 | |
Impaired Financing Receivable With Related Allowance [Abstract] | |||
Recorded balance | 174 | 214 | 214 |
Unpaid principal balance | 214 | 214 | 214 |
Specific Allowance | 100 | 100 | 100 |
Average investment in impaired loans | 206 | 214 | 416 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 6,498 | 1,092 | 879 |
Unpaid principal balance, total | 6,591 | 1,092 | 879 |
Average investment in impaired loans, total | 2,088 | 979 | 2,623 |
Interest income recognized, total | 1 | 68 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 549 | 700 | 822 |
Unpaid principal balance | 549 | 700 | 822 |
Average investment in impaired loans | 633 | 762 | 874 |
Interest income recognized | 27 | 33 | 40 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 549 | 700 | 822 |
Unpaid principal balance, total | 549 | 700 | 822 |
Average investment in impaired loans, total | 633 | 762 | 874 |
Interest income recognized, total | 27 | 33 | 40 |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 131 | 272 | 187 |
Unpaid principal balance | 131 | 342 | 187 |
Average investment in impaired loans | 167 | 216 | 204 |
Interest income recognized | 5 | 5 | 1 |
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 131 | 272 | 187 |
Unpaid principal balance, total | 131 | 342 | 187 |
Average investment in impaired loans, total | 167 | 216 | 204 |
Interest income recognized, total | 5 | 5 | 1 |
Consumer [Member] | First Mortgage [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Recorded balance | 1,137 | 1,543 | 1,869 |
Unpaid principal balance | 1,137 | 1,543 | 1,869 |
Average investment in impaired loans | 1,260 | 1,451 | 1,328 |
Interest income recognized | 1 | ||
Impaired Financing Receivables Total [Abstract] | |||
Recorded balance, total | 1,137 | 1,543 | 1,869 |
Unpaid principal balance, total | 1,137 | 1,543 | 1,869 |
Average investment in impaired loans, total | $ 1,260 | 1,451 | 1,328 |
Interest income recognized, total | $ 1 | ||
Consumer [Member] | Second Mortgage [Member] | |||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||
Average investment in impaired loans | 193 | ||
Impaired Financing Receivables Total [Abstract] | |||
Average investment in impaired loans, total | $ 193 |
Loans and Allowance (Commercial
Loans and Allowance (Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 1,497,256 | $ 1,186,713 | $ 1,172,636 |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 485,808 | 318,684 | |
Commercial Real Estate [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 465,888 | 309,451 | |
Commercial Real Estate [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 9,501 | 4,219 | |
Commercial Real Estate [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 10,419 | 4,996 | |
Commercial Real Estate [Member] | Doubtful | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 18 | ||
Commercial Segment [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 654,242 | 457,126 | |
Commercial Segment [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 19,622 | 10,003 | |
Commercial Segment [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 14,613 | 10,780 | |
Commercial Segment [Member] | Doubtful | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 18 | ||
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 53,310 | 28,164 | |
Commercial Segment [Member] | Construction Loans [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 46,649 | 27,464 | |
Commercial Segment [Member] | Construction Loans [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,112 | ||
Commercial Segment [Member] | Construction Loans [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 549 | 700 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 149,359 | 131,079 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 141,705 | 120,211 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 4,009 | 5,784 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 3,645 | 5,084 | |
Consumer [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 802,747 | 702,990 | |
Consumer [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,032 | 5,796 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 464,539 | 444,243 | |
Consumer [Member] | First Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 459,771 | 439,075 | |
Consumer [Member] | First Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 4,768 | 5,168 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 77,072 | 69,477 | |
Consumer [Member] | Second Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 76,752 | 69,130 | |
Consumer [Member] | Second Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 320 | 347 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 43,667 | 19,640 | |
Consumer [Member] | Automobile Loan [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 43,559 | 19,616 | |
Consumer [Member] | Automobile Loan [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 108 | 24 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 216,608 | 169,238 | |
Consumer [Member] | Boat/RVs [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 215,830 | 169,036 | |
Consumer [Member] | Boat/RVs [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 778 | 202 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,893 | 6,188 | |
Consumer [Member] | Other [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 6,835 | 6,133 | |
Consumer [Member] | Other [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 58 | $ 55 |
Loans and Allowance (Activity i
Loans and Allowance (Activity in Allowance for Loan Losses by Portfolio Segment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||||||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||||||||||||||
Allowance for loan losses, Beginning of period | $ 12,387 | $ 12,382 | $ 12,641 | $ 12,387 | $ 12,382 | $ 12,641 | ||||||||||||
Provision charged (credited) to expense | $ 600 | $ 570 | $ 500 | 450 | $ 350 | $ 370 | $ 300 | 200 | $ 250 | $ 250 | $ 150 | 200 | 2,120 | 1,220 | 850 | |||
Losses charged off | (1,466) | (1,412) | (1,482) | |||||||||||||||
Recoveries | 240 | 197 | 373 | |||||||||||||||
Allowance for loan losses, End of period | 13,281 | 12,387 | 12,382 | 13,281 | 12,387 | 12,382 | ||||||||||||
Allowance for loan losses, individually evaluated for impairment, Ending balance | $ 100 | $ 100 | $ 100 | |||||||||||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 13,181 | 12,287 | 12,282 | |||||||||||||||
Total allowance for loan losses | 13,281 | 12,387 | 12,387 | 12,382 | 12,382 | 12,641 | 12,387 | 12,382 | 12,641 | 13,281 | 12,387 | 12,382 | ||||||
Loans, individually evaluated for impairment, Ending balance | 8,315 | 3,607 | 3,757 | |||||||||||||||
Loans, collectively evaluated for impairment, Ending balance | 1,488,941 | 1,183,106 | 1,168,879 | |||||||||||||||
Total loans receivable | 1,497,256 | 1,186,713 | 1,172,636 | |||||||||||||||
Commercial [Member] | ||||||||||||||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||||||||||||||
