Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2019 | Nov. 06, 2019 | |
Document Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2019 | |
Entity Registrant Name | MUTUALFIRST FINANCIAL INC | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 8,531,491 | |
Entity Central Index Key | 0001094810 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Assets | ||
Cash and due from banks | $ 10,440 | $ 13,078 |
Interest-bearing demand deposits | 20,875 | 20,336 |
Cash and cash equivalents | 31,315 | 33,414 |
Interest-bearing time deposits | 4,023 | 4,239 |
Investment securities available for sale (carried at fair value) | 382,976 | 370,875 |
Loans held for sale | 19,643 | 3,987 |
Loans, net of allowance for loan losses of $13,411 and $13,281, at September 30, 2019 and December 31, 2018, respectively | 1,483,611 | 1,482,662 |
Premises and equipment, net | 24,518 | 25,641 |
Federal Home Loan Bank stock | 13,115 | 13,034 |
Deferred tax asset, net | 4,241 | 7,744 |
Cash value of life insurance | 61,099 | 60,160 |
Goodwill | 22,310 | 22,310 |
Core deposit intangibles | 2,969 | 3,569 |
Other real estate owned and repossessed assets | 1,952 | 2,013 |
Other assets | 21,778 | 19,665 |
Total assets | 2,073,550 | 2,049,313 |
Deposits | ||
Noninterest-bearing | 273,140 | 259,909 |
Interest-bearing | 1,299,948 | 1,259,316 |
Total deposits | 1,573,088 | 1,519,225 |
Federal Home Loan Bank advances | 239,661 | 292,497 |
Other borrowings | 17,653 | 17,988 |
Other liabilities | 21,170 | 17,240 |
Total liabilities | 1,851,572 | 1,846,950 |
Stockholders' Equity | ||
Common stock, $0.01 par value Authorized - 20,000,000 shares Issued and outstanding - 8,498,491 and 8,603,462 shares at September 30, 2019 and December 31, 2018, respectively | 85 | 86 |
Additional paid-in capital | 113,879 | 117,883 |
Retained earnings | 99,002 | 87,018 |
Accumulated other comprehensive income (loss) | 9,012 | (2,624) |
Total stockholders' equity | 221,978 | 202,363 |
Total liabilities and stockholders' equity | $ 2,073,550 | $ 2,049,313 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Statement Of Financial Position [Abstract] | ||
Allowance for loan losses | $ 13,411 | $ 13,281 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, Authorized | 20,000,000 | 20,000,000 |
Common stock, shares Issued | 8,498,491 | 8,603,462 |
Common stock, shares outstanding | 8,498,491 | 8,603,462 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Interest and Dividend Income | ||||
Loans receivable | $ 18,754 | $ 17,902 | $ 55,566 | $ 49,965 |
Investment securities | 2,604 | 2,732 | 8,100 | 7,591 |
Federal Home Loan Bank stock | 180 | 144 | 536 | 460 |
Deposits with financial institutions | 79 | 58 | 235 | 188 |
Total interest and dividend income | 21,617 | 20,836 | 64,437 | 58,204 |
Interest Expense | ||||
Deposits | 3,960 | 2,892 | 11,434 | 7,538 |
Federal Home Loan Bank advances | 1,175 | 1,302 | 3,933 | 3,438 |
Other | 237 | 225 | 739 | 619 |
Total interest expense | 5,372 | 4,419 | 16,106 | 11,595 |
Net Interest Income | 16,245 | 16,417 | 48,331 | 46,609 |
Provision for loan losses | 425 | 570 | 1,375 | 1,520 |
Net Interest Income After Provision for Loan Losses | 15,820 | 15,847 | 46,956 | 45,089 |
Non-interest Income | ||||
Net realized gain on sales of available for sale securities | 109 | 406 | 975 | 666 |
Net gains on sales of loans | 1,778 | 853 | 4,149 | 2,224 |
Net servicing fees | 158 | 129 | 446 | 433 |
Increase in cash value of life insurance | 312 | 313 | 939 | 924 |
Gain (loss) on sale of other real estate and repossessed assets | 28 | 23 | (30) | (34) |
Other income | 236 | 170 | 604 | 766 |
Total non-interest income | 5,849 | 5,039 | 16,638 | 14,277 |
Non-interest Expenses | ||||
Salaries and employee benefits | 8,826 | 8,152 | 25,927 | 24,069 |
Net occupancy expenses | 1,005 | 1,087 | 3,045 | 2,979 |
Equipment expenses | 574 | 635 | 1,805 | 1,889 |
Data processing fees | 680 | 669 | 1,970 | 1,938 |
ATM and debit card expenses | 590 | 664 | 1,750 | 1,708 |
Deposit insurance | (3) | 209 | 413 | 691 |
Professional fees | 484 | 460 | 1,364 | 1,714 |
Advertising and promotion | 296 | 416 | 970 | 1,275 |
Software subscriptions and maintenance | 723 | 702 | 2,308 | 1,987 |
Intangible amortization | 187 | 316 | 601 | 854 |
Other real estate and repossessed assets | 47 | 51 | 170 | 140 |
Other expenses | 1,074 | 1,213 | 3,363 | 4,470 |
Total non-interest expenses | 14,483 | 14,574 | 43,686 | 43,714 |
Income Before Income Tax | 7,186 | 6,312 | 19,908 | 15,652 |
Income tax expense | 1,052 | 910 | 2,785 | 2,079 |
Net Income | $ 6,134 | $ 5,402 | $ 17,123 | $ 13,573 |
Earnings Per Common Share | ||||
Basic | $ 0.72 | $ 0.63 | $ 2 | $ 1.63 |
Diluted | 0.71 | 0.62 | 1.97 | 1.60 |
Dividends Per Common Share | $ 0.20 | $ 0.18 | $ 0.60 | $ 0.54 |
Service Fees [Member] | ||||
Non-interest Income | ||||
Non-interest income | $ 2,081 | $ 2,024 | $ 5,930 | $ 5,547 |
Commissions [Member] | ||||
Non-interest Income | ||||
Non-interest income | $ 1,147 | $ 1,121 | $ 3,625 | $ 3,751 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Statement Of Income And Comprehensive Income [Abstract] | ||||
Net Income | $ 6,134 | $ 5,402 | $ 17,123 | $ 13,573 |
Other Comprehensive Income (Loss) | ||||
Net unrealized holding gain (loss) on securities available for sale | 3,340 | (3,186) | 15,729 | (9,429) |
Reclassification adjustment for realized gains included in net income | (109) | (406) | (975) | (666) |
Other comprehensive income (loss), before tax, total | 3,231 | (3,592) | 14,754 | (10,095) |
Income tax (benefit) expense related to other comprehensive income | (683) | 758 | (3,118) | 2,139 |
Other comprehensive income (loss), net of tax | 2,548 | (2,834) | 11,636 | (7,956) |
Comprehensive Income | $ 8,682 | $ 2,568 | $ 28,759 | $ 5,617 |
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, 2017 | $ 74 | $ 75,319 | $ 74,508 | $ 381 | $ 150,282 |
Net Income | 13,573 | 13,573 | |||
Other comprehensive income (loss), net of taxes | (7,956) | (7,956) | |||
Stock options, exercised | 121 | 121 | |||
Cash dividends, common stock | (4,633) | (4,633) | |||
Issuance of commons stock related to acquisition | 12 | 42,311 | 42,323 | ||
Ending Balance at Sep. 30, 2018 | 86 | 117,751 | 83,448 | (7,575) | 193,710 |
Beginning Balance at Jun. 30, 2018 | 86 | 117,751 | 79,592 | (4,741) | 192,688 |
Net Income | 5,402 | 5,402 | |||
Other comprehensive income (loss), net of taxes | (2,834) | (2,834) | |||
Cash dividends, common stock | (1,546) | (1,546) | |||
Ending Balance at Sep. 30, 2018 | 86 | 117,751 | 83,448 | (7,575) | 193,710 |
Beginning Balance at Dec. 31, 2018 | 86 | 117,883 | 87,018 | (2,624) | 202,363 |
Net Income | 17,123 | 17,123 | |||
Other comprehensive income (loss), net of taxes | 11,636 | 11,636 | |||
Stock repurchased | (1) | (4,261) | (4,262) | ||
Stock options, exercised | 257 | 257 | |||
Cash dividends, common stock | (5,139) | (5,139) | |||
Ending Balance at Sep. 30, 2019 | 85 | 113,879 | 99,002 | 9,012 | 221,978 |
Beginning Balance at Jun. 30, 2019 | 86 | 115,741 | 94,567 | 6,464 | 216,858 |
Net Income | 6,134 | 6,134 | |||
Other comprehensive income (loss), net of taxes | 2,548 | 2,548 | |||
Stock repurchased | (1) | (1,910) | (1,911) | ||
Stock options, exercised | 48 | 48 | |||
Cash dividends, common stock | (1,699) | (1,699) | |||
Ending Balance at Sep. 30, 2019 | $ 85 | $ 113,879 | $ 99,002 | $ 9,012 | $ 221,978 |
Consolidated Statements of St_2
Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Consolidated Condensed Statement of Changes in Stockholders' Equity [Abstract] | ||||
Cash dividends, common stock, per share | $ 0.20 | $ 0.18 | $ 0.60 | $ 0.54 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2019 | Sep. 30, 2018 | |
Operating Activities | ||
Net income | $ 17,123 | $ 13,573 |
Items not requiring cash | ||
Provision for loan losses | 1,375 | 1,520 |
Depreciation and amortization | 4,969 | 4,209 |
Deferred income tax | 385 | 366 |
Increase in cash value of life insurance | (939) | (924) |
Net accretion of purchase accounting adjustments | (34) | (134) |
Loans originated for sale | (147,009) | (86,800) |
Proceeds from sales of loans held for sale | 135,410 | 85,846 |
Net gain on sale of loans | (4,149) | (2,224) |
Net gain on sale of securities, available for sale | (975) | (666) |
Gain on bank owned life insurance | (327) | |
Loss on sale of other real estate and repossessed assets | 30 | 34 |
Change in | ||
Interest receivable and other assets | 3,249 | 1,280 |
Interest payable and other liabilities | (1,391) | 528 |
Other adjustments | 150 | 75 |
Net cash provided by operating activities | 8,194 | 16,356 |
Investing Activities | ||
Net change in interest-bearing time deposits | 216 | 6,364 |
Purchases of securities, available for sale | (56,233) | (87,195) |
Proceeds from maturities and paydowns of securities, available for sale | 28,704 | 23,569 |
Proceeds from sales of securities, available for sale | 29,939 | 57,689 |
Purchase of Federal Home Loan Bank stock | (81) | |
Net change in loans | (32,496) | (44,357) |
Net cash and cash equivalents paid in acquisition | (7,673) | |
Proceeds from sales of portfolio loans | 26,624 | |
Purchases of premises and equipment | (946) | (907) |
Proceeds from sale of real estate owned and repossessed assets | 2,332 | 1,562 |
Proceeds from bank owned life insurance | 1,669 | |
Proceeds from sale of premises and equipment | 375 | 67 |
Net cash used in investing activities | (1,566) | (49,212) |
Net change in | ||
Noninterest-bearing, interest-bearing demand and savings deposits | 36,486 | (21,888) |
Certificates of deposit | 17,260 | 35,730 |
Proceeds from FHLB advances | 298,500 | 367,000 |
Repayments of FHLB advances | (351,419) | (348,608) |
Proceeds from other borrowings | 10,000 | |
Repayments of other borrowings | (410) | (335) |
Cash dividends | (5,139) | (4,633) |
Stock options exercised | 257 | 121 |
Stock repurchased | (4,262) | |
Net cash provided by (used in) financing activities | (8,727) | 37,387 |
Net Change in Cash and Cash Equivalents | (2,099) | 4,531 |
Cash and Cash Equivalents, Beginning of Period | 33,414 | 27,341 |
Cash and Cash Equivalents, End of Period | 31,315 | 31,872 |
Additional Cash Flows Information | ||
Interest paid | 16,305 | 11,145 |
Income tax paid | 1,500 | 350 |
Transfers from loans to loans held for sale | 26,937 | |
Transfers from loans to foreclosed assets | 2,011 | 1,359 |
Mortgage servicing rights capitalized | 405 | 321 |
Right of use assets obtained in exchange for lease obligations | $ 3,603 | |
Fair value of assets acquired | 406,858 | |
Cash paid in acquisition | (18,999) | |
Common stock issued | (42,323) | |
Liabilities assumed | $ 345,536 |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2019 | |
Basis of Presentation [Abstract] | |
Basis of Presentation | Note 1: Basis of Presentation The consolidated condensed financial statements include the accounts of MutualFirst Financial, Inc. (MutualFirst or the “Company”), its wholly owned subsidiaries, MFBC Statutory Trust, Universal Preferred Trust, MutualFirst Risk Management, Inc., Mutual Risk Advisors, Inc., and MutualBank, an Indiana commercial bank (“Mutual” or the “Bank”), Mutual’s wholly owned subsidiaries, First MFSB Corporation, Mishawaka Financial Services, Summit Service Corp. and the wholly owned subsidiary of Summit Service Corp., Summit Mortgage Inc. (“Summit”), Mutual Federal Investment Company (“MFIC”), and MFIC majority owned subsidiary, Mutual Federal REIT, Inc. All significant inter-company accounts and transactions have been eliminated in consolidation. These companies conform to accounting principles generally accepted in the United States of America and reporting practices followed by the banking industry. The more significant of the policies are described below. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2018, filed with the Securities and Exchange Commission on March 15, 2019 The interim consolidated condensed financial statements at and for the three and nine months ended September 30, 2019 and 2018, have not been audited by independent accountants, but in the opinion of management, reflect all adjustments necessary to present fairly the financial position, results of operations and cash flows for such periods. The results of operations for the period are not necessarily indicative of the results to be expected for the full year. The Consolidated Condensed Balance Sheet of the Company as of December 31, 2018 has been derived from the Audited Consolidated Balance Sheet of the Company as of that date. |
Acquisitions
Acquisitions | 9 Months Ended |
Sep. 30, 2019 | |
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 $2.2 million in pre-tax expenses related to the acquisition in the first nine months of 2018. These expenses were classified in the non-interest expense section of the income statement, primarily in professional fees and other expenses. As a result of the acquisition, the Company was able to increase both its deposit and loan base and expects to reduce costs through economies of scale. Goodwill resulted from this transaction due to the expected synergies and economies of scale. Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on valuations of the fair value of tangible and intangible assets acquired, liabilities assumed and related deferred tax impacts, which were based on assumptions that were subject to change as management evaluated, 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 were required to the purchase price allocation, such adjustments would be recorded in the reporting period in which the adjustment amounts were determined. The first quarter of 2019 was the final period allowing for measurement period adjustments. There were no measurement period adjustments in 2019. Measurement period adjustments recorded in 2018 were 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 was allocated to a core deposit intangible that is being amortized over its estimated life of 15 years. Of the remaining purchase price, $20.5 million was 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 three and nine months ended September 30, 2018, as if the Universal acquisition occurred as of the beginning of the reporting periods presented. Three Months Ended Nine Months Ended September 30, 2018 September 30, 2018 Summary of Operations Net interest income $ 16,417 $ 48,900 Provision for loan losses (570) (1,520) Net interest income after provision $ 15,847 $ 47,380 Non-interest income 5,039 14,556 Non-interest expense (14,574) (49,532) Income before income taxes $ 6,312 $ 12,404 Income tax benefit (expense) (910) (1,286) Net income to common shareholders $ 5,402 $ 11,118 Basic earnings per share $ 0.63 $ 1.30 Diluted earnings per share $ 0.62 $ 1.27 The pro-forma information for September 30, 2018 includes operating revenue from Universal of $9.1 million since the date of acquisition. Earnings of Universal since the acquisition date, net of tax and non-recurring expenses related to the acquisition were $4.2 million as of September 30, 2018. The pro forma information is presented for information purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results. |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2019 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Note 3: Earnings Per Share Earnings per share were computed as follows: Three Months Ended September 30, 2019 2018 Weighted-Average Per-Share Weighted-Average Per-Share Net Income Shares Amount Net Income Shares Amount Basic Earnings Per Share Net income $ 6,134 8,516,038 $ 0.72 $ 5,402 8,587,424 $ 0.63 Effect of Dilutive Securities Stock options 112,992 146,267 Diluted Earnings Per Share Net income available and assumed conversions $ 6,134 8,629,030 $ 0.71 $ 5,402 8,733,691 $ 0.62 Nine Months Ended September 30, 2019 2018 Weighted-Average Per-Share Weighted-Average Per-Share Net Income Shares Amount Net Income Shares Amount Basic Earnings Per Share Net income $ 17,123 8,579,514 $ 2.00 $ 13,573 8,327,963 $ 1.63 Effect of Dilutive Securities Stock options 117,851 151,945 Diluted Earnings Per Share Net income available and assumed conversions $ 17,123 8,697,365 $ 1.97 $ 13,573 8,479,908 $ 1.60 As of September 30, 2019 and 2018, the exercise price for all options was lower than the average market price of the common shares. |
Impact of Accounting Pronouncem
Impact of Accounting Pronouncements | 9 Months Ended |
Sep. 30, 2019 | |
Impact of Accounting Pronouncements [Abstract] | |
Impact of Accounting Pronouncements | Note 4: Impact of Accounting Pronouncements In March 2019, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2019-01 “Leases (Topic 842): Codification Improvements.” These amendments align the guidance for fair value of the underlying asset by lessors that are not manufacturers or dealers in Topic 842 with that of existing guidance. Finally, the ASU exempts both lessees and lessors from having to provide certain interim disclosures in the fiscal year in which a company adopts the new leases standard. The guidance is effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early application is permitted. An entity should apply the amendments as of the date that it first applied Topic 842, using the same transition methodology in accordance with paragraph 842-10-65-1(c). The Company adopted Topic 842 on January 1, 2019 and applied the amendments in ASU 2019-01 as of the same date and it did not have a material impact on its accounting and disclosures. In August 2018, the FASB issued ASU 2018‑13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. 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 adoption of ASU 2018‑13 is not anticipated to have a material effect on the Company's consolidated financial statements. 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 has adopted ASU 2018‑07 and it did not have a material impact on the Company’s accounting and disclosures. In August 2017, the FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities. The new guidance will make more financial and nonfinancial hedging strategies eligible for hedge accounting. It also amends the presentation and disclosure requirements and changes how companies assess effectiveness. It is intended to more closely align hedge accounting with companies’ risk management strategies, simplify the application of hedge accounting, and increase transparency as to the scope and results of hedging programs. The guidance is effective for fiscal years beginning after December 15, 2018, with early adoption, permitted. The Company adopted ASU 2017-12 on January 1, 2019 and it did not have a material impact on the Company’s accounting and disclosures. In June 2016, the 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 was originally effective for the Company for interim and annual periods beginning in the first quarter of 2020, but on October 16, 2019, FASB approved a final ASU delaying the effective date for smaller reporting companies, such as the Company. The final ASU expected to be issued by the end of November, delays the effective date of this ASU for the Company until fiscal years beginning after December 15, 2022. Earlier adoption is permitted beginning in the first quarter of 2019. The Company is in the process of implementing a third-party software solution to assist in the application of the new standard. The Company continues to evaluate 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 were effective for annual and interim periods beginning in the first quarter of 2019. The Company has operating leases in place for some locations as well as equipment. In July 2018, the FASB issued ASU 2018-10, which provides narrow-scope improvements to the lease standard and ASU 2018-11, which allows entities to choose an additional transition method, under which an entity initially applies the new lease standard at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. Under this transitional method, the entity shall recognize and measure the leases that exist at the adoption date and the prior comparative periods are not adjusted. The Company adopted this ASU as of January 1, 2019 using the transitional method. The new standard provides a number of optional practical expedients in transition. The Company has elected the practical expedients that allowed the Company to retain the classifications of existing leases, not re-assess if existing leases have initial direct costs and hindsight when determining the lease term and assessment of impairment. 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. |
Investment Securities
Investment Securities | 9 Months Ended |
Sep. 30, 2019 | |
Investment Securities [Abstract] | |
Investment Securities | Note 5: Investment Securities The amortized costs and approximate fair values, together with gross unrealized gains and losses on securities, are in the tables below. All mortgage-backed securities and collateralized mortgage obligations held as of September 30, 2019 and December 31, 2018 were guaranteed by government sponsored entities, government corporations or federal agencies. September 30, 2019 Gross Gross Unrealized Unrealized Amortized Cost Gains Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 113,701 $ 1,970 $ (215) $ 115,456 Collateralized mortgage obligations 99,769 720 (217) 100,272 Municipal obligations 154,948 9,951 - 164,899 Corporate obligations 2,991 - (642) 2,349 Total investment securities $ 371,409 $ 12,641 $ (1,074) $ 382,976 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 The amortized cost and fair value of securities available for sale at September 30, 2019, 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 $ - $ - One to five years 285 290 Five to ten years 16,518 17,260 After ten years 141,136 149,698 157,939 167,248 Mortgage-backed securities 113,701 115,456 Collateralized mortgage obligations 99,769 100,272 Totals $ 371,409 $ 382,976 The carrying value of securities pledged as collateral, to secure interest rate swaps, was $2.9 million at September 30, 2019. No securities were pledged as collateral at December 31, 2018. Proceeds from sales of securities available for sale for the three and nine months ended September 30, 2019 were $5.2 million and $29.9 million, respectively. For the three and nine months ended September 30, 2018, proceeds from sales of securities available for sale were $14.4 million and $57.7 million, respectively. Gross gains were recognized on the sales for the three and nine months ended September 30, 2019 of $110,000 and $977,000, respectively. Gross gains of $485,000 and $748,000 were recognized on the sales for the three and nine months ended September 30, 2018, respectively. Gross losses of $1,000 and $2,000 were also recognized on the sales for the three and nine months ended September 30, 2019, respectively. Gross losses of $79,000 and $82,000 were recognized on the sales of securities for the three and nine months ended September 30, 2018, respectively. Certain investments in debt securities are reported in the financial statements at an amount less than their amortized cost. Total fair value of these investments at September 30, 2019 and December 31, 2018 was $72.5 million and $206.9 million, respectively, which were approximately 19.0% and 55.8%, respectively, of the Company’s investment portfolio at those dates. Based on our evaluation of available evidence, including recent changes in market interest rates, management believes the fair value for the securities at less than amortized cost for the periods presented are temporary. Should the impairment of any of these securities become other-than-temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. During the first nine months of 2019 and 2018, 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 September 30, 2019 and December 31, 2018: September 30, 2019 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 $ 10,137 $ (17) $ 20,085 $ (198) $ 30,222 $ (215) Collateralized mortgage obligations 21,156 (65) 18,737 (152) 39,893 (217) Corporate obligations - - 2,349 (642) 2,349 (642) Total temporarily impaired securities $ 31,293 $ (82) $ 41,171 $ (992) $ 72,464 $ (1,074) 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) Mortgage-Backed Securities (MBS) and Collateralized Mortgage Obligations (CMO) The unrealized losses on the Company’s investments in MBSs and CMOs were caused by interest rate changes and illiquidity. The Company expects to recover the amortized cost basis over the term of the securities. Because (1) the decline in market value is attributable to changes in interest rates and illiquidity and not credit quality, (2) the Company does not intend to sell the investments and (3) it is more likely than not the Company will not be required to sell the investments before recovery of their amortized cost bases, which may be at maturity, the Company does not consider any of these investments to be other-than-temporarily impaired at September 30, 2019. Municipal Obligations The unrealized losses on the Company’s investments in securities of state and political subdivisions were caused by changes in interest rates and illiquidity. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the par value of the investments. The Company does not intend to sell these investments and it is more likely than not that the Company will not be required to sell these investments. The Company does not consider any of these investment securities to be other-than-temporarily impaired at September 30, 2019. Corporate Obligations The Company’s unrealized losses on investments in corporate obligations primarily relates to a pooled trust preferred security. The unrealized losses were primarily due to illiquidity. Other-Than-Temporary Impairment (OTTI) Upon acquisition of a security, the Company decides whether it is within the scope of the accounting guidance for beneficial interests in securitized financial assets or whether it will be evaluated for impairment under the accounting guidance for investments in debt and equity securities. The accounting guidance for beneficial interests in securitized financial assets provides incremental impairment guidance for a subset of the debt securities within the scope of the guidance for investments in debt and equity securities. For securities that are a beneficial interest in securitized financial assets, the Company uses the beneficial interests in securitized financial asset impairment model. For securities that are not a beneficial interest in securitized financial assets, the Company uses debt and equity securities impairment accounting models. 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 trust preferred securities. The Bank’s trust preferred security valuation was prepared by an independent third party. Their approach to determining fair value involved several steps including: · Detailed credit and structural evaluation of each piece of collateral in the trust preferred securities; · Collateral performance projections for each piece of collateral in the trust preferred security; · Terms of the trust preferred structure, as laid out in the indenture; and · Discounted cash flow modeling. MutualFirst Financial uses market-based yield indicators as a baseline for determining appropriate discount rates, and then adjusts the resulting discount rates on the basis of its credit and structural analysis of specific trust preferred securities. The primary focus is on the returns a fixed income investor would require in order to allocate capital on a risk adjusted basis. There is currently little demand for pooled trust preferred securities; however, the Company looks principally to market yields for stand-alone trust preferred securities issued by banks, thrifts and insurance companies for which there is an active and liquid market. The next step is to make a series of adjustments to reflect the differences that exist between these products (both credit and structural) and, most importantly, to reflect idiosyncratic credit performance differences (both actual and projected) between these products and the underlying collateral in the specific trust preferred security. Importantly, as part of the analysis described above, MutualFirst Financial considers the fact that structured instruments frequently exhibit leverage not present in stand-alone instruments, and makes adjustments as necessary to reflect this additional risk. Pooled Trust Preferred Securities . The Bank has invested in a pooled trust preferred security. At September 30, 2019, the current book value of our pooled trust preferred security was $3.0 million. The original par value of this security was $3.0 million. The pooled trust preferred security owned was performing as agreed in the first nine months of 2019. As of September 2019, current Moody’s rating for this bond was B3. The pooled trust preferred security owned by the Bank is exempt from the Volcker Rule. The following table provides additional information related to the Bank’s investment in a pooled trust preferred security as of September 30, 2019: Total Excess Number subordination Number of of Banks Actual Total (after taking Banks / and Deferrals/ Projected into account Insurance Insurance Defaults Defaults best estimate Realized Cos. Cos. In (as a % of (as a % of of future Original Book Fair Unrealized Losses Lowest Currently Issuance original performing deferrals/ Deal Name Class Par Value Value Loss 2019 Ratings Performing (Unique) collateral) collateral) (1) defaults) (2) (Dollars in Thousands) U.S. Capital Funding I B1 $ 3,000 $ 2,991 $ 2,349 $ (642) $ - Caa1 24 26 7.95 % 5.78 % 6.69 % (1) A 10% recovery is applied to all projected defaults by depository institutions. A 15% recovery is applied to all projected defaults by insurance companies. No recovery is applied to current defaults. (2) Excess subordination represents the additional defaults in excess of both current and projected defaults that the collateralized debt obligation can absorb before the bond experiences any credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a pool can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages. |