Allowance for loan losses, Beginning of period | 7,704 | 7,358 | 7,090 | 7,704 | 7,358 | 7,090 | ||||||||||||
Provision charged (credited) to expense | 914 | 483 | 457 | |||||||||||||||
Losses charged off | (204) | (161) | (274) | |||||||||||||||
Recoveries | 12 | 24 | 85 | |||||||||||||||
Allowance for loan losses, End of period | 8,426 | 7,704 | 7,358 | 8,426 | 7,704 | 7,358 | ||||||||||||
Allowance for loan losses, individually evaluated for impairment, Ending balance | 100 | 100 | 100 | |||||||||||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 8,326 | 7,604 | 7,258 | |||||||||||||||
Total allowance for loan losses | 8,426 | 7,704 | 7,704 | 7,358 | 7,358 | 7,090 | 7,704 | 7,358 | 7,090 | 8,426 | 7,704 | 7,358 | ||||||
Loans, individually evaluated for impairment, Ending balance | 7,178 | 2,064 | 1,888 | |||||||||||||||
Loans, collectively evaluated for impairment, Ending balance | 681,299 | 475,863 | 454,245 | |||||||||||||||
Total loans receivable | 688,477 | 477,927 | 456,133 | |||||||||||||||
Mortgage [Member] | ||||||||||||||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||||||||||||||
Allowance for loan losses, Beginning of period | 1,761 | 2,303 | 2,683 | 1,761 | 2,303 | 2,683 | ||||||||||||
Provision charged (credited) to expense | (57) | (271) | 15 | |||||||||||||||
Losses charged off | (174) | (284) | (420) | |||||||||||||||
Recoveries | 18 | 13 | 25 | |||||||||||||||
Allowance for loan losses, End of period | 1,548 | 1,761 | 2,303 | 1,548 | 1,761 | 2,303 | ||||||||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 1,548 | 1,761 | 2,303 | |||||||||||||||
Total allowance for loan losses | 1,548 | 1,761 | 1,761 | 2,303 | 2,303 | 2,683 | 1,761 | 2,303 | 2,683 | 1,548 | 1,761 | 2,303 | ||||||
Loans, individually evaluated for impairment, Ending balance | 1,137 | 1,543 | 1,869 | |||||||||||||||
Loans, collectively evaluated for impairment, Ending balance | 463,402 | 442,700 | 476,979 | |||||||||||||||
Total loans receivable | 464,539 | 444,243 | 478,848 | |||||||||||||||
Consumer Loan [Member] | ||||||||||||||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||||||||||||||
Allowance for loan losses, Beginning of period | 2,922 | 2,721 | 2,868 | 2,922 | 2,721 | 2,868 | ||||||||||||
Provision charged (credited) to expense | 1,263 | 1,008 | 378 | |||||||||||||||
Losses charged off | (1,088) | (967) | (788) | |||||||||||||||
Recoveries | 210 | 160 | 263 | |||||||||||||||
Allowance for loan losses, End of period | 3,307 | 2,922 | 2,721 | 3,307 | 2,922 | 2,721 | ||||||||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 3,307 | 2,922 | 2,721 | |||||||||||||||
Total allowance for loan losses | $ 3,307 | $ 2,922 | $ 2,922 | $ 2,721 | $ 2,721 | $ 2,868 | $ 2,922 | $ 2,721 | $ 2,868 | 3,307 | 2,922 | 2,721 | ||||||
Loans, collectively evaluated for impairment, Ending balance | 344,240 | 264,543 | 237,655 | |||||||||||||||
Total loans receivable | $ 344,240 | $ 264,543 | $ 237,655 |
Loans and Allowance (Troubled D
Loans and Allowance (Troubled Debts Restructured) (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018USD ($)loan | Dec. 31, 2017USD ($)loan | Dec. 31, 2016USD ($)loan | |
Commercial Real Estate [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | 1 | |
Pre-Modification Outstanding Recorded Balance | $ 26 | $ 406 | |
Post-Modification Outstanding Recorded Balance | $ 30 | $ 406 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | ||
Pre-Modification Outstanding Recorded Balance | $ 83 | ||
Post-Modification Outstanding Recorded Balance | 83 | ||
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | 1 | |
Pre-Modification Outstanding Recorded Balance | $ 60 | $ 72 | |
Post-Modification Outstanding Recorded Balance | $ 61 | $ 72 | $ 7 |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 9 | 7 | 14 |
Pre-Modification Outstanding Recorded Balance | $ 381 | $ 320 | $ 881 |
Post-Modification Outstanding Recorded Balance | $ 388 | $ 324 | $ 911 |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 4 | 2 | 1 |
Pre-Modification Outstanding Recorded Balance | $ 82 | $ 16 | $ 39 |
Post-Modification Outstanding Recorded Balance | $ 94 | $ 16 | $ 39 |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 3 | 1 | |
Pre-Modification Outstanding Recorded Balance | $ 31 | $ 4 | |
Post-Modification Outstanding Recorded Balance | $ 30 | $ 4 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 6 | 3 | |
Pre-Modification Outstanding Recorded Balance | $ 353 | $ 56 | |
Post-Modification Outstanding Recorded Balance | $ 348 | $ 56 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | 2 | |
Pre-Modification Outstanding Recorded Balance | $ 4 | $ 7 | |
Post-Modification Outstanding Recorded Balance | $ 4 | $ 7 |
Loans and Allowance (Newly Rest
Loans and Allowance (Newly Restructured Loans by Type) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Commercial Real Estate [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 30 | $ 406 | |
Total modification | 30 | 406 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Term | 83 | ||
Total modification | 83 | ||
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 61 | $ 72 | 7 |
Total modification | 61 | 72 | 7 |
Consumer [Member] | First Mortgage [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 38 | 27 | 47 |
Combination | 350 | 297 | 864 |
Total modification | 388 | 324 | 911 |
Consumer [Member] | Second Mortgage [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 35 | 3 | |
Combination | 59 | 13 | 39 |
Total modification | 94 | $ 16 | 39 |
Consumer [Member] | Automobile Loan [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 30 | ||
Combination | 4 | ||
Total modification | 30 | 4 | |
Consumer [Member] | Boat/RVs [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 321 | 48 | |
Combination | 27 | 8 | |
Total modification | 348 | 56 | |
Consumer [Member] | Other [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Interest Only | |||
Term | 4 | ||
Total modification | $ 4 | $ 7 |
Loans and Allowance (Troubled_2
Loans and Allowance (Troubled Debts Restructured Defaulted) (Details) - Consumer [Member] $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018USD ($)loan | Dec. 31, 2017USD ($)loan | Dec. 31, 2016USD ($)loan | |
First Mortgage [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | 1 | 5 |
Post-Modification Outstanding Recorded Balance | $ | $ 48 | $ 79 | $ 179 |
Second Mortgage [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | ||
Post-Modification Outstanding Recorded Balance | $ | $ 5 | ||
Boat/RVs [Member] | |||
Financing Receivable, Modifications [Line Items] | |||
No. of Loans | loan | 1 | ||
Post-Modification Outstanding Recorded Balance | $ | $ 7 |
Related Party Transactions (Agg
Related Party Transactions (Aggregate Amount of Loans to Related Parties) (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Related Party Transactions [Abstract] | |
Beginning balance | $ 7,242 |
Change in composition | 109 |
New loans, including renewals | 4,108 |
Payments, etc., including renewals | (5,384) |