Loans and Allowance
Loans and Allowance | 9 Months Ended |
Sep. 30, 2019 | |
Loans and Allowance [Abstract] | |
Loans and Allowance | Note 6: Loans and Allowance Classes of loans at September 30, 2019 and December 31, 2018 include: September 30, December 31, 2019 2018 Real estate Commercial $ 500,152 $ 485,808 Commercial construction and development 57,780 53,310 Consumer closed end first mortgage 415,714 464,539 Consumer open end and junior liens 75,566 77,072 Total real estate loans 1,049,212 1,080,729 Other loans Consumer loans Auto 57,861 43,667 Boat/RVs 217,412 216,608 Other consumer loans 7,114 6,893 Commercial and industrial 159,069 149,359 Total other loans 441,456 416,527 Total loans 1,490,668 1,497,256 Undisbursed loans in process (2,681) (10,096) Unamortized deferred loan costs, net 9,035 8,783 Allowance for loan losses (13,411) (13,281) Net loans $ 1,483,611 $ 1,482,662 The risk characteristics of each loan portfolio segment are as follows: Commercial Real estate These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type and geographic location. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. Construction and Development Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analyses of absorption and lease rates and financial analyses of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the complete project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing. Commercial and Industrial Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. Consumer Real Estate and Other Consumer Loans With respect to residential loans that are secured by consumer closed end first mortgages and are primarily owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Consumer open end and junior lien loans are typically secured by a subordinate interest in 1‑4 family residences, and other consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers. Nonaccrual Loans and Past Due Loans Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when the loan is greater than 90 days past due, the borrower, in management’s opinion, may be unable to meet payment obligations as they become due or when required by regulatory provisions. All interest accrued but not collected for loans that are placed on nonaccrual status or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured or when the loan becomes well secured and is in the process of collection, generally only after six months of satisfactory performance. Nonaccrual loans, segregated by class of loans, as of September 30, 2019 and December 31, 2018 are as follows: September 30, December 31, 2019 2018 Real estate Commercial $ 881 $ 4,782 Commercial construction and development - 62 Consumer closed end first mortgage 3,574 2,777 Consumer open end and junior liens 184 273 Consumer loans Auto 185 88 Boat/RVs 531 470 Other consumer loans 16 46 Commercial and industrial 323 91 Total nonaccrual loans $ 5,694 $ 8,589 An age analysis of the Company’s past due loans, segregated by class of loans, as of September 30, 2019 and December 31, 2018 are as follows: September 30, 2019 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 $ 2,798 $ 3,662 $ 531 $ 6,991 $ 493,161 $ 500,152 $ - Commercial construction and development — - - — 57,780 57,780 - Consumer closed end first mortgage 6,164 1,465 3,046 10,675 405,039 415,714 148 Consumer open end and junior liens 557 116 92 765 74,801 75,566 - Consumer loans Auto 447 102 107 656 57,205 57,861 - Boat/RVs 2,119 567 421 3,107 214,305 217,412 - Other consumer loans 88 43 13 144 6,970 7,114 - Commercial and industrial 1,577 220 311 2,108 156,961 159,069 - Total $ 13,750 $ 6,175 $ 4,521 $ 24,446 $ 1,466,222 $ 1,490,668 $ 148 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 Impaired Loans Loans are considered impaired in accordance with the impairment accounting guidance (ASC 310‑10‑35‑16), when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. Interest on impaired loans is recorded based on the performance of the loan. All interest received on impaired loans that are on nonaccrual status is accounted for on the cash-basis method until qualifying for return to accrual status. Interest is accrued per the contract for impaired loans that are performing. The following tables present impaired loans as of and for the three and nine month periods ended September 30, 2019 and 2018 and as of and for the year ended December 31, 2018. September 30, 2019 Average Average Interest Unpaid Investment in Investment Income Interest Recorded Principal Specific Impaired in Impaired Recognized – Income Balance Balance Allowance Loans - QTD Loans - YTD QTD Recognized - YTD Loans without a specific valuation allowance Real estate Commercial $ 5,607 $ 5,607 $ - $ 5,609 $ 5,962 $ 70 $ 312 Commercial construction and development 371 371 - 373 459 4 13 Consumer closed end first mortgage 844 844 - 844 918 - - Commercial and industrial 48 48 - 49 97 - 2 Loans with a specific valuation allowance Real estate Consumer closed end first mortgage 336 336 40 336 252 - - Other consumer Boat and RV 254 254 87 127 64 - - Total Real estate Commercial $ 5,607 $ 5,607 $ - $ 5,609 $ 5,962 $ 70 $ 312 Commercial construction and development $ 371 $ 371 $ - $ 373 $ 459 $ 4 $ 13 Consumer closed end first mortgage $ 1,180 $ 1,180 $ 40 $ 1,180 $ 1,170 $ - $ - Commercial and industrial $ 48 $ 48 $ - $ 49 $ 97 $ - $ 2 Other consumer Boat and RV $ 254 $ 254 $ 87 $ 127 $ 64 $ - $ - Total $ 7,460 $ 7,460 $ 127 $ 7,338 $ 7,752 $ 74 $ 327 September 30, 2018 Average Average Interest Unpaid Investment in Investment Income Interest Recorded Principal Specific Impaired in Impaired Recognized – Income Balance Balance Allowance Loans - QTD Loans - YTD QTD Recognized - YTD Loans without a specific valuation allowance Real estate Commercial $ 703 $ 703 $ - $ 704 $ 772 $ - $ - Commercial construction and development 607 607 - 623 653 7 21 Consumer closed end first mortgage 1,140 1,140 - 1,105 1,291 - - Commercial and industrial 138 138 - 141 177 1 4 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 214 - - Total Real estate Commercial $ 917 $ 917 $ 100 $ 918 $ 986 $ - $ - Commercial construction and development $ 607 $ 607 $ - $ 623 $ 653 $ 7 $ 21 Consumer closed end first mortgage $ 1,140 $ 1,140 $ - $ 1,105 $ 1,291 $ - $ - Commercial and industrial $ 138 $ 138 $ - $ 141 $ 177 $ 1 $ 4 Total $ 2,802 $ 2,802 $ 100 $ 2,787 $ 3,107 $ 8 $ 25 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 The following information presents the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of September 30, 2019. 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. September 30, 2019 Commercial Consumer Special Pass Mention Substandard Doubtful Pass Substandard Total Real estate Commercial $ 473,342 $ 17,722 $ 9,088 $ - $ 500,152 Commercial construction and development 49,082 8,328 370 - 57,780 Consumer closed end first mortgage $ 411,029 $ 4,685 415,714 Consumer open end and junior liens 75,324 242 75,566 Other loans Consumer loans Auto 57,658 203 57,861 Boat/RVs 216,616 796 217,412 Other consumer loans 7,097 17 7,114 Commercial and industrial 152,406 2,178 4,485 - 159,069 $ 674,830 $ 28,228 $ 13,943 $ - $ 767,724 $ 5,943 $ 1,490,668 December 31, 2018 Commercial Consumer Special Pass Mention Substandard Doubtful Pass 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 Allowance for Loan Losses. We maintain an allowance for loan losses to absorb losses inherent in the loan portfolio. The allowance is based on ongoing, quarterly assessments of the estimated losses inherent in the loan portfolio. Our methodology for assessing the appropriateness of the allowance consists of several key elements, including the general allowance and specific allowances for identified problem loans and portfolio segments. In addition, the allowance incorporates the results of measuring impaired loans as provided in FASB ASC 310, Receivables. These accounting standards prescribe the measurement methods, income recognition and disclosures related to impaired loans. The general allowance is calculated by applying loss factors to outstanding loans based on the internal risk evaluation of such loans or pools of loans. Changes in risk evaluations of both performing and nonperforming loans affect the amount of the general allowance. Loss factors are based on our historical loss experience as well as on significant factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date. The appropriateness of the allowance is reviewed by management based upon its evaluation of then-existing economic and business conditions affecting our key lending areas and other conditions, such as credit quality trends (including trends in non-performing loans expected to result from existing conditions), collateral values, loan volumes and concentrations, specific industry conditions within portfolio segments and recent loss experience in particular segments of the portfolio that existed as of the balance sheet date and the impact that such conditions were believed to have had on the collectability of the loan. Senior management reviews these conditions quarterly in discussions with our senior credit officers. To the extent that any of these conditions is evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s estimate of the effect of such condition may be reflected as a specific allowance applicable to such credit or portfolio segment. Where any of these conditions is not evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s evaluation of the loss related to this condition is reflected in the general allowance for loan losses. The evaluation of the inherent loss with respect to these conditions is subject to a higher degree of uncertainty because they are not identified with specific problem credits or portfolio segments. The allowance for loan losses is based on estimates of losses inherent in the loan portfolio. Actual losses can vary significantly from the estimated amounts. Our methodology as described permits adjustments to any loss factor used in the computation of the general allowance in the event that, in management’s judgment, significant factors which affect the collectability of the portfolio as of the evaluation date are not reflected in the loss factors. By assessing the probable incurred losses inherent in the loan portfolio on a quarterly basis, we are able to adjust specific and inherent loss estimates based upon any more recent information that has become available. The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2019 and 2018, respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments. Three Months Ended September 30, 2019 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 8,540 $ 1,363 $ 3,532 $ 13,435 Provision charged (credited) to expense 134 36 255 425 Losses charged off (69) (42) (388) (499) Recoveries 4 1 45 50 Balance, end of period $ 8,609 $ 1,358 $ 3,444 $ 13,411 Three Months Ended September 30, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 8,043 $ 1,606 $ 3,080 $ 12,729 Provision charged (credited) to expense 133 59 378 570 Losses charged off (25) (67) (248) (340) Recoveries - 1 49 50 Balance, end of period $ 8,151 $ 1,599 $ 3,259 $ 13,009 Nine Months Ended September 30, 2019 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 8,426 $ 1,548 $ 3,307 $ 13,281 Provision charged (credited) to expense 332 (78) 1,121 1,375 Losses charged off (167) (115) (1,134) (1,416) Recoveries 18 3 150 171 Balance, end of period $ 8,609 $ 1,358 $ 3,444 $ 13,411 Nine Months Ended September 30, 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 600 (28) 948 1,520 Losses charged off (165) (144) (771) (1,080) Recoveries 12 10 160 182 Balance, end of period $ 8,151 $ 1,599 $ 3,259 $ 13,009 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of September 30, 2019 and 2018, and December 31, 2018. September 30, 2019 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ - $ 40 $ 87 $ 127 Collectively evaluated for impairment 8,609 1,318 3,357 13,284 Total allowance for loan losses $ 8,609 $ 1,358 $ 3,444 $ 13,411 Loan balances Individually evaluated for impairment $ 6,026 $ 1,180 $ 254 $ 7,460 Collectively evaluated for impairment 710,975 414,534 357,699 1,483,208 Gross loans $ 717,001 $ 415,714 $ 357,953 $ 1,490,668 September 30, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 8,051 1,599 3,259 12,909 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 8,151 $ 1,599 $ 3,259 $ 13,009 Loan balances Individually evaluated for impairment $ 1,662 $ 1,140 $ - $ 2,802 Collectively evaluated for impairment 676,767 469,278 329,275 1,475,320 Loans acquired with deteriorated credit quality - - - - Gross loans $ 678,429 $ 470,418 $ 329,275 $ 1,478,122 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 Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. For all loan portfolio segments except consumer real estate and other consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral. The Company charges-off consumer real estate and other consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1‑4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge-down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged-off. Troubled Debt Restructurings Certain categories of impaired loans include loans that have been modified in a troubled debt restructuring, that involves granting economic concessions to borrowers who have experienced financial difficulties. These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Modifications of terms for our loans and their inclusion as troubled debt restructurings are based on individual facts and circumstances. When we modify loans in a troubled debt restructuring, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or we use the current fair value of the collateral, less selling costs for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a specific reserve or a charge-off to the allowance. Loans retain their accrual status at the time of their modification. As a result, if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual until a period of satisfactory performance, generally six months, is obtained or it becomes current. If a loan is on accrual at the time of the modification, the loan is evaluated to determine if the collection of principal and interest is reasonably assured and generally stays on accrual. At September 30, 2019, the Company had loans that were modified in troubled debt restructurings. The modification of terms of such loans included one or a combination of the following: an extension of maturity or a reduction of the stated interest rate. The following tables describe troubled debts restructured during the three and nine month periods ended September 30, 2019 and 2018: Three Months Ended September 30, 2019 September 30, 2018 No. of Pre-Modification Post-Modification No. of Pre-Modification Post-Modification Loans Recorded Balance Recorded Balance Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 1 $ 80 $ 81 3 $ 99 $ 101 Consumer open end and junior liens 1 26 26 - - - Other loans Consumer Loans Boat/RVs 2 271 271 2 39 36 Other - - - 1 4 4 Commercial and industrial 1 49 49 - - - Nine Months Ended September 30, 2019 September 30, 2018 No. of Pre-Modification Post-Modification No. of Pre-Modification Post-Modification Loans Recorded Balance Recorded Balance Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 5 131 134 7 286 288 Consumer open end and junior liens 2 33 33 4 82 94 Other loans Consumer loans Auto 1 17 17 1 10 10 Boat/RVs 4 316 316 3 58 55 Other - - - 1 4 4 Commercial and industrial 1 49 49 1 61 61 The impact of these modifications on the allowance for loan losses was insignificant. Newly restructured loans by type for the three and nine months ended September 30, 2019 and 2018 are as follows: Three Months Ended September 30, 2019 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ - $ 81 $ 81 Consumer open end and junior liens - - 26 26 Other loans Consumer loans Boat/RVs - 8 263 271 Commercial and industrial - 49 - 49 Three Months Ended September 30, 2018 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ 38 $ 63 $ 101 Other loans Consumer loans Boat/RVs - 15 21 36 Other - 4 - 4 Nine Months Ended September 30, 2019 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ - $ 134 $ 134 Consumer open end and junior liens - 7 26 33 Other loans Consumer loans Auto - - 17 17 Boat/RVs - 16 300 316 Commercial and industrial - 49 - 49 Nine Months Ended September 30, 2018 Total Rate Term Combination Modification Real Estate Consumer closed end first mortgage $ - $ 38 $ 250 $ 288 Consumer open end and junior liens - 35 59 94 Other loans Consumer loans Auto - 10 - 10 Boat/RVs - 34 21 55 Other - 4 - 4 Commercial and industrial - 61 - 61 The following table describes troubled debt restructurings that have subsequently defaulted during the three and nine months ended September 30, 2019 and 2018. There were no defaults on loans modified as troubled debt restructurings made in the three months ended September 30, 2019 and 2018. A default is defined as any loans that become 90 days past due. Three Months Ended September 30, 2019 September 30, 2018 Post-Modification Outstanding Post-Modification Outstanding No. of Loans Recorded Balance No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage - $ - $ Consumer open end and junior liens - - 5 Other loans Consumer loans Boat/RV 1 36 - - Nine Months Ended September 30, 2019 September 30, 2018 Post-Modification Outstanding Post-Modification Outstanding No. of Loans Recorded Balance No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage - $ - 1 $ 48 Consumer open end and junior liens - - 1 5 Other Loans Consumer Loans Boat/RV - - At September 30, 2019, the Company had residential real estate owned as a result of foreclosure totaling $832,000 compared to $541,000 at December 31, 2018. Real estate in the process of foreclosure was $1.9 million at September 30, 2019, compared to $833,000 at December 31, 2018. |
Goodwill
Goodwill | 9 Months Ended |
Sep. 30, 2019 | |
Goodwill [Abstract] | |
Goodwill | Note 7: 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, after a total reduction of $1.6 million. This reduction was recorded in the second and fourth quarters of 2018 as measurement period adjustments. Details regarding the Universal acquisition are discussed in Note 2 Acquisitions of this Form 10‑Q. There have been no changes in goodwill since December 31, 2018. September 30, December 31, 2019 2018 Balance as of beginning of period $ 22,310 $ 1,800 Goodwill acquired during the year - 22,069 Measurement period adjustments - (1,559) Balance as of end of period $ 22,310 $ 22,310 |
Accounting for Certain Loans Ac
Accounting for Certain Loans Acquired in a Transfer | 9 Months Ended |
Sep. 30, 2019 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
Accounting for Certain Loans Acquired in a Transfer | Note 8: Accounting for Certain Loans Acquired in a Transfer The following table presents the carrying amounts of the loans acquired in the acquisition of Universal included in the balance sheet amounts of loans receivable as of September 30, 2019. September 30, 2019 December 31, 2018 Outstanding balance Real estate Commercial $ 95,155 $ 120,249 Commercial construction and development 6,439 8,664 Consumer closed end first mortgage 26,237 30,694 Consumer open end and junior liens 7,058 8,032 Total real estate loans 134,889 167,639 Other loans Consumer loans Auto 646 1,138 Boat/RVs 26 97 Other 357 523 Commercial and industrial 8,803 10,571 Total other loans 9,832 12,329 Total loans $ 144,721 $ 179,968 Carrying amount $ 142,830 $ 177,169 Allowance - - Carrying amount net of allowance $ 142,830 $ 177,169 |
Lease Commitments
Lease Commitments | 9 Months Ended |
Sep. 30, 2019 | |
Lease Commitments [Abstract] | |
Lease Commitments | Note 9: Lease Commitments The Company and its subsidiaries are obligated under leases for certain office premises, land, and equipment. In determining whether a contract contains a lease, the Company examines the contract to ensure an asset was specifically identified and that the Company has control of use over the asset. To determine whether a lease is classified as operating or financing, the Company performs an economic life test. The Company has recognized sixteen operating leases. At lease inception, the Company determines the lease term by adding together the minimum lease term and all optional renewal periods that it is reasonably certain to renew. Our leases primarily have initial lease terms of generally 1 to 7 years with various lease renewal options at the Company’s sole discretion. We include certain renewal options in the measurement of our right-of-use assets and lease liabilities if they are reasonably certain to be exercised. We have made a policy election to exclude the recognition requirements of Topic 842 to all classes of leases with original terms of 12 months or less. Instead, lease obligations with an initial term of 12 months or less are expensed. The Company also elected not to separate lease components from non-lease components. The discount rate used in determining the lease liability and related right of use asset is based upon what would be obtained by the Company for similar loans at an incremental rate as of the date of origination or renewal. The following table shows lease right of use assets and lease liabilities as of September 30, 2019. Statement of Financial Condition classification September 30, 2019 Operating lease right of use asset Other Assets $ 2,799 Operating lease liabilities Other Liabilities $ 2,816 The following table shows the components of operating leases expense for the three and nine months ended September 30, 2019. Three Months Ended Nine Months Ended Statement of Income classification September 30, 2019 September 30, 2019 Operating lease cost Net occupancy expenses and equipment expenses $ $ Short-term lease cost Net occupancy expenses and equipment expenses Variable lease cost Net occupancy expenses Total operating lease cost $ $ Operating lease costs are included in net occupancy expenses and equipment expenses. Gross rental expense for the operating leases in net occupancy expenses for the three and nine months ended September 30, 2019 were $186,000 and $548,000, respectively. Gross rental expense for the operating leases in equipment expenses for the three and nine months ended September 30, 2019 were $34,000 and $119,000, respectively. The following table shows future minimum rental commitments for all noncancelable operating leases for the next five years and thereafter. Remaining 2019 $ 203 2020 753 2021 619 2022 530 2023 333 Thereafter 1,215 Total lease payments $ 3,653 Less: present value discount 837 Present value of lease liabilities $ 2,816 The following table shows the weighted average remaining lease term, the weighted average discount rate and supplemental Consolidated Statement of Cash Flows information for operating leases at September 30, 2019. September 30, 2019 Weighted average remaining lease term 10.80 years Weighted average discount rate 3.73 % Cash paid for amounts included in the measurement of lease liabilities Operating cash flows from leases $ 594 There are no new significant leases that have not yet commenced as of September 30, 2019. |
Derivative Financial Instrument
Derivative Financial Instruments | 9 Months Ended |
Sep. 30, 2019 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments | Note 10: 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 September 30, 2019 and December 31, 2018 was approximately $30.2 million and $21.1 million, respectively. During the nine months ended September 30, 2019 and 2018, the Company did not recognize any net gains or losses related to the changes in fair value of these swaps. Additionally, for the three and nine months ended September 30, 2019, the Company recognized income for the related swap fees of $24,000 and $107,000, respectively. No swap fee income was recognized for the three and nine months ended September 30, 2018. The following table shows the fair values of derivative financial instruments at September 30, 2019 and December 31, 2018. Derivatives Fair Value Fair Value Balance Sheet September 30, December 31, Balance Sheet September 30, December 31, Location 2019 2018 Location 2019 2018 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 1,718 $ 599 Other liabilities $ 1,718 $ 599 |
Other Borrowings
Other Borrowings | 9 Months Ended |
Sep. 30, 2019 | |
Other Borrowings [Abstract] | |
Other Borrowings | Note 11: Other Borrowings Other borrowings consisted of the following components: September 30, December 31, 2019 2018 Notes payable $ 9,255 $ 9,665 Subordinated debentures, net of discount 8,398 8,323 Total $ 17,653 $ 17,988 The Company acquired $5.0 million of subordinated debentures in the 2008 acquisition of MFB Corp, which had a net balance of $4.3 million at September 30, 2019 due to the purchase accounting adjustment in that acquisition. These securities mature 30 years from the date of issuance, or September 15, 2035. The securities bear a rate of interest of the prevailing three-month LIBOR rate plus 170 basis points, which was 3.82% at September 30, 2019 and 4.49% at December 31, 2018. The Company has the right to redeem the trust preferred securities, in whole or in part, without penalty. The Company acquired $5.0 million of subordinated debentures in the acquisition of Universal, which had a net balance of $4.1 million at September 30, 2019 due to the purchase accounting adjustment in the acquisition. These securities mature 30 years from the date of issuance, or October 7, 2035. The securities bear a rate of interest of the prevailing three-month LIBOR rate plus 169 basis points, which was 3.99% at September 30, 2019 and 4.13% at December 31, 2018. The Company has the right to redeem the trust preferred securities, in whole or in part, without penalty. 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 $9.3 million at September 30, 2019. The fixed rate term note had a balance of $4.3 million as of September 30, 2019 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 had a balance of $5.0 million as of September 30, 2019 and 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 4.27% at September 30, 2019 and 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. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 9 Months Ended |
Sep. 30, 2019 | |
Accumulated Other Comprehensive Income (Loss) [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | Note 12: Accumulated Other Comprehensive Income (Loss) The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows: September 30, December 31, 2019 2018 Net unrealized gain (loss) on securities available for sale $ 11,567 $ (3,187) Net unrealized gain relating to defined benefit plan liability (99) (99) 11,468 (3,286) Tax effect (2,456) 662 Net of tax amount $ 9,012 $ (2,624) The following table presents the reclassification adjustments out of accumulated other comprehensive income that were included in net income in the Consolidated Statements of Income for the three and nine months ended September 30, 2019 and 2018. Amount Reclassified from Accumulated Other Comprehensive Income For the Three Months Ended September 30, Details about Accumulated Other Comprehensive Income Components 2019 2018 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 109 $ 406 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (23) (85) Income tax expense Total reclassifications for the period, net of tax $ 86 $ 321 Amount Reclassified from Accumulated Other Comprehensive Income For the Nine Months Ended September 30, Details about Accumulated Other Comprehensive Income Components 2019 2018 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 975 $ 666 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (205) (140) Income tax expense Total reclassifications for the period, net of tax $ 770 $ 526 |
Fair Values of Financial Instru
Fair Values of Financial Instruments | 9 Months Ended |
Sep. 30, 2019 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Values of Financial Instruments | Note 13: 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, small business administration, 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 tables present the fair value measurements of assets and liabilities measured on a recurring basis and level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 September 30, 2019 Available for sale securities Mortgage-backed securities $ 115,456 $ - $ 115,456 $ - Collateralized mortgage obligations 100,272 - 100,272 - Municipal obligations 164,899 - 164,899 - Corporate obligations 2,349 - - 2,349 Interest rate swap asset 1,718 - 1,718 - Interest rate swap liability 1,718 - 1,718 - 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 - The following is a reconciliation of the beginning and ending balances for the three and nine months ended September 30, 2019 and 2018 of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs: Three Months Ended Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Beginning balance $ 2,351 $ 2,721 $ 2,355 $ 2,721 Total realized and unrealized gains (losses) Included in net income - (44) - (44) Included in other comprehensive income (loss) - 326 - 326 Purchases, issuances and settlements (2) (883) (6) (883) Ending balance $ 2,349 $ 2,120 $ 2,349 $ 2,120 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: September 30, 2019 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,349 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 % Other real estate owned $ 235 Third party valuations Discount to reflect realizable value less estimated selling costs 0 - 24.7 % 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 % 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 September 30, 2019 Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 31,315 $ 31,315 $ 31,315 $ - $ - Interest-bearing time deposits 4,023 4,023 4,023 - - Loans held for sale 19,643 20,860 - 20,860 - Loans, net 1,483,611 1,457,202 - - 1,457,202 FHLB stock 13,115 13,115 - 13,115 - Interest receivable 6,895 6,895 - 6,895 - Liabilities Deposits 1,573,088 1,574,598 1,067,270 - 507,328 FHLB advances 239,661 240,922 - 240,922 - Other borrowings 17,653 17,255 - 17,255 - Interest payable 875 875 - 875 - 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 - |
Subsequent Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2019 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 14: Subsequent Event On a Form 8-K Under the terms of the Merger Agreement, each share of common stock of MutualFirst will be converted into the right to receive 2.4 shares of Northwest Bancshares’s common stock, for total consideration valued at approximately $346 million. The Merger Agreement has been approved by the Boards of Directors of Northwest Bancshares and MutualFirst. Completion of the transaction is subject to customary closing conditions, including the receipt of required regulatory approvals and the approval of stockholders of MutualFirst. The parties anticipate completing the Merger during the second quarter 2020. MutualFirst has also agreed not to (i) solicit proposals relating to alternative business combination transactions involving MutualFirst or Mutual or (ii) subject to certain exceptions, enter into discussions or an agreement concerning, or to provide confidential information in connection with, any proposals for alternative business combination transactions involving MutualFirst or Mutual. At the same time that Northwest Bancshares entered into the Merger Agreement, Northwest Bancshares also entered into voting agreements with MutualFirst directors and certain of its officers in which those persons agreed to vote the MutualFirst common stock they hold in favor of the Merger Agreement. The Merger Agreement also provides for certain termination rights for both MutualFirst and Northwest Bancshares, and further provides that upon termination of the Merger Agreement under certain circumstances, MutualFirst will be obligated to pay Northwest Bancshares a termination fee. A complete copy of the Merger Agreement is attached as an exhibit to the Form 8-K |
Acquisitions (Tables)
Acquisitions (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
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 three and nine months ended September 30, 2018, as if the Universal acquisition occurred as of the beginning of the reporting periods presented. Three Months Ended Nine Months Ended September 30, 2018 September 30, 2018 Summary of Operations Net interest income $ 16,417 $ 48,900 Provision for loan losses (570) (1,520) Net interest income after provision $ 15,847 $ 47,380 Non-interest income 5,039 14,556 Non-interest expense (14,574) (49,532) Income before income taxes $ 6,312 $ 12,404 Income tax benefit (expense) (910) (1,286) Net income to common shareholders $ 5,402 $ 11,118 Basic earnings per share $ 0.63 $ 1.30 Diluted earnings per share $ 0.62 $ 1.27 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share | Earnings per share were computed as follows: Three Months Ended September 30, 2019 2018 Weighted-Average Per-Share Weighted-Average Per-Share Net Income Shares Amount Net Income Shares Amount Basic Earnings Per Share Net income $ 6,134 8,516,038 $ 0.72 $ 5,402 8,587,424 $ 0.63 Effect of Dilutive Securities Stock options 112,992 146,267 Diluted Earnings Per Share Net income available and assumed conversions $ 6,134 8,629,030 $ 0.71 $ 5,402 8,733,691 $ 0.62 Nine Months Ended September 30, 2019 2018 Weighted-Average Per-Share Weighted-Average Per-Share Net Income Shares Amount Net Income Shares Amount Basic Earnings Per Share Net income $ 17,123 8,579,514 $ 2.00 $ 13,573 8,327,963 $ 1.63 Effect of Dilutive Securities Stock options 117,851 151,945 Diluted Earnings Per Share Net income available and assumed conversions $ 17,123 8,697,365 $ 1.97 $ 13,573 8,479,908 $ 1.60 |
Investment Securities (Tables)
Investment Securities (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Investment Securities [Abstract] | |
Amortized Cost and Fair Values of Securities | The amortized costs and approximate fair values, together with gross unrealized gains and losses on securities, are in the tables below. All mortgage-backed securities and collateralized mortgage obligations held as of September 30, 2019 and December 31, 2018 were guaranteed by government sponsored entities, government corporations or federal agencies. September 30, 2019 Gross Gross Unrealized Unrealized Amortized Cost Gains Losses Fair Value Available for Sale Securities Mortgage-backed securities $ 113,701 $ 1,970 $ (215) $ 115,456 Collateralized mortgage obligations 99,769 720 (217) 100,272 Municipal obligations 154,948 9,951 - 164,899 Corporate obligations 2,991 - (642) 2,349 Total investment securities $ 371,409 $ 12,641 $ (1,074) $ 382,976 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 |
Amortized Cost and Fair Value of Available for Sale Securities by Contractual Maturity | Available for Sale Description of Securities Amortized Cost Fair Value Security obligations due Within one year $ - $ - One to five years 285 290 Five to ten years 16,518 17,260 After ten years 141,136 149,698 157,939 167,248 Mortgage-backed securities 113,701 115,456 Collateralized mortgage obligations 99,769 100,272 Totals $ 371,409 $ 382,976 |
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 September 30, 2019 and December 31, 2018: September 30, 2019 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 $ 10,137 $ (17) $ 20,085 $ (198) $ 30,222 $ (215) Collateralized mortgage obligations 21,156 (65) 18,737 (152) 39,893 (217) Corporate obligations - - 2,349 (642) 2,349 (642) Total temporarily impaired securities $ 31,293 $ (82) $ 41,171 $ (992) $ 72,464 $ (1,074) 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) |
Pooled Trust Preferred Collateralized Debt Obligations | Pooled Trust Preferred Securities . The Bank has invested in a pooled trust preferred security. At September 30, 2019, the current book value of our pooled trust preferred security was $3.0 million. The original par value of this security was $3.0 million. The pooled trust preferred security owned was performing as agreed in the first nine months of 2019. As of September 2019, current Moody’s rating for this bond was B3. The pooled trust preferred security owned by the Bank is exempt from the Volcker Rule. The following table provides additional information related to the Bank’s investment in a pooled trust preferred security as of September 30, 2019: Total Excess Number subordination Number of of Banks Actual Total (after taking Banks / and Deferrals/ Projected into account Insurance Insurance Defaults Defaults best estimate Realized Cos. Cos. In (as a % of (as a % of of future Original Book Fair Unrealized Losses Lowest Currently Issuance original performing deferrals/ Deal Name Class Par Value Value Loss 2019 Ratings Performing (Unique) collateral) collateral) (1) defaults) (2) (Dollars in Thousands) U.S. Capital Funding I B1 $ 3,000 $ 2,991 $ 2,349 $ (642) $ - Caa1 24 26 7.95 % 5.78 % 6.69 % (1) A 10% recovery is applied to all projected defaults by depository institutions. A 15% recovery is applied to all projected defaults by insurance companies. No recovery is applied to current defaults. (2) Excess subordination represents the additional defaults in excess of both current and projected defaults that the collateralized debt obligation can absorb before the bond experiences any credit impairment. Excess subordinated percentage is calculated by (a) determining what percentage of defaults a pool can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages. |
Loans and Allowance (Tables)
Loans and Allowance (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Loans and Allowance [Abstract] | |
Schedule of Classes of Loans | Classes of loans at September 30, 2019 and December 31, 2018 include: September 30, December 31, 2019 2018 Real estate Commercial $ 500,152 $ 485,808 Commercial construction and development 57,780 53,310 Consumer closed end first mortgage 415,714 464,539 Consumer open end and junior liens 75,566 77,072 Total real estate loans 1,049,212 1,080,729 Other loans Consumer loans Auto 57,861 43,667 Boat/RVs 217,412 216,608 Other consumer loans 7,114 6,893 Commercial and industrial 159,069 149,359 Total other loans 441,456 416,527 Total loans 1,490,668 1,497,256 Undisbursed loans in process (2,681) (10,096) Unamortized deferred loan costs, net 9,035 8,783 Allowance for loan losses (13,411) (13,281) Net loans $ 1,483,611 $ 1,482,662 |
Non-Accrual Loans Segregated by Class of Loans | Nonaccrual loans, segregated by class of loans, as of September 30, 2019 and December 31, 2018 are as follows: September 30, December 31, 2019 2018 Real estate Commercial $ 881 $ 4,782 Commercial construction and development - 62 Consumer closed end first mortgage 3,574 2,777 Consumer open end and junior liens 184 273 Consumer loans Auto 185 88 Boat/RVs 531 470 Other consumer loans 16 46 Commercial and industrial 323 91 Total nonaccrual loans $ 5,694 $ 8,589 |
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 September 30, 2019 and December 31, 2018 are as follows: September 30, 2019 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 $ 2,798 $ 3,662 $ 531 $ 6,991 $ 493,161 $ 500,152 $ - Commercial construction and development — - - — 57,780 57,780 - Consumer closed end first mortgage 6,164 1,465 3,046 10,675 405,039 415,714 148 Consumer open end and junior liens 557 116 92 765 74,801 75,566 - Consumer loans Auto 447 102 107 656 57,205 57,861 - Boat/RVs 2,119 567 421 3,107 214,305 217,412 - Other consumer loans 88 43 13 144 6,970 7,114 - Commercial and industrial 1,577 220 311 2,108 156,961 159,069 - Total $ 13,750 $ 6,175 $ 4,521 $ 24,446 $ 1,466,222 $ 1,490,668 $ 148 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 |
Impaired Loans | The following tables present impaired loans as of and for the three and nine month periods ended September 30, 2019 and 2018 and as of and for the year ended December 31, 2018. September 30, 2019 Average Average Interest Unpaid Investment in Investment Income Interest Recorded Principal Specific Impaired in Impaired Recognized – Income Balance Balance Allowance Loans - QTD Loans - YTD QTD Recognized - YTD Loans without a specific valuation allowance Real estate Commercial $ 5,607 $ 5,607 $ - $ 5,609 $ 5,962 $ 70 $ 312 Commercial construction and development 371 371 - 373 459 4 13 Consumer closed end first mortgage 844 844 - 844 918 - - Commercial and industrial 48 48 - 49 97 - 2 Loans with a specific valuation allowance Real estate Consumer closed end first mortgage 336 336 40 336 252 - - Other consumer Boat and RV 254 254 87 127 64 - - Total Real estate Commercial $ 5,607 $ 5,607 $ - $ 5,609 $ 5,962 $ 70 $ 312 Commercial construction and development $ 371 $ 371 $ - $ 373 $ 459 $ 4 $ 13 Consumer closed end first mortgage $ 1,180 $ 1,180 $ 40 $ 1,180 $ 1,170 $ - $ - Commercial and industrial $ 48 $ 48 $ - $ 49 $ 97 $ - $ 2 Other consumer Boat and RV $ 254 $ 254 $ 87 $ 127 $ 64 $ - $ - Total $ 7,460 $ 7,460 $ 127 $ 7,338 $ 7,752 $ 74 $ 327 September 30, 2018 Average Average Interest Unpaid Investment in Investment Income Interest Recorded Principal Specific Impaired in Impaired Recognized – Income Balance Balance Allowance Loans - QTD Loans - YTD QTD Recognized - YTD Loans without a specific valuation allowance Real estate Commercial $ 703 $ 703 $ - $ 704 $ 772 $ - $ - Commercial construction and development 607 607 - 623 653 7 21 Consumer closed end first mortgage 1,140 1,140 - 1,105 1,291 - - Commercial and industrial 138 138 - 141 177 1 4 Loans with a specific valuation allowance Real estate Commercial 214 214 100 214 214 - - Total Real estate Commercial $ 917 $ 917 $ 100 $ 918 $ 986 $ - $ - Commercial construction and development $ 607 $ 607 $ - $ 623 $ 653 $ 7 $ 21 Consumer closed end first mortgage $ 1,140 $ 1,140 $ - $ 1,105 $ 1,291 $ - $ - Commercial and industrial $ 138 $ 138 $ - $ 141 $ 177 $ 1 $ 4 Total $ 2,802 $ 2,802 $ 100 $ 2,787 $ 3,107 $ 8 $ 25 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 |
Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating | September 30, 2019 Commercial Consumer Special Pass Mention Substandard Doubtful Pass Substandard Total Real estate Commercial $ 473,342 $ 17,722 $ 9,088 $ - $ 500,152 Commercial construction and development 49,082 8,328 370 - 57,780 Consumer closed end first mortgage $ 411,029 $ 4,685 415,714 Consumer open end and junior liens 75,324 242 75,566 Other loans Consumer loans Auto 57,658 203 57,861 Boat/RVs 216,616 796 217,412 Other consumer loans 7,097 17 7,114 Commercial and industrial 152,406 2,178 4,485 - 159,069 $ 674,830 $ 28,228 $ 13,943 $ - $ 767,724 $ 5,943 $ 1,490,668 December 31, 2018 Commercial Consumer Special Pass Mention Substandard Doubtful Pass 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 |
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 three and nine month periods ended September 30, 2019 and 2018, respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments. Three Months Ended September 30, 2019 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 8,540 $ 1,363 $ 3,532 $ 13,435 Provision charged (credited) to expense 134 36 255 425 Losses charged off (69) (42) (388) (499) Recoveries 4 1 45 50 Balance, end of period $ 8,609 $ 1,358 $ 3,444 $ 13,411 Three Months Ended September 30, 2018 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of period $ 8,043 $ 1,606 $ 3,080 $ 12,729 Provision charged (credited) to expense 133 59 378 570 Losses charged off (25) (67) (248) (340) Recoveries - 1 49 50 Balance, end of period $ 8,151 $ 1,599 $ 3,259 $ 13,009 Nine Months Ended September 30, 2019 Commercial Mortgage Consumer Total Allowance for loan losses: Balance, beginning of year $ 8,426 $ 1,548 $ 3,307 $ 13,281 Provision charged (credited) to expense 332 (78) 1,121 1,375 Losses charged off (167) (115) (1,134) (1,416) Recoveries 18 3 150 171 Balance, end of period $ 8,609 $ 1,358 $ 3,444 $ 13,411 Nine Months Ended September 30, 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 600 (28) 948 1,520 Losses charged off (165) (144) (771) (1,080) Recoveries 12 10 160 182 Balance, end of period $ 8,151 $ 1,599 $ 3,259 $ 13,009 The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of September 30, 2019 and 2018, and December 31, 2018. September 30, 2019 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ - $ 40 $ 87 $ 127 Collectively evaluated for impairment 8,609 1,318 3,357 13,284 Total allowance for loan losses $ 8,609 $ 1,358 $ 3,444 $ 13,411 Loan balances Individually evaluated for impairment $ 6,026 $ 1,180 $ 254 $ 7,460 Collectively evaluated for impairment 710,975 414,534 357,699 1,483,208 Gross loans $ 717,001 $ 415,714 $ 357,953 $ 1,490,668 September 30, 2018 Commercial Mortgage Consumer Total Allowance balances Individually evaluated for impairment $ 100 $ - $ - $ 100 Collectively evaluated for impairment 8,051 1,599 3,259 12,909 Loans acquired with deteriorated credit quality - - - - Total allowance for loan losses $ 8,151 $ 1,599 $ 3,259 $ 13,009 Loan balances Individually evaluated for impairment $ 1,662 $ 1,140 $ - $ 2,802 Collectively evaluated for impairment 676,767 469,278 329,275 1,475,320 Loans acquired with deteriorated credit quality - - - - Gross loans $ 678,429 $ 470,418 $ 329,275 $ 1,478,122 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 |
Troubled Debts Restructured | The following tables describe troubled debts restructured during the three and nine month periods ended September 30, 2019 and 2018: Three Months Ended September 30, 2019 September 30, 2018 No. of Pre-Modification Post-Modification No. of Pre-Modification Post-Modification Loans Recorded Balance Recorded Balance Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 1 $ 80 $ 81 3 $ 99 $ 101 Consumer open end and junior liens 1 26 26 - - - Other loans Consumer Loans Boat/RVs 2 271 271 2 39 36 Other - - - 1 4 4 Commercial and industrial 1 49 49 - - - Nine Months Ended September 30, 2019 September 30, 2018 No. of Pre-Modification Post-Modification No. of Pre-Modification Post-Modification Loans Recorded Balance Recorded Balance Loans Recorded Balance Recorded Balance Real estate Consumer closed end first mortgage 5 131 134 7 286 288 Consumer open end and junior liens 2 33 33 4 82 94 Other loans Consumer loans Auto 1 17 17 1 10 10 Boat/RVs 4 316 316 3 58 55 Other - - - 1 4 4 Commercial and industrial 1 49 49 1 61 61 |
Newly Restructured Loans by Types | Newly restructured loans by type for the three and nine months ended September 30, 2019 and 2018 are as follows: Three Months Ended September 30, 2019 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ - $ 81 $ 81 Consumer open end and junior liens - - 26 26 Other loans Consumer loans Boat/RVs - 8 263 271 Commercial and industrial - 49 - 49 Three Months Ended September 30, 2018 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ 38 $ 63 $ 101 Other loans Consumer loans Boat/RVs - 15 21 36 Other - 4 - 4 Nine Months Ended September 30, 2019 Total Rate Term Combination Modification Real estate Consumer closed end first mortgage $ - $ - $ 134 $ 134 Consumer open end and junior liens - 7 26 33 Other loans Consumer loans Auto - - 17 17 Boat/RVs - 16 300 316 Commercial and industrial - 49 - 49 Nine Months Ended September 30, 2018 Total Rate Term Combination Modification Real Estate Consumer closed end first mortgage $ - $ 38 $ 250 $ 288 Consumer open end and junior liens - 35 59 94 Other loans Consumer loans Auto - 10 - 10 Boat/RVs - 34 21 55 Other - 4 - 4 Commercial and industrial - 61 - 61 |
Troubled Debts Restructured Defaulted | The following table describes troubled debt restructurings that have subsequently defaulted during the three and nine months ended September 30, 2019 and 2018. There were no defaults on loans modified as troubled debt restructurings made in the three months ended September 30, 2019 and 2018. A default is defined as any loans that become 90 days past due. Three Months Ended September 30, 2019 September 30, 2018 Post-Modification Outstanding Post-Modification Outstanding No. of Loans Recorded Balance No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage - $ - $ Consumer open end and junior liens - - 5 Other loans Consumer loans Boat/RV 1 36 - - Nine Months Ended September 30, 2019 September 30, 2018 Post-Modification Outstanding Post-Modification Outstanding No. of Loans Recorded Balance No. of Loans Recorded Balance Real Estate Consumer closed end first mortgage - $ - 1 $ 48 Consumer open end and junior liens - - 1 5 Other Loans Consumer Loans Boat/RV - - |
Goodwill (Tables)
Goodwill (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Goodwill [Abstract] | |
Schedule of Goodwill | September 30, December 31, 2019 2018 Balance as of beginning of period $ 22,310 $ 1,800 Goodwill acquired during the year - 22,069 Measurement period adjustments - (1,559) Balance as of end of period $ 22,310 $ 22,310 |
Accounting for Certain Loans _2
Accounting for Certain Loans Acquired in a Transfer (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Accounting for Certain Loans Acquired in a Transfer [Abstract] | |
Schedule of Acquired Loans | The following table presents the carrying amounts of the loans acquired in the acquisition of Universal included in the balance sheet amounts of loans receivable as of September 30, 2019. September 30, 2019 December 31, 2018 Outstanding balance Real estate Commercial $ 95,155 $ 120,249 Commercial construction and development 6,439 8,664 Consumer closed end first mortgage 26,237 30,694 Consumer open end and junior liens 7,058 8,032 Total real estate loans 134,889 167,639 Other loans Consumer loans Auto 646 1,138 Boat/RVs 26 97 Other 357 523 Commercial and industrial 8,803 10,571 Total other loans 9,832 12,329 Total loans $ 144,721 $ 179,968 Carrying amount $ 142,830 $ 177,169 Allowance - - Carrying amount net of allowance $ 142,830 $ 177,169 |
Lease Commitments (Tables)
Lease Commitments (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Lease Commitments [Abstract] | |
Schedule of operating lease financial position | The following table shows lease right of use assets and lease liabilities as of September 30, 2019. Statement of Financial Condition classification September 30, 2019 Operating lease right of use asset Other Assets $ 2,799 Operating lease liabilities Other Liabilities $ 2,816 |
Schedule of components of operating lease expense | The following table shows the components of operating leases expense for the three and nine months ended September 30, 2019. Three Months Ended Nine Months Ended Statement of Income classification September 30, 2019 September 30, 2019 Operating lease cost Net occupancy expenses and equipment expenses $ $ Short-term lease cost Net occupancy expenses and equipment expenses Variable lease cost Net occupancy expenses Total operating lease cost $ $ |
Schedule of minimum rental commitments | The following table shows future minimum rental commitments for all noncancelable operating leases for the next five years and thereafter. Remaining 2019 $ 203 2020 753 2021 619 2022 530 2023 333 Thereafter 1,215 Total lease payments $ 3,653 Less: present value discount 837 Present value of lease liabilities $ 2,816 |
Schedule of lease information | The following table shows the weighted average remaining lease term, the weighted average discount rate and supplemental Consolidated Statement of Cash Flows information for operating leases at September 30, 2019. September 30, 2019 Weighted average remaining lease term 10.80 years Weighted average discount rate 3.73 % Cash paid for amounts included in the measurement of lease liabilities Operating cash flows from leases $ 594 |
Derivative Financial Instrume_2
Derivative Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Derivative Financial Instruments [Abstract] | |
Amounts of Derivative Financial Instruments | Derivatives Fair Value Fair Value Balance Sheet September 30, December 31, Balance Sheet September 30, December 31, Location 2019 2018 Location 2019 2018 Derivatives not designated as hedging instruments: Interest rate contracts Other assets $ 1,718 $ 599 Other liabilities $ 1,718 $ 599 |
Other Borrowings (Tables)
Other Borrowings (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Other Borrowings [Abstract] | |
Components of Other Borrowings | Other borrowings consisted of the following components: September 30, December 31, 2019 2018 Notes payable $ 9,255 $ 9,665 Subordinated debentures, net of discount 8,398 8,323 Total $ 17,653 $ 17,988 |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
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: September 30, December 31, 2019 2018 Net unrealized gain (loss) on securities available for sale $ 11,567 $ (3,187) Net unrealized gain relating to defined benefit plan liability (99) (99) 11,468 (3,286) Tax effect (2,456) 662 Net of tax amount $ 9,012 $ (2,624) |
Reclassification out of Accumulated Other Comprehensive Income (Loss) | The following table presents the reclassification adjustments out of accumulated other comprehensive income that were included in net income in the Consolidated Statements of Income for the three and nine months ended September 30, 2019 and 2018. Amount Reclassified from Accumulated Other Comprehensive Income For the Three Months Ended September 30, Details about Accumulated Other Comprehensive Income Components 2019 2018 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 109 $ 406 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (23) (85) Income tax expense Total reclassifications for the period, net of tax $ 86 $ 321 Amount Reclassified from Accumulated Other Comprehensive Income For the Nine Months Ended September 30, Details about Accumulated Other Comprehensive Income Components 2019 2018 Affected Line Item in the Statements of Income Realized gains on available for sale securities Realized securities gains reclassified into income $ 975 $ 666 Total non-interest income - net realized gains on sale of available for sale securities Related income tax expense (205) (140) Income tax expense Total reclassifications for the period, net of tax $ 770 $ 526 |
Fair Values of Financial Inst_2
Fair Values of Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Fair Values of Financial Instruments [Abstract] | |
Fair Value Measurements of Assets Measured at Fair Value on Recurring Basis | The following tables present the fair value measurements of assets and liabilities measured on a recurring basis and level within the ASC 820 fair value hierarchy. Fair Value Measurements Using Fair Value Level 1 Level 2 Level 3 September 30, 2019 Available for sale securities Mortgage-backed securities $ 115,456 $ - $ 115,456 $ - Collateralized mortgage obligations 100,272 - 100,272 - Municipal obligations 164,899 - 164,899 - Corporate obligations 2,349 - - 2,349 Interest rate swap asset 1,718 - 1,718 - Interest rate swap liability 1,718 - 1,718 - 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 - |