Ending balance | $ 6,075 |
Premises and Equipment (Details
Premises and Equipment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Property, Plant and Equipment [Line Items] | ||
Premises and Equipment | $ 47,842 | $ 41,714 |
Accumulated depreciation and amortization | (22,201) | (20,175) |
Premises and Equipment, net | 25,641 | 21,539 |
Land | ||
Property, Plant and Equipment [Line Items] | ||
Premises and Equipment | 9,323 | 8,074 |
Buildings and land improvements | ||
Property, Plant and Equipment [Line Items] | ||
Premises and Equipment | 22,323 | 19,775 |
Equipment | ||
Property, Plant and Equipment [Line Items] | ||
Premises and Equipment | 16,196 | $ 13,865 |
Universal Bancorp [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Additions | $ 4,800 |
Core Deposit and Other Intang_3
Core Deposit and Other Intangibles (Narrative) (Details) - USD ($) | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Feb. 28, 2018 | |
Business Acquisition [Line Items] | ||||
Amortization expense | $ 1,103,000 | $ 264,000 | $ 420,000 | |
Universal Bancorp [Member] | ||||
Business Acquisition [Line Items] | ||||
Core deposit intangible | $ 4,500,000 | $ 4,545,000 |
Core Deposit and Other Intang_4
Core Deposit and Other Intangible (Carrying Basis of Recognized Intangible Assets) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Recognized Intangible [Abstract] | ||
Core deposits | $ 3,569 | $ 71 |
Other intangibles | 56 | |
Core deposit and other intangibles | $ 3,569 | $ 127 |
Core Deposit and Other Intang_5
Core Deposit and Other Intangibles (Estimated Amortization Expense) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Core Deposit and Other Intangibles [Abstract] | ||
2019 | $ 780 | |
2020 | 640 | |
2021 | 518 | |
2022 | 406 | |
2023 | 312 | |
Thereafter | 913 | |
Core deposit and other intangibles | $ 3,569 | $ 127 |
Goodwill (Narrative) (Details)
Goodwill (Narrative) (Details) - USD ($) | 3 Months Ended | 12 Months Ended | ||||
Dec. 31, 2018 | Jun. 30, 2018 | Dec. 31, 2018 | Feb. 28, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Goodwill | $ 22,310,000 | $ 22,310,000 | $ 1,800,000 | $ 1,800,000 | ||
Measurement period adjustment | $ 200,000 | $ 1,400,000 | $ (1,559,000) | |||
Universal Bancorp [Member] | ||||||
Goodwill | $ 20,511,000 |
Goodwill (Schedule of Goodwill)
Goodwill (Schedule of Goodwill) (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |
Dec. 31, 2018 | Jun. 30, 2018 | Dec. 31, 2018 | |
Goodwill [Abstract] | |||
Goodwill, Beginning Balance | $ 1,800,000 | ||
Goodwill acquired | 22,069,000 | ||
Measurement period adjustment | $ 200,000 | $ 1,400,000 | (1,559,000) |
Goodwill, Ending Balance | $ 22,310,000 | $ 22,310,000 |
Accounting for Certain Loans _3
Accounting for Certain Loans Acquired in a Transfer (Schedule of Acquired Loans) (Details) - USD ($) | Dec. 31, 2018 | Feb. 28, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Total loans receivable | $ 1,497,256,000 | $ 1,186,713,000 | $ 1,172,636,000 | |
Acquired loans with evidence of deterioration, fair value | $ 313,000 | |||
Universal Bancorp [Member] | ||||
Total loans receivable | 179,968,000 | |||
Carrying amount, gross | 177,169,000 | |||
Allowance | (177,169,000) | |||
Carrying amount net of allowance | 177,169,000 | |||
Commercial Real Estate [Member] | ||||
Total loans receivable | 485,808,000 | 318,684,000 | ||
Real estate [Member] | ||||
Total loans receivable | 1,080,729,000 | 860,568,000 | ||
Real estate [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 167,639,000 | |||
Real estate [Member] | Commercial Real Estate [Member] | ||||
Total loans receivable | 485,808,000 | 318,684,000 | ||
Real estate [Member] | Commercial Real Estate [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 120,249,000 | |||
Other [Member] | ||||
Total loans receivable | 416,527,000 | 326,145,000 | ||
Other [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 12,329,000 | |||
Construction Loans [Member] | Commercial Segment [Member] | ||||
Total loans receivable | 53,310,000 | 28,164,000 | ||
Construction Loans [Member] | Real estate [Member] | Commercial Segment [Member] | ||||
Total loans receivable | 53,310,000 | 28,164,000 | ||
Construction Loans [Member] | Real estate [Member] | Commercial Segment [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 8,664,000 | |||
First Mortgage [Member] | Consumer [Member] | ||||
Total loans receivable | 464,539,000 | 444,243,000 | ||
First Mortgage [Member] | Real estate [Member] | Consumer [Member] | ||||
Total loans receivable | 464,539,000 | 444,243,000 | ||
First Mortgage [Member] | Real estate [Member] | Consumer [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 30,694,000 | |||
Second Mortgage [Member] | Consumer [Member] | ||||
Total loans receivable | 77,072,000 | 69,477,000 | ||
Second Mortgage [Member] | Real estate [Member] | Consumer [Member] | ||||
Total loans receivable | 77,072,000 | 69,477,000 | ||
Second Mortgage [Member] | Real estate [Member] | Consumer [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 8,032,000 | |||
Automobile Loan [Member] | Consumer [Member] | ||||
Total loans receivable | 43,667,000 | 19,640,000 | ||
Automobile Loan [Member] | Other [Member] | Consumer [Member] | ||||
Total loans receivable | 43,667,000 | 19,640,000 | ||
Automobile Loan [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 1,138,000 | |||
Boat/RVs [Member] | Consumer [Member] | ||||
Total loans receivable | 216,608,000 | 169,238,000 | ||
Boat/RVs [Member] | Other [Member] | Consumer [Member] | ||||
Total loans receivable | 216,608,000 | 169,238,000 | ||
Boat/RVs [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 97,000 | |||
Other [Member] | Consumer [Member] | ||||
Total loans receivable | 6,893,000 | 6,188,000 | ||
Other [Member] | Other [Member] | Consumer [Member] | ||||
Total loans receivable | 6,893,000 | 6,188,000 | ||
Other [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | 523,000 | |||
Commercial and Industrial [Member] | Commercial Segment [Member] | ||||
Total loans receivable | 149,359,000 | 131,079,000 | ||
Commercial and Industrial [Member] | Other [Member] | Commercial Segment [Member] | ||||
Total loans receivable | 149,359,000 | $ 131,079,000 | ||
Commercial and Industrial [Member] | Other [Member] | Commercial Segment [Member] | Universal Bancorp [Member] | ||||
Total loans receivable | $ 10,571,000 |
Derivative Financial Instrume_3
Derivative Financial Instruments (Narrative) (Details) - USD ($) $ in Millions | Dec. 31, 2018 | Dec. 31, 2017 |
Derivative Financial Instruments [Abstract] | ||
Notional amount of customer-facing swaps | $ 21.1 | $ 17.3 |
Derivative Financial Instrume_4
Derivative Financial Instruments (Amounts of Derivative Financial Instruments) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Other Assets [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derivative asset | $ 599 | $ 525 |
Other Liabilities [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derivative liability | $ 599 | $ 525 |
Deposits (Narrative) (Details)
Deposits (Narrative) (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Deposits [Abstract] | ||
Deposits that meet or exceed FDIC standard deposit insurance limit | $ 419.8 | $ 335.2 |
Accretable yield, or income expected to be collected | $ 2.8 |
Deposits (Schedule of Deposits)
Deposits (Schedule of Deposits) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Deposits [Abstract] | ||
Deman deposits | $ 668,044 | $ 524,955 |
Savings | 182,346 | 138,348 |
Money market savings | 170,380 | 157,563 |
Certificates and other time deposits of $100,000 or more | 184,788 | 123,671 |
Other certificates | 193,162 | 177,422 |
Brokered deposits | 120,505 | 80,075 |
Total deposits | $ 1,519,225 | $ 1,202,034 |
Deposits (Certificates, Includi
Deposits (Certificates, Including Other Time Deposits of Hundred Thousand or More, Maturing by Period) (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Deposits [Abstract] | |
2019 | $ 276,387 |
2020 | 120,984 |
2021 | 35,644 |
2022 | 30,663 |
2023 | 23,206 |
Thereafter | 1,556 |
Time Deposits, Total | $ 488,440 |
Federal Home Loan Bank Advanc_3
Federal Home Loan Bank Advances (Narrative) (Details) $ in Millions | Dec. 31, 2018USD ($) |
Mortgage loans pledged as collateral for advances, value | $ 499.2 |
Federal Home Loan Bank Advances | 47 |
Federal Home Loan Bank, Advances, Putable Option [Member] | |
Federal Home Loan Bank Advances | $ 21.5 |
Minimum | |
Interest rates on advances, minimum | 1.06% |
Maximum | |
Interest rates on advances, minimum | 6.73% |
Federal Home Loan Bank Advanc_4
Federal Home Loan Bank Advances (Advances Maturing by Period) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Federal Home Loan Bank Advances [Abstract] | ||
2019 | $ 170,618 | |
2020 | 53,824 | |
2021 | 26,565 | |
2022 | 14,991 | |
2023 | 6,999 | |
Thereafter | 19,500 | |
Federal Home Loan Bank advances | $ 292,497 | $ 217,163 |
Other Borrowings (Narrative) (D
Other Borrowings (Narrative) (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2008 | Feb. 28, 2018 | Dec. 31, 2017 | |
Debt Instrument [Line Items] | ||||
Notes Payable | $ 9,665 | |||
Debt Instrument Interest Rate Description | The rate resets quarterly at the prevailing three-month LIBOR rate plus 170 basis points, which was 4.49% at December 31, 2018. | |||
Subordinated debt | $ 8,323 | $ 4,232 | ||
First Tennessee Bank NA Variable Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt instrument maturity date | Feb. 28, 2023 | |||
Debt Instrument, Interest Rate, Effective Percentage | 4.35% | |||
Debt Instrument, Face Amount | $ 5,000 | |||
Debt Instrument, Term | 5 years | |||
First Tennessee Bank NA Fixed Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt instrument maturity date | Feb. 28, 2023 | |||
Debt Instrument, Face Amount | 5,000 | |||
Notes Payable | $ 4,700 | |||
Debt Instrument, Term | 5 years | |||
Interest rate | 4.99% | |||
Debt Instrument, Frequency of Periodic Payment | quarterly principal payments | |||
Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | 345,236 | |||
Junior Subordinated Debt [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt instrument maturity date | Sep. 15, 2035 | |||
Description of variable rate basis | three-month LIBOR | |||
Medium-term Notes [Member] | First Tennessee Bank NA [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Face Amount | 10,000 | |||
3-Month LIBOR [Member] | First Tennessee Bank NA Variable Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 0.195% | |||
3-Month LIBOR [Member] | Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 169.00% | |||
After Five Years | 3-Month LIBOR [Member] | Junior Subordinated Debt [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 170.00% | |||
Pooled Trust Preferred Security [Member] | MFB Corporation [Member] | ||||
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | $ 5,000 | |||
Subordinated debt | $ 4,300 | |||
Pooled Trust Preferred Security [Member] | Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | $ 5,000 | |||
Debt instrument maturity date | Oct. 7, 2035 | |||
Subordinated debt | $ 4,000 | |||
Pooled Trust Preferred Security [Member] | 3-Month LIBOR [Member] | Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate, Effective Percentage | 4.13% | |||
Pooled Trust Preferred Security [Member] | 3-Month LIBOR [Member] | Junior Subordinated Debt [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate, Effective Percentage | 4.49% |
Other Borrowings (Components of
Other Borrowings (Components of Other Borrowings) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Other Borrowings [Abstract] | ||
Notes Payable | $ 9,665 | |
Subordinated debentures | 8,323 | $ 4,232 |
Other borrowings | $ 17,988 | $ 4,232 |
Other Borrowings (Schedule of C
Other Borrowings (Schedule of Contractual Obligations by Maturity) (Details) - Notes Payable to Banks [Member] $ in Thousands | Dec. 31, 2018USD ($) |
Long-term Debt, Fiscal Year Maturity [Abstract] | |
2019 | $ 515 |
2020 | 1,061 |
2021 | 1,084 |
2022 | 829 |
2023 | 6,176 |
Long-term Debt, Total | $ 9,665 |
Loan Servicing (Narrative) (Det
Loan Servicing (Narrative) (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |||
Servicing fees collected | $ 1,100,000 | $ 783,000 | $ 801,000 |
Loan Servicing (Unpaid Principa
Loan Servicing (Unpaid Principal Balances of Loans Serviced) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Servicing Assets at Fair Value [Line Items] | ||
Unpaid principle balance of loans serviced | $ 496,600 | $ 336,237 |
Freddie Mac | ||
Servicing Assets at Fair Value [Line Items] | ||
Unpaid principle balance of loans serviced | 365,863 | 320,334 |
Fannie Mae | ||
Servicing Assets at Fair Value [Line Items] | ||
Unpaid principle balance of loans serviced | 75,162 | 5,249 |
Federal Home Loan Bank | ||
Servicing Assets at Fair Value [Line Items] | ||
Unpaid principle balance of loans serviced | 54,399 | 9,313 |
Other investors | ||
Servicing Assets at Fair Value [Line Items] | ||
Unpaid principle balance of loans serviced | $ 1,176 | $ 1,341 |
Loan Servicing (Mortgage-Servic
Loan Servicing (Mortgage-Servicing Rights) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |||
Balances, January 1 | $ 1,504 | $ 1,351 | $ 1,335 |
Mortgage-servicing rights acquired | 1,325 | ||
Servicing rights capitalized | 438 | 549 | 482 |
Amortization of servicing rights | (596) | (396) | (466) |
Ending balance | $ 2,671 | $ 1,504 | $ 1,351 |
Loan Servicing (Fair Value of S
Loan Servicing (Fair Value of Servicing Rights) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |||
Mortgage-servicing rights, beginning balance | $ 2,246 | $ 2,110 | $ 2,179 |
Mortgage-servicing rights, ending balance | $ 3,518 | $ 2,246 | $ 2,110 |
Income Tax - (Narrative) (Detai
Income Tax - (Narrative) (Details) - USD ($) | Dec. 31, 2017 | Dec. 22, 2017 | Sep. 30, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Federal statutory income tax rate | 21.00% | 34.00% | 34.00% | 21.00% | 34.00% | 34.00% |