Reconciliation of Recurring Fair Value Measurements Recognized in Balance Sheet using Significant Unobservable (Level Three) Inputs | The following is a reconciliation of the beginning and ending balances for the three and nine months ended September 30, 2019 and 2018 of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs: Three Months Ended Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Beginning balance $ 2,351 $ 2,721 $ 2,355 $ 2,721 Total realized and unrealized gains (losses) Included in net income - (44) - (44) Included in other comprehensive income (loss) - 326 - 326 Purchases, issuances and settlements (2) (883) (6) (883) Ending balance $ 2,349 $ 2,120 $ 2,349 $ 2,120 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: September 30, 2019 Fair Value Valuation Technique Unobservable Inputs Range Trust Preferred Securities $ 2,349 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 % Other real estate owned $ 235 Third party valuations Discount to reflect realizable value less estimated selling costs 0 - 24.7 % 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 % |
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 September 30, 2019 Amount Fair Value Level 1 Level 2 Level 3 Assets Cash and cash equivalents $ 31,315 $ 31,315 $ 31,315 $ - $ - Interest-bearing time deposits 4,023 4,023 4,023 - - Loans held for sale 19,643 20,860 - 20,860 - Loans, net 1,483,611 1,457,202 - - 1,457,202 FHLB stock 13,115 13,115 - 13,115 - Interest receivable 6,895 6,895 - 6,895 - Liabilities Deposits 1,573,088 1,574,598 1,067,270 - 507,328 FHLB advances 239,661 240,922 - 240,922 - Other borrowings 17,653 17,255 - 17,255 - Interest payable 875 875 - 875 - 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 - |
Acquisitions (Narrative) (Detai
Acquisitions (Narrative) (Details) - USD ($) | Feb. 28, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | Dec. 31, 2017 |
Business Acquisition [Line Items] | |||||
Share price | $ 35.70 | ||||
Goodwill | $ 22,310,000 | $ 22,310,000 | $ 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 | 2,200,000 | ||||
Core deposit intangible | 4,545,000 | ||||
Goodwill | $ 20,511,000 | ||||
Finite Lived Intangible Asset Useful Life | 15 years | ||||
Total purchase price | $ 61,322,000 | ||||
Loans acquired | $ 144,721,000 | $ 179,968,000 | |||
Credit adjustment | $ 4,600,000 | ||||
Revenue, pro forma | $ 9,100,000 | ||||
Earnings, pro forma | $ 4,200,000 |
Acquisitions (Schedule of Recog
Acquisitions (Schedule of Recognized Identified Assets Acquired and Liabilities Assumed) (Details) - USD ($) $ in Thousands | Feb. 28, 2018 | Sep. 30, 2018 | Sep. 30, 2019 | Dec. 31, 2018 | Dec. 31, 2017 |
Assets: | |||||
Goodwill | $ 22,310 | $ 22,310 | $ 1,800 | ||
Liabilities: | |||||
Non-interest bearing | $ 81,061 | ||||
NOW accounts | 66,372 | ||||
Savings and money market | 85,690 | ||||
Certificate of deposits | 82,107 | ||||
Borrowings | 25,463 | ||||
Interest payable | 81 | ||||
Subordinated debt | 4,000 | ||||
Other liabilities | 462 | ||||
Total liabilities assumed | 345,236 | ||||
Cash paid | $ 18,999 | ||||
Commercial Segment [Member] | |||||
Liabilities: | |||||
Total deposits | 315,230 | ||||
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 | ||||
Interest receivables | 1,259 | ||||
Other real estate owned and repossessed assets | 1,009 | ||||
Other assets | 2,073 | ||||
Total assets purchased | 406,558 | ||||
Liabilities: | |||||
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 | 3 Months Ended | 9 Months Ended |
Sep. 30, 2018 | Sep. 30, 2018 | |
Net interest income | $ 16,417 | $ 48,900 |
Provision for loan losses | (570) | (1,520) |
Net interest income after provision | 15,847 | 47,380 |
Non-interest income | 5,039 | 14,556 |
Non-interest expense | (14,574) | (49,532) |
Income before income taxes | 6,312 | 12,404 |
Income tax benefit (expense) | (910) | (1,286) |
Net income to common shareholders | $ 5,402 | $ 11,118 |
Basic earnings per share | $ 0.63 | $ 1.30 |
Diluted earnings per share | $ 0.62 | $ 1.27 |
Earnings Per Share (Schedule of
Earnings Per Share (Schedule of Earnings per Share) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Basic Earnings Per Share | ||||
Net Income | $ 6,134 | $ 5,402 | $ 17,123 | $ 13,573 |
Weighted-Average Shares number of common shares, basic | 8,516,038 | 8,587,424 | 8,579,514 | 8,327,963 |
Earnings per share, basic | $ 0.72 | $ 0.63 | $ 2 | $ 1.63 |
Net income available and assumed conversions | $ 6,134 | $ 5,402 | $ 17,123 | $ 13,573 |
Weighted-Average Shares, effect of dilutive securities stock option | 112,992 | 146,267 | 117,851 | 151,945 |
Weighted-Average Shares income available to common stockholders and assumed conversions, diluted | 8,629,030 | 8,733,691 | 8,697,365 | 8,479,908 |
Earnings per share, diluted | $ 0.71 | $ 0.62 | $ 1.97 | $ 1.60 |
Impact of Accounting Pronounc_2
Impact of Accounting Pronouncements (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jan. 01, 2019 |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
Operating Lease, Right-of-Use Asset | $ 2,799 | |
Operating Lease, Liability | $ 2,816 | |
Adjustment | Accounting Standards Update 2016-02 [Member] | ||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
Operating Lease, Liability | $ 3,600 |
Investment Securities (Narrativ
Investment Securities (Narrative) (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
Investment [Line Items] | |||||
Fair value of investments reported at less than historical cost | $ 72,464,000 | $ 72,464,000 | $ 206,914,000 | ||
Percentage of Bank portfolio | 19.00% | 19.00% | 55.80% | ||
Securities pledged as collateral | $ 2,900,000 | $ 2,900,000 | $ 0 | ||
Proceeds from sales of securities, available for sale | 5,200,000 | $ 14,400,000 | 29,939,000 | $ 57,689,000 | |
Gross realized gain on sale of securities | 110,000 | 485,000 | 977,000 | 748,000 | |
Gross realized losses on sale of securities | 1,000 | $ 79,000 | 2,000 | 82,000 | |
Other than temporary impairment losses investments available for sale securities | 0 | $ 0 | |||
Pooled Trust Preferred Security [Member] | |||||
Investment [Line Items] | |||||
Current par balance | 3,000,000 | 3,000,000 | |||
Original Par | $ 3,000,000 | $ 3,000,000 |
Investment Securities (Amortize
Investment Securities (Amortized Cost and Fair Values of Securities ) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | $ 371,409 | $ 374,062 |
Gross Unrealized Gains | 12,641 | 2,461 |
Gross Unrealized Losses | (1,074) | (5,648) |
Fair Value, available for sale | 382,976 | 370,875 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 113,701 | 106,094 |
Gross Unrealized Gains | 1,970 | 296 |
Gross Unrealized Losses | (215) | (2,047) |
Fair Value, available for sale | 115,456 | 104,343 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 99,769 | 110,994 |
Gross Unrealized Gains | 720 | 157 |
Gross Unrealized Losses | (217) | (1,870) |
Fair Value, available for sale | 100,272 | 109,281 |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 154,948 | 153,976 |
Gross Unrealized Gains | 9,951 | 2,008 |
Gross Unrealized Losses | (1,088) | |
Fair Value, available for sale | 164,899 | 154,896 |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 2,991 | 2,998 |
Gross Unrealized Losses | (642) | (643) |
Fair Value, available for sale | $ 2,349 | $ 2,355 |
Investment Securities (Investme
Investment Securities (Investments Gross Unrealized Losses and Fair Value in Continuous Unrealized Loss Position) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | $ 31,293 | $ 83,816 |
Less than 12 months, Unrealized Losses | (82) | (1,001) |
12 months or more, Fair Value | 41,171 | 123,098 |
12 months or more, Unrealized Losses | (992) | (4,647) |
Total, Fair Value | 72,464 | 206,914 |
Total, Unrealized Losses | (1,074) | (5,648) |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 10,137 | 33,176 |
Less than 12 months, Unrealized Losses | (17) | (348) |
12 months or more, Fair Value | 20,085 | 42,230 |
12 months or more, Unrealized Losses | (198) | (1,699) |
Total, Fair Value | 30,222 | 75,406 |
Total, Unrealized Losses | (215) | (2,047) |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 21,156 | 15,139 |
Less than 12 months, Unrealized Losses | (65) | (111) |
12 months or more, Fair Value | 18,737 | 64,495 |
12 months or more, Unrealized Losses | (152) | (1,759) |
Total, Fair Value | 39,893 | 79,634 |
Total, Unrealized Losses | (217) | (1,870) |
Municipals | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Less than 12 months, Fair Value | 35,501 | |
Less than 12 months, Unrealized Losses | (542) | |
12 months or more, Fair Value | 14,018 | |
12 months or more, Unrealized Losses | (546) | |
Total, Fair Value | 49,519 | |
Total, Unrealized Losses | (1,088) | |
Corporate obligations | ||
Schedule of Available-for-sale Securities [Line Items] | ||
12 months or more, Fair Value | 2,349 | 2,355 |
12 months or more, Unrealized Losses | (642) | (643) |
Total, Fair Value | 2,349 | 2,355 |
Total, Unrealized Losses | $ (642) | $ (643) |
Investment Securities (Amorti_2
Investment Securities (Amortized Cost and Fair Value of Available-for-Sale Securities by Contractual Maturity) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Schedule of Available-for-sale Securities [Line Items] | ||
Security obligations due, amortized cost, One to five years | $ 285 | |
Security obligations due, amortized cost, Five to ten years | 16,518 | |
Security obligations due, amortized cost, After ten years | 141,136 | |
Available for sale, amortized cost, total | 157,939 | |
Available for sale, amortized cost | 371,409 | $ 374,062 |
Security obligations due, Fair value, One to five years | 290 | |
Security obligations due, Fair value, Five to ten years | 17,260 | |
Security obligations due, Fair value, After ten years | 149,698 | |
Total Security obligations due, Fair value | 167,248 | |
Investment securities available for sale (carried at fair value) | 382,976 | 370,875 |
Mortgage-backed securities, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 113,701 | 106,094 |
Investment securities available for sale (carried at fair value) | 115,456 | 104,343 |
Collateralized mortgage obligations, Government sponsored agencies | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available for sale, amortized cost | 99,769 | 110,994 |
Investment securities available for sale (carried at fair value) | $ 100,272 | $ 109,281 |
Investment Securities (Pooled T
Investment Securities (Pooled Trust Preferred Collateralized Debt Obligations) (Details) $ in Thousands | 9 Months Ended | ||
Sep. 30, 2019USD ($)entity | Sep. 30, 2018USD ($) | Dec. 31, 2018USD ($) | |
Fair Value, available for sale | $ 382,976 | $ 370,875 | |
Unrealized loss | (1,074) | $ (5,648) | |
Realized losses YTD | $ 975 | $ 666 | |
Percentage of recovery estimate depository institutions | 10.00% | ||
Percentage of recovery estimate insurance companies | 15.00% | ||
Pooled Trust Preferred Security [Member] | |||
Class | B1 | ||
Original Par | $ 3,000 | ||
Book Value | 2,991 | ||
Fair Value, available for sale | 2,349 | ||
Unrealized loss | (642) | ||
Realized losses YTD | |||
Number of Banks / Insurance Cos. Currently Performing | entity | 24 | ||
Total Number of Banks and Insurance Cos. In Issuance (Unique) | entity | 26 | ||
Actual Deferrals/Defaults (as a % of original collateral) | 7.95% | ||
Total Projected Defaults (as a % of performing collateral) | 5.78% | ||
Excess subordination (after taking into account best estimate of future deferrals/defaults) | 6.69% | ||
Minimum | Pooled Trust Preferred Security [Member] | |||
Class | Caa1 |
Loans and Allowance (Narrative)
Loans and Allowance (Narrative) (Details) - USD ($) | Sep. 30, 2019 | Dec. 31, 2018 |
Loans and Allowance [Abstract] | ||
Mortgage loans in process of foreclosure, amount | $ 1,900,000 | $ 833,000 |
Real estate held-for-sale | $ 832,000 | $ 541,000 |
Loans and Allowance (Categories
Loans and Allowance (Categories of Loans) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jun. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Dec. 31, 2017 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | $ 1,490,668 | $ 1,497,256 | $ 1,478,122 | |||
Undisbursed loans in process | (2,681) | (10,096) | ||||
Unamortized deferred loan costs, net | 9,035 | 8,783 | ||||
Allowance for loan losses | (13,411) | $ (13,435) | (13,281) | $ (13,009) | $ (12,729) | $ (12,387) |
Net loans | 1,483,611 | 1,482,662 | ||||
Commercial Real Estate [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 500,152 | 485,808 | ||||
Construction Loans [Member] | Commercial Segment [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 57,780 | 53,310 | ||||
First Mortgage [Member] | Consumer [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 415,714 | 464,539 | ||||
Second Mortgage [Member] | Consumer [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 75,566 | 77,072 | ||||
Automobile Loan [Member] | Consumer [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 57,861 | 43,667 | ||||
Boat/RVs [Member] | Consumer [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 217,412 | 216,608 | ||||
Other [Member] | Consumer [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 7,114 | 6,893 | ||||
Commercial and Industrial [Member] | Commercial Segment [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 159,069 | 149,359 | ||||
Real estate [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | 1,049,212 | 1,080,729 | ||||
Other [Member] | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Loans | $ 441,456 | $ 416,527 |
Loans and Allowance (Non-Accrua
Loans and Allowance (Non-Accrual Loan, Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 5,694 | $ 8,589 |
Commercial Real Estate [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 881 | 4,782 |
Construction Loans [Member] | 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 | 3,574 | 2,777 |
Second Mortgage [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 184 | 273 |
Automobile Loan [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 185 | 88 |
Boat/RVs [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 531 | 470 |
Other [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | 16 | 46 |
Commercial and Industrial [Member] | Consumer [Member] | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Non-accrual loans | $ 323 | $ 91 |
Loans and Allowance (Age Analys
Loans and Allowance (Age Analysis of Past Due Loans Segregated by Class of Loans) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 24,446 | $ 28,022 | |