AMT credit carryover | $ 505,000,000 | |||||
State net operating loss | $ 35,000,000 | |||||
State net operating loss expiration year | Dec. 31, 2024 | |||||
Recognized deferred income tax liability | $ 14,700,000 | |||||
Unrecorded deferred income tax liability | 3,100,000 | |||||
Effect of "Tax Cuts and Jobs Act" | $ 2,000,000 | |||||
Current receivable | 505,000,000 | |||||
Low Income Housing tax credit | 316,000 | |||||
Universal Bancorp [Member] | ||||||
Operating loss carryforwards | $ 7,200,000 | |||||
Operating loss carryforwards, limitations on use | The use of this carryforward is limited to $1.3 million annually. | |||||
Operating loss carryforwards limitations on use annual amount | $ 1,300,000 |
Income Tax (Provision For Incom
Income Tax (Provision For Income Taxes) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Currently payable | |||
Federal | $ (505) | $ 3,231 | $ 2,849 |
Deferred | |||
Federal | 3,465 | 1,342 | 1,317 |
Effect of "Tax Cuts and Jobs Act" | 2,000 | ||
State | 220 | 220 | |
Income Tax Expense (Benefit), Total | $ 2,960 | $ 6,793 | $ 4,386 |
Income Tax (Reconciliation of I
Income Tax (Reconciliation of Income Tax Expense at Federal Statutory Rate to Actual Tax Expense) (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 22, 2017 | Sep. 30, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Reconciliation of federal statutory to actual tax expense | ||||||
Federal statutory income tax at 34% | $ 4,583 | $ 6,496 | $ 5,993 | |||
State taxes | 145 | 145 | ||||
Non tax captive insurance income | (245) | (310) | (319) | |||
Low income housing credits | (134) | (96) | (96) | |||
Tax-exempt income | (1,355) | (1,453) | (1,404) | |||
Effect of "Tax Cuts and Jobs Act" | 2,000 | |||||
Other | 111 | 11 | 67 | |||
Income Tax Expense (Benefit), Total | $ 2,960 | $ 6,793 | $ 4,386 | |||
Effective tax rate | 13.56% | 35.55% | 24.88% | |||
Federal statutory income tax rate | 21.00% | 34.00% | 34.00% | 21.00% | 34.00% | 34.00% |
Income Tax (Components of Defer
Income Tax (Components of Deferred Assets) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Assets | ||
Allowance for loan losses | $ 3,054 | $ 3,278 |
Deferred compensation | 1,855 | 2,142 |
Business tax and AMT credit carryovers | 821 | 3,434 |
Net operating loss carryover | 3,256 | 1,161 |
Goodwill impairment | 630 | 903 |
Purchase accounting adjustments | 1,322 | 624 |
Unrealized loss on securities available for sale | 640 | |
Other real estate owned | 1,001 | 43 |
Other | 902 | 414 |
Total assets | 13,481 | 11,999 |
Liabilities | ||
Unrealized gain on securities available for sale | (153) | |
Depreciation and amortization | (580) | (382) |
FHLB stock | (298) | (253) |
State income tax | (425) | (331) |
Loan fees | (257) | (257) |
Investments in limited partnerships | (1,424) | (1,402) |
Mortgage servicing rights | (717) | (402) |
Core deposit intangible | (1,042) | (114) |
Other | (629) | (768) |
Total liabilities | (5,372) | (4,062) |
Valuation Allowance | ||
Beginning balance | (407) | (789) |
Decrease during period | 42 | 382 |
Ending balance | (365) | (407) |
Net deferred tax asset | $ 7,744 | $ 7,530 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Components of Accumulated Other Comprehensive Income) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Accumulated Other Comprehensive Income (Loss) [Abstract] | ||
Net unrealized gain on securities available for sale | $ (3,187) | $ 529 |
Net unrealized gain relating to defined benefit plan liability | (99) | 10 |
Accumulated other comprehensive income before tax | (3,286) | 539 |
Tax benefit (expense) | 662 | (158) |
Net of tax amount | $ (2,624) | $ 381 |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income (Reclassification out of Accumulated Other Comprehensive Income (Loss) Alternate) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Related income tax expense | $ (2,960) | $ (6,793) | $ (4,386) | ||||||||||||
Net Income | $ 5,290 | $ 5,402 | $ 4,165 | $ 4,007 | $ 1,460 | $ 3,751 | $ 3,898 | $ 3,206 | $ 3,237 | $ 3,482 | $ 4,157 | $ 2,365 | 18,864 | 12,315 | 13,241 |
Reclassification out of AOCI [Member] | |||||||||||||||
Related income tax expense | (169) | (241) | (348) | ||||||||||||
Reclassification out of AOCI [Member] | Accumulated Net Unrealized Investment Gain (Loss) [Member] | |||||||||||||||
Net Income | 635 | 467 | 675 | ||||||||||||
Reclassification out of AOCI [Member] | Accumulated Net Unrealized Investment Gain (Loss) [Member] | Other Income [Member] | |||||||||||||||
Other Income | $ 804 | $ 708 | $ 1,023 |
Commitments and Contingent Li_3
Commitments and Contingent Liabilities (Narrative) (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Contingencies And Commitments [Line Items] | ||
Mortgage loans in the process of origination | $ 7.7 | $ 3.6 |
Mortgages loan held for sale | $ 4 | $ 4.6 |
Minimum | ||
Contingencies And Commitments [Line Items] | ||
Mortgage loans in the process of origination, funding period | 60 days | |
Maximum | ||
Contingencies And Commitments [Line Items] | ||
Mortgage loans in the process of origination, funding period | 90 days |
Commitments and Contingent Li_4
Commitments and Contingent Liabilities (Financial Instruments Whose Contract Amount Represents Credit Risk) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Significant Estimates [Abstract] | ||
Loan commitments | $ 265,696 | $ 232,866 |
Standby letters of credit | $ 2,106 | $ 3,021 |
Regulatory Capital (Actual Capi
Regulatory Capital (Actual Capital Amounts and Ratios) (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($) | |
Compliance with Regulatory Capital Requirements for Mortgage Companies [Line Items] | ||
Leverage Capital Level, Actual Capital Levels Amount | $ 148,135 | |
Leverage Capital Level, Actual Capital Levels Ratio | 9.40% | |
Leverage Capital Level, Minimum Regulatory Capital Ratios Amount | $ 63,293 | |
Leverage Capital Level, Minimum Regulatory Capital Ratios | 4.00% | |
Description of regulatory requirements, capital adequacy purposes | The minimum capital requirements exclude the capital conservation buffer required to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. The capital conservation buffer is being phased in annually, which started January 1, 2016, at the rate of 0.625% per year until fully phased in during 2019. The capital conservation buffer was 1.875% at December 31, 2018. The unrealized gain or loss on available for sale securities is not included in computing regulatory capital. As of December 31, 2018, the Bank is in excess of the capital conversation buffer requirements. | |
Capital conversion percentage | 1.875 | |
MutualFirst Consolidated | ||
Compliance with Regulatory Capital Requirements for Mortgage Companies [Line Items] | ||
Common Equity Tier 1 Capital Level Amount | $ 144,764 | |
Total Risk-Based Capital Level, Actual Capital Levels Amount | 160,522 | |
Tier 1 Risk-Based Capital Level, Actual Capital Levels Amount | $ 148,135 | |
Common Equity Tier 1 Capital level, Actual Capital Levels Ratio | 12.20% | |
Total Risk-Based Capital Level, Actual Capital Levels Ratio | 13.50% | |
Tier 1 Risk-Based Capital Level, Actual Capital Levels Ratio | 12.50% | |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | $ 53,249 | |
Total Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | 94,984 | |
Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | $ 71,238 | |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Regulatory Catial Ratios | 4.50% | |
Total Risk-Based Capital Level, Minimum Regulatory Capital Ratios | 8.00% | |
Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios | 6.00% | |
Tier 1 Capital to Average Total Assets | $ 1,600,000 | |
Risk-Weighted Regulatory Capital Assets | 1,200,000 | |
MutualBank | ||
Compliance with Regulatory Capital Requirements for Mortgage Companies [Line Items] | ||
Leverage Capital Level, Actual Capital Levels Amount | $ 184,803 | 133,515 |
Common Equity Tier 1 Capital Level Amount | 184,803 | 133,515 |
Total Risk-Based Capital Level, Actual Capital Levels Amount | 198,084 | 145,902 |
Tier 1 Risk-Based Capital Level, Actual Capital Levels Amount | $ 184,803 | $ 133,515 |
Leverage Capital Level, Actual Capital Levels Ratio | 9.20% | 8.40% |
Common Equity Tier 1 Capital level, Actual Capital Levels Ratio | 12.10% | 11.30% |
Total Risk-Based Capital Level, Actual Capital Levels Ratio | 13.00% | 12.30% |
Tier 1 Risk-Based Capital Level, Actual Capital Levels Ratio | 12.10% | 11.30% |
Leverage Capital Level, Minimum Regulatory Capital Ratios Amount | $ 80,309 | $ 63,254 |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | 68,476 | 53,407 |
Total Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | 121,734 | 94,946 |
Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios Amount | $ 91,301 | $ 71,209 |
Leverage Capital Level, Minimum Regulatory Capital Ratios | 4.00% | 4.00% |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Regulatory Catial Ratios | 4.50% | 4.50% |
Total Risk-Based Capital Level, Minimum Regulatory Capital Ratios | 8.00% | 8.00% |
Tier 1 Risk-Based Capital Level, Minimum Regulatory Capital Ratios | 6.00% | 6.00% |
Leverage Capital Level, Minimum Required To be Considered Well-Capitalized Amount | $ 100,386 | $ 79,068 |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Required To Be Considered Well-Capitalized Amount | 98,910 | 77,143 |
Total Risk-Based Capital Level, Minimum Required To be Considered Well-Capitalized Amount | 152,169 | 118,682 |
Tier 1 Risk-Based Capital Level, Minimum Required To be Considered Well-Capitalized Amount | $ 121,735 | $ 94,946 |
Leverage Capital Level, Minimum Required To be Considered Well-Capitalized Ratio | 5.00% | 5.00% |
Common Equity Tier 1 Risk-Based Capital Level, Minimum Required To Be Considered Well-Capitalized Ratio | 6.50% | 6.50% |
Total Risk-Based Capital Level, Minimum Required To be Considered Well-Capitalized Ratio | 10.00% | 10.00% |
Tier 1 Risk-Based Capital Level, Minimum Required To be Considered Well-Capitalized Ratio | 8.00% | 8.00% |
Tier 1 Capital to Average Total Assets | $ 2,000,000 | |
Risk-Weighted Regulatory Capital Assets | $ 1,500,000 |
Employee Benefits (Narrative) (
Employee Benefits (Narrative) (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Defined contribution plan, contribution | $ 1,200,000 | $ 957,000 | $ 938,000 |
Supplemental retirement plan and deferred compensation arrangements | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Deferred compensation arrangement with individual, compensation expense | $ 675,000 | $ 652,000 | $ 676,000 |
Maximum | Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Percentage employer matching contribution | 5.00% | ||
Up to 4% of participant contributions | Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Percentage of participant contributions | 4.00% | ||
Percentage employer matching contribution | 100.00% | ||
4%-6% of participant contributions | Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Percentage employer matching contribution | 50.00% | ||
4%-6% of participant contributions | Minimum | Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Percentage of participant contributions | 4.00% | ||
4%-6% of participant contributions | Maximum | Retirement savings 401(k) plan | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Percentage of participant contributions | 6.00% |
Stock Option Plans (Narrative)
Stock Option Plans (Narrative) (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Options exercised | 28,538 | 65,161 | 77,600 |
Proceeds from stock options exercised | $ 253,000 | $ 1,200,000 | $ 976,000 |
Options exercised during the period, intrinsic value | $ 722,000 | $ 1,100,000 | $ 911,000 |
Options granted | 0 | 0 | 0 |
2000 Stock Option Plan [Member] | |||
Shares authorized to grant options | 141,462 | ||
Options granted | 0 | 0 | |
Equity Compensation Plan [Member] | |||
Shares authorized to grant options | 352,741 |
Stock Option Plans (Summary of
Stock Option Plans (Summary of Status and Changes in Stock Option Plan) (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Shares | |||
Options outstanding, Beginning balance | 239,400 | ||
Options granted | 0 | 0 | 0 |
Options exercised | 28,538 | 65,161 | 77,600 |
Options outstanding, Ending balance | 210,862 | 239,400 | |
Weighted Average Exercise Price | |||
Options Outstanding, Weighted Average Exercise Price, Beginning balance | $ 7.78 | ||
Options Exercised, Weighted Average Exercise Price | 8.86 | ||
Options Outstanding, Weighted Average Exercise Price, Ending balance | $ 7.63 | $ 7.78 | |
Weighted- Average Remaining Contractual Life (in years) | |||
Options Outstanding, Weighted-Average Remaining Contractual Life | 6 years 3 months 18 days | ||
Aggregate Intrinsic Value | |||
Options Outstanding, Aggregate Intrinsic Value | $ 3,994 |
Earnings Per Share (Schedule of
Earnings Per Share (Schedule of Earnings per Share) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Basic Earnings Per Share | |||||||||||||||
Net income | $ 18,864 | $ 12,315 | $ 13,241 | ||||||||||||
Weighted-Average Shares number of common shares, basic | 8,394,195 | 7,360,066 | 7,391,681 | ||||||||||||
Earnings per share, basic | $ 0.62 | $ 0.63 | $ 0.49 | $ 0.51 | $ 0.20 | $ 0.51 | $ 0.53 | $ 0.44 | $ 0.44 | $ 0.48 | $ 0.56 | $ 0.32 | $ 2.25 | $ 1.67 | $ 1.79 |
Net income available and assumed conversions | $ 18,864 | $ 12,315 | $ 13,241 | ||||||||||||
Weighted-Average Shares, effect of dilutive securities stock option | 149,302 | 141,993 | 147,157 | ||||||||||||
Weighted-Average Shares income available to common stockholders and assumed conversions, diluted | 8,543,497 | 7,502,059 | 7,538,838 | ||||||||||||
Earnings per share, diluted | $ 0.61 | $ 0.62 | $ 0.48 | $ 0.50 | $ 0.19 | $ 0.50 | $ 0.52 | $ 0.43 | $ 0.43 | $ 0.47 | $ 0.55 | $ 0.31 | $ 2.21 | $ 1.64 | $ 1.76 |
Fair Values of Financial Inst_3
Fair Values of Financial Instruments (Fair Value Measurement of Assets Measured at Fair Value on Recurring Basis) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 370,875 | $ 277,378 |
Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 104,343 | |
Collateralized mortgage obligations, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 109,281 | |
Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 104,343 | 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 | 109,281 | 87,250 |
Municipals | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 154,896 | 110,495 |
Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 2,355 | 11,835 |
Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 599 | 525 |
Derivative liability | 599 | 525 |
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 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 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 | 104,343 | 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 | 109,281 | 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 | 154,896 | 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 | 9,114 | |
Fair Value, Inputs, Level 2 | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 599 | 525 |
Derivative liability | 599 | 525 |
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 | $ 2,355 | $ 2,721 |
Fair Values of Financial Inst_4
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 | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Fair Values of Financial Instruments [Abstract] | |||
Beginning balance | $ 2,721 | $ 2,588 | $ 2,534 |
Total realized and unrealized gains (losses) | |||
Included in net income | (44) | ||
Included in other comprehensive income (loss) | 561 | 133 | 54 |
Purchases, issuances and settlements | (883) | ||
Ending balance | $ 2,355 | $ 2,721 | $ 2,588 |
Fair Values of Financial Inst_5
Fair Values of Financial Instruments (Quantitative Information about Unobservable Inputs used in Recurring and Nonrecurring Level Three Fair Value Measurements) (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($) | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available For Sale Securities Debt Securities | $ 370,875 | $ 277,378 |
Pooled Trust Preferred Securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value | $ 2,355 | $ 2,721 |
Valuation Technique | Discounted cash flow | Discounted cash flow |
Pooled Trust Preferred Securities | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Loss severity | 29.30% | |
Pooled Trust Preferred Securities | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Loss severity | 34.90% | |
Pooled Trust Preferred Securities | Discount rate | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 6.8 | |
Pooled Trust Preferred Securities | Discount rate | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Discount rate | 7.00% | |
Pooled Trust Preferred Securities | Discount rate | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Discount rate | 8.00% | |
Pooled Trust Preferred Securities | Constant prepayment rate | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 2 | 2 |
Pooled Trust Preferred Securities | Cumulative projected prepayment rate | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 40 | 40 |
Pooled Trust Preferred Securities | Probability of default | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 1.7 | |
Pooled Trust Preferred Securities | Probability of default | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Probability of default | 1.70% | |
Pooled Trust Preferred Securities | Probability of default | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Probability of default | 2.20% | |
Pooled Trust Preferred Securities | Projected cures given deferral | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Projected cures given deferral | 0.00% | 0.00% |
Pooled Trust Preferred Securities | Projected cures given deferral | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Projected cures given deferral | 15.00% | 15.00% |
Pooled Trust Preferred Securities | Loss severity | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 21.4 |
Fair Values of Financial Inst_6
Fair Values of Financial Instruments (Estimated Fair Values of Financial Instruments) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Carrying Amount [Member] | ||
Assets | ||
Cash and cash equivalents | $ 33,414 | $ 27,341 |
Interest-bearing deposits | 4,239 | 1,853 |
Loans held for sale | 3,987 | 4,577 |
Loans | 1,482,662 | 1,167,758 |
FHLB stock | 13,034 | 11,183 |
Interest receivable | 6,940 | 5,282 |
Liabilities | ||
Deposits | 1,519,225 | 1,202,034 |
FHLB advances | 292,497 | 217,163 |
Other borrowings | 17,988 | 4,232 |
Interest payable | 1,075 | 456 |
Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 33,414 | 27,341 |
Interest-bearing deposits | 4,239 | 1,853 |
Loans held for sale | 4,011 | 4,584 |
Loans | 1,456,270 | 1,150,005 |
FHLB stock | 13,034 | 11,183 |
Interest receivable | 6,940 | 5,282 |
Liabilities | ||
Deposits | 1,514,852 | 1,199,781 |
FHLB advances | 290,092 | 215,326 |
Other borrowings | 17,665 | 4,300 |
Interest payable | 1,075 | 456 |
Fair Value, Inputs, Level 1 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 33,414 | 27,341 |
Interest-bearing deposits | 4,239 | 1,853 |
Liabilities | ||
Deposits | 1,030,785 | 830,877 |
Fair Value, Inputs, Level 2 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Loans held for sale | 4,011 | 4,584 |
FHLB stock | 13,034 | 11,183 |
Interest receivable | 6,940 | 5,282 |
Liabilities | ||
FHLB advances | 290,092 | 215,326 |
Other borrowings | 17,665 | 4,300 |
Interest payable | 1,075 | 456 |
Fair Value, Inputs, Level 3 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Loans | 1,456,270 | 1,150,005 |
Liabilities | ||
Deposits | $ 484,067 | $ 368,904 |
Condensed Financial Informati_3
Condensed Financial Information (Parent Company Only) (Condensed Balance Sheets) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Assets | ||||
Cash on deposit with Bank | $ 20,336 | $ 18,578 | ||
Cash on deposit with others | 13,078 | 8,763 | ||
Cash and cash equivalents | 33,414 | 27,341 | $ 26,860 | $ 20,915 |
Deferred and current income tax | 7,744 | 7,530 | ||
Other Assets | 19,665 | 14,406 | ||
Total assets | 2,049,313 | 1,588,932 | ||
Liabilities | ||||
Other borrowings | 17,988 | 4,232 | ||
Other liabilities | 17,240 | 15,221 | ||
Total liabilities | 1,846,950 | 1,438,650 | ||
Stockholders' Equity | 202,363 | 150,282 | 140,038 | 137,025 |
Total liabilities and stockholders' equity | 2,049,313 | 1,588,932 | ||
MutualFirst Financial, Inc. | ||||
Assets | ||||
Cash on deposit with Bank | 3,590 | 12,006 | ||
Cash on deposit with others | 95 | 24 | ||
Cash and cash equivalents | 3,685 | 12,030 | $ 1,122 | $ 2,756 |
Investment in common stock of Bank | 214,195 | 142,208 | ||
Other Assets | 2,838 | 425 | ||
Total assets | 220,718 | 154,663 | ||
Liabilities | ||||
Other borrowings | 17,988 | 4,232 | ||
Other liabilities | 367 | 149 | ||
Total liabilities | 18,355 | 4,381 | ||
Stockholders' Equity | 202,363 | 150,282 | ||
Total liabilities and stockholders' equity | $ 220,718 | $ 154,663 |
Condensed Financial Informati_4
Condensed Financial Information (Parent Company Only) (Condensed Statements of Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Income | |||||||||||||||
Total interest and dividend income | $ 21,489 | $ 20,836 | $ 20,621 | $ 16,748 | $ 15,081 | $ 15,026 | $ 14,652 | $ 14,109 | $ 13,943 | $ 13,567 | $ 13,258 | $ 13,034 | $ 79,694 | $ 58,868 | $ 53,802 |
Expenses | 4,995 | 4,419 | 4,013 | 3,164 | 2,888 | 2,762 | 2,565 | 2,396 | 2,374 | 2,330 | 2,271 | 2,272 | 16,591 | 10,611 | 9,247 |
Income tax benefit | 2,960 | 6,793 | 4,386 | ||||||||||||
Net Income Available to Common Shareholders | $ 5,290 | $ 5,402 | $ 4,165 | $ 4,007 | $ 1,460 | $ 3,751 | $ 3,898 | $ 3,206 | $ 3,237 | $ 3,482 | $ 4,157 | $ 2,365 | 18,864 | 12,315 | 13,241 |
MutualFirst Financial, Inc. | |||||||||||||||
Income | |||||||||||||||
Dividends from subsidiaries | 6,695 | 15,100 | 12,000 | ||||||||||||
Other Income | 9 | ||||||||||||||
Total interest and dividend income | 6,704 | 15,100 | 12,000 | ||||||||||||
Expenses | 1,922 | 1,041 | 976 | ||||||||||||
Income before income tax and equity in undistributed income of subsidiaries | 4,782 | 14,059 | 11,024 | ||||||||||||
Income tax benefit | (412) | (495) | (399) | ||||||||||||
Income before equity in undistributed income (distributions in excess of income) of subsidiaries | 5,194 | 14,554 | 11,423 | ||||||||||||
Equity in undistributed income (distributions in excess of income) of subsidiaries | 13,670 | (2,239) | 1,818 | ||||||||||||
Net Income Available to Common Shareholders | $ 18,864 | $ 12,315 | $ 13,241 |
Condensed Financial Informati_5
Condensed Financial Information (Parent Company Only) (Condensed Statements of Comprehensive Income) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Condensed Financial Statements, Captions [Line Items] | |||
Net income | $ 18,864 | $ 12,315 | $ 13,241 |
Other Comprehensive Income (Loss) | |||
Less: Reclassification adjustment for realized gains included in net included in net income | (804) | (708) | (1,023) |
Net unrealized gain (loss) on derivative used for cash flow hedges | 1 | ||
Net unrealized gain (loss) relating to defined benefit plan | (109) | (20) | 62 |
Other Comprehensive Income (Loss), before Tax | (3,825) | 2,384 | (4,218) |
Income tax (benefit) expense related to other comprehensive income | 820 | (749) | 1,474 |
Other comprehensive income (loss) | (3,005) | 1,635 | (2,744) |
Comprehensive income | 15,859 | 13,950 | 10,497 |
MutualFirst Financial, Inc. | |||
Condensed Financial Statements, Captions [Line Items] | |||
Net income | 18,864 | 12,315 | 13,241 |
Other Comprehensive Income (Loss) | |||
Net unrealized gain on securities available for sale for which a portion of an other-than-temporary impairment has been recognized in income | (2,912) | 3,112 | (3,258) |
Less: Reclassification adjustment for realized gains included in net included in net income | (804) | (708) | (1,023) |
Net unrealized gain (loss) on derivative used for cash flow hedges | 1 | ||
Net unrealized gain (loss) relating to defined benefit plan | (109) | (20) | 62 |
Other Comprehensive Income (Loss), before Tax | (3,825) | 2,384 | (4,218) |
Income tax (benefit) expense related to other comprehensive income | 820 | (749) | 1,474 |
Other comprehensive income (loss) | (3,005) | 1,635 | (2,744) |
Comprehensive income | $ 15,859 | $ 13,950 | $ 10,497 |
Condensed Financial Informati_6
Condensed Financial Information (Parent Company Only) (Condensed Statements of Cash Flows) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Operating Activities | |||
Net income | $ 18,864 | $ 12,315 | $ 13,241 |
Item not requiring cash | |||
Deferred income tax | 3,465 | 3,562 | 1,537 |
Other | 164 | 259 | 143 |
Net cash provided by operating activities | 27,128 | 20,042 | 18,551 |
Investing Activities | |||
Net cash and cash equivalents paid in acquisition | (7,673) | ||
Net cash used in investing activities | (76,273) | (41,079) | (76,606) |
Financing Activities | |||
Cash dividends | (6,354) | (4,862) | (4,284) |
Proceeds from stock options exercised | 253 | 1,156 | 976 |
Net cash provided by financing activities | 55,218 | 21,518 | 64,000 |
Net Change in Cash and Cash Equivalents | 6,073 | 481 | 5,945 |
Cash and Cash Equivalents, Beginning of Period | 27,341 | 26,860 | 20,915 |
Cash and Cash Equivalents, End of Period | 33,414 | 27,341 | 26,860 |
MutualFirst Financial, Inc. | |||
Operating Activities | |||
Net income | 18,864 | 12,315 | 13,241 |
Item not requiring cash | |||
Deferred income tax | 20 | (14) | 200 |
(Equity in undistributed income) distributions in excess of income of subsidiary | (13,670) | 2,239 | (1,818) |
Other | (660) | 74 | (183) |
Net cash provided by operating activities | 4,554 | 14,614 | 11,440 |
Investing Activities | |||
Investment in subsidiary | (100) | ||
Net cash and cash equivalents paid in acquisition | (16,463) | ||
Net cash used in investing activities | (16,463) | (100) | |
Financing Activities | |||
Repayments of other borrowings | (335) | (5,312) | |
Proceeds from other borrowings | 10,000 | ||
Stock repurchased | (4,354) | ||
Cash dividends | (6,354) | (4,862) | (4,284) |
Proceeds from stock options exercised | 253 | 1,156 | 976 |
Net cash provided by financing activities | 3,564 | (3,706) | (12,974) |
Net Change in Cash and Cash Equivalents | (8,345) | 10,908 | (1,634) |
Cash and Cash Equivalents, Beginning of Period | 12,030 | 1,122 | 2,756 |
Cash and Cash Equivalents, End of Period | $ 3,685 | $ 12,030 | $ 1,122 |
Quarterly Results of Operatio_3
Quarterly Results of Operations (Schedule of Quarterly Financial Information) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Quarterly Results of Operations [Abstract] | |||||||||||||||
Interest Income | $ 21,489 | $ 20,836 | $ 20,621 | $ 16,748 | $ 15,081 | $ 15,026 | $ 14,652 | $ 14,109 | $ 13,943 | $ 13,567 | $ 13,258 | $ 13,034 | $ 79,694 | $ 58,868 | $ 53,802 |
Interest Expense | 4,995 | 4,419 | 4,013 | 3,164 | 2,888 | 2,762 | 2,565 | 2,396 | 2,374 | 2,330 | 2,271 | 2,272 | 16,591 | 10,611 | 9,247 |
Net Interest Income | 16,494 | 16,417 | 16,608 | 13,584 | 12,193 | 12,264 | 12,087 | 11,713 | 11,569 | 11,237 | 10,987 | 10,762 | 63,103 | 48,257 | 44,555 |
Provision for loan losses | 600 | 570 | 500 | 450 | 350 | 370 | 300 | 200 | 250 | 250 | 150 | 200 | 2,120 | 1,220 | 850 |
Net Income Available to Common Shareholders | $ 5,290 | $ 5,402 | $ 4,165 | $ 4,007 | $ 1,460 | $ 3,751 | $ 3,898 | $ 3,206 | $ 3,237 | $ 3,482 | $ 4,157 | $ 2,365 | $ 18,864 | $ 12,315 | $ 13,241 |
Earnings per share, basic | $ 0.62 | $ 0.63 | $ 0.49 | $ 0.51 | $ 0.20 | $ 0.51 | $ 0.53 | $ 0.44 | $ 0.44 | $ 0.48 | $ 0.56 | $ 0.32 | $ 2.25 | $ 1.67 | $ 1.79 |
Earnings per share, diluted | $ 0.61 | $ 0.62 | $ 0.48 | $ 0.50 | $ 0.19 | $ 0.50 | $ 0.52 | $ 0.43 | $ 0.43 | $ 0.47 | $ 0.55 | $ 0.31 | $ 2.21 | $ 1.64 | $ 1.76 |