Current | 1,466,222 | 1,469,234 | |
Total loans receivable | 1,490,668 | 1,497,256 | $ 1,478,122 |
Total Loans > 90 Days or More and Accruing | 148 | 517 | |
30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 13,750 | 17,091 | |
60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 6,175 | 3,023 | |
90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 4,521 | 7,908 | |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 6,991 | 6,058 | |
Current | 493,161 | 479,750 | |
Total loans receivable | 500,152 | 485,808 | |
Commercial Real Estate [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 2,798 | 1,145 | |
Commercial Real Estate [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,662 | 536 | |
Commercial Real Estate [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 531 | 4,377 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 4,694 | ||
Current | 57,780 | 48,616 | |
Total loans receivable | 57,780 | 53,310 | |
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 | 2,108 | 801 | |
Current | 156,961 | 148,558 | |
Total loans receivable | 159,069 | 149,359 | |
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 | 1,577 | 617 | |
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 | 220 | 93 | |
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 | 311 | 91 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 10,675 | 12,205 | |
Current | 405,039 | 452,334 | |
Total loans receivable | 415,714 | 464,539 | |
Total Loans > 90 Days or More and Accruing | 148 | 517 | |
Consumer [Member] | First Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 6,164 | 7,847 | |
Consumer [Member] | First Mortgage [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 1,465 | 1,662 | |
Consumer [Member] | First Mortgage [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,046 | 2,696 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 765 | 687 | |
Current | 74,801 | 76,385 | |
Total loans receivable | 75,566 | 77,072 | |
Consumer [Member] | Second Mortgage [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 557 | 353 | |
Consumer [Member] | Second Mortgage [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 116 | 114 | |
Consumer [Member] | Second Mortgage [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 92 | 220 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 656 | 345 | |
Current | 57,205 | 43,322 | |
Total loans receivable | 57,861 | 43,667 | |
Consumer [Member] | Automobile Loan [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 447 | 257 | |
Consumer [Member] | Automobile Loan [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 102 | 16 | |
Consumer [Member] | Automobile Loan [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 107 | 72 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 3,107 | 3,118 | |
Current | 214,305 | 213,490 | |
Total loans receivable | 217,412 | 216,608 | |
Consumer [Member] | Boat/RVs [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 2,119 | 2,174 | |
Consumer [Member] | Boat/RVs [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 567 | 594 | |
Consumer [Member] | Boat/RVs [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 421 | 350 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 144 | 114 | |
Current | 6,970 | 6,779 | |
Total loans receivable | 7,114 | 6,893 | |
Consumer [Member] | Other [Member] | 30 to 59 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 88 | 65 | |
Consumer [Member] | Other [Member] | 60 to 89 Days Past Due [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | 43 | 8 | |
Consumer [Member] | Other [Member] | 90 Days Past Due or More [Member] | |||
Financing Receivable, Recorded Investment, Past Due [Line Items] | |||
Total Past Due | $ 13 | $ 41 |
Loans and Allowance (Impaired L
Loans and Allowance (Impaired Loans) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
Impaired Financing Receivable With Related Allowance [Abstract] | |||||
Specific Allowance | $ 127 | $ 100 | $ 127 | $ 100 | $ 100 |
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 7,460 | 2,802 | 7,460 | 2,802 | 8,315 |
Unpaid principal balance, total | 7,460 | 2,802 | 7,460 | 2,802 | 8,408 |
Average investment in impaired loans, total | 7,338 | 2,787 | 7,752 | 3,107 | 4,148 |
Interest income recognized, total | 74 | 8 | 327 | 25 | 32 |
Commercial Real Estate [Member] | |||||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||||
Recorded balance | 5,607 | 703 | 5,607 | 703 | 6,324 |
Unpaid principal balance | 5,607 | 703 | 5,607 | 703 | 6,377 |
Average investment in impaired loans | 5,609 | 704 | 5,962 | 772 | 1,882 |
Interest income recognized | 70 | 312 | |||
Impaired Financing Receivable With Related Allowance [Abstract] | |||||
Recorded balance | 214 | 214 | 174 | ||
Unpaid principal balance | 214 | 214 | 214 | ||
Specific Allowance | 100 | 100 | 100 | ||
Average investment in impaired loans | 214 | 214 | 206 | ||
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 5,607 | 917 | 5,607 | 917 | 6,498 |
Unpaid principal balance, total | 5,607 | 917 | 5,607 | 917 | 6,591 |
Average investment in impaired loans, total | 5,609 | 918 | 5,962 | 986 | 2,088 |
Interest income recognized, total | 70 | 312 | |||
Commercial Segment [Member] | Construction Loans [Member] | |||||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||||
Recorded balance | 371 | 607 | 371 | 607 | 549 |
Unpaid principal balance | 371 | 607 | 371 | 607 | 549 |
Average investment in impaired loans | 373 | 623 | 459 | 653 | 633 |
Interest income recognized | 4 | 7 | 13 | 21 | 27 |
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 371 | 607 | 371 | 607 | 549 |
Unpaid principal balance, total | 371 | 607 | 371 | 607 | 549 |
Average investment in impaired loans, total | 373 | 623 | 459 | 653 | 633 |
Interest income recognized, total | 4 | 7 | 13 | 21 | 27 |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||||
Recorded balance | 48 | 138 | 48 | 138 | 131 |
Unpaid principal balance | 48 | 138 | 48 | 138 | 131 |
Average investment in impaired loans | 49 | 141 | 97 | 177 | 167 |
Interest income recognized | 1 | 2 | 4 | 5 | |
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 48 | 138 | 48 | 138 | 131 |
Unpaid principal balance, total | 48 | 138 | 48 | 138 | 131 |
Average investment in impaired loans, total | 49 | 141 | 97 | 177 | 167 |
Interest income recognized, total | 1 | 2 | 4 | 5 | |
Consumer [Member] | First Mortgage [Member] | |||||
Impaired Financing Receivable With No Related Allowance [Abstract] | |||||
Recorded balance | 844 | 1,140 | 844 | 1,140 | 1,137 |
Unpaid principal balance | 844 | 1,140 | 844 | 1,140 | 1,137 |
Average investment in impaired loans | 844 | 1,105 | 918 | 1,291 | 1,260 |
Impaired Financing Receivable With Related Allowance [Abstract] | |||||
Recorded balance | 336 | 336 | |||
Unpaid principal balance | 336 | 336 | |||
Specific Allowance | 40 | 40 | |||
Average investment in impaired loans | 336 | 252 | |||
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 1,180 | 1,140 | 1,180 | 1,140 | 1,137 |
Unpaid principal balance, total | 1,180 | 1,140 | 1,180 | 1,140 | 1,137 |
Average investment in impaired loans, total | 1,180 | $ 1,105 | 1,170 | $ 1,291 | $ 1,260 |
Consumer [Member] | Boat/RVs [Member] | |||||
Impaired Financing Receivable With Related Allowance [Abstract] | |||||
Recorded balance | 254 | 254 | |||
Unpaid principal balance | 254 | 254 | |||
Specific Allowance | 87 | 87 | |||
Average investment in impaired loans | 127 | 64 | |||
Impaired Financing Receivables Total [Abstract] | |||||
Recorded balance, total | 254 | 254 | |||
Unpaid principal balance, total | 254 | 254 | |||
Average investment in impaired loans, total | $ 127 | $ 64 |
Loans and Allowance (Commercial
Loans and Allowance (Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 |
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 1,490,668 | $ 1,497,256 | $ 1,478,122 |
Commercial Real Estate [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 500,152 | 485,808 | |
Commercial Real Estate [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 473,342 | 465,888 | |
Commercial Real Estate [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 17,722 | 9,501 | |
Commercial Real Estate [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 9,088 | 10,419 | |
Commercial Segment [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 674,830 | 654,242 | |
Commercial Segment [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 28,228 | 19,622 | |
Commercial Segment [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 13,943 | 14,613 | |
Commercial Segment [Member] | Construction Loans [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 57,780 | 53,310 | |
Commercial Segment [Member] | Construction Loans [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 49,082 | 46,649 | |
Commercial Segment [Member] | Construction Loans [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 8,328 | 6,112 | |
Commercial Segment [Member] | Construction Loans [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 370 | 549 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 159,069 | 149,359 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 152,406 | 141,705 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Special Mention | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 2,178 | 4,009 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 4,485 | 3,645 | |
Consumer [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 767,724 | 802,747 | |
Consumer [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 5,943 | 6,032 | |
Consumer [Member] | First Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 415,714 | 464,539 | |
Consumer [Member] | First Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 411,029 | 459,771 | |
Consumer [Member] | First Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 4,685 | 4,768 | |
Consumer [Member] | Second Mortgage [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 75,566 | 77,072 | |
Consumer [Member] | Second Mortgage [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 75,324 | 76,752 | |
Consumer [Member] | Second Mortgage [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 242 | 320 | |
Consumer [Member] | Automobile Loan [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 57,861 | 43,667 | |
Consumer [Member] | Automobile Loan [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 57,658 | 43,559 | |
Consumer [Member] | Automobile Loan [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 203 | 108 | |
Consumer [Member] | Boat/RVs [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 217,412 | 216,608 | |
Consumer [Member] | Boat/RVs [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 216,616 | 215,830 | |
Consumer [Member] | Boat/RVs [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 796 | 778 | |
Consumer [Member] | Other [Member] | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 7,114 | 6,893 | |
Consumer [Member] | Other [Member] | Pass | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | 7,097 | 6,835 | |
Consumer [Member] | Other [Member] | Substandard | |||
Financing Receivable, Recorded Investment [Line Items] | |||
Loans | $ 17 | $ 58 |
Loans and Allowance (Activity i
Loans and Allowance (Activity in Allowance for Loan Losses by Portfolio Segment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||||
Allowance for loan losses, Beginning of period | $ 13,435 | $ 12,729 | $ 13,281 | $ 12,387 | |||
Provision charged (credited) to expense | 425 | 570 | 1,375 | 1,520 | |||
Losses charged off | (499) | (340) | (1,416) | (1,080) | |||
Recoveries | 50 | 50 | 171 | 182 | |||
Allowance for loan losses, End of period | 13,411 | 13,009 | 13,411 | 13,009 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | $ 127 | $ 100 | $ 100 | ||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 13,284 | 13,181 | 12,909 | ||||
Total allowance for loan losses | 13,435 | 12,729 | 13,281 | 12,387 | 13,411 | 13,281 | 13,009 |
Loans, individually evaluated for impairment, Ending balance | 7,460 | 8,315 | 2,802 | ||||
Loans, collectively evaluated for impairment, Ending balance | 1,483,208 | 1,488,941 | 1,475,320 | ||||
Total loans receivable | 1,490,668 | 1,497,256 | 1,478,122 | ||||
Commercial [Member] | |||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||||
Allowance for loan losses, Beginning of period | 8,540 | 8,043 | 8,426 | 7,704 | |||
Provision charged (credited) to expense | 134 | 133 | 332 | 600 | |||
Losses charged off | (69) | (25) | (167) | (165) | |||
Recoveries | 4 | 18 | 12 | ||||
Allowance for loan losses, End of period | 8,609 | 8,151 | 8,609 | 8,151 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | 100 | 100 | |||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 8,609 | 8,326 | 8,051 | ||||
Total allowance for loan losses | 8,540 | 8,043 | 8,426 | 7,704 | 8,609 | 8,426 | 8,151 |
Loans, individually evaluated for impairment, Ending balance | 6,026 | 7,178 | 1,662 | ||||
Loans, collectively evaluated for impairment, Ending balance | 710,975 | 681,299 | 676,767 | ||||
Total loans receivable | 717,001 | 688,477 | 678,429 | ||||
Mortgage [Member] | |||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||||
Allowance for loan losses, Beginning of period | 1,363 | 1,606 | 1,548 | 1,761 | |||
Provision charged (credited) to expense | 36 | 59 | (78) | (28) | |||
Losses charged off | (42) | (67) | (115) | (144) | |||
Recoveries | 1 | 1 | 3 | 10 | |||
Allowance for loan losses, End of period | 1,358 | 1,599 | 1,358 | 1,599 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | 40 | ||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 1,318 | 1,548 | 1,599 | ||||
Total allowance for loan losses | 1,363 | 1,606 | 1,548 | 1,761 | 1,358 | 1,548 | 1,599 |
Loans, individually evaluated for impairment, Ending balance | 1,180 | 1,137 | 1,140 | ||||
Loans, collectively evaluated for impairment, Ending balance | 414,534 | 463,402 | 469,278 | ||||
Total loans receivable | 415,714 | 464,539 | 470,418 | ||||
Consumer Loan [Member] | |||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||||
Allowance for loan losses, Beginning of period | 3,532 | 3,080 | 3,307 | 2,922 | |||
Provision charged (credited) to expense | 255 | 378 | 1,121 | 948 | |||
Losses charged off | (388) | (248) | (1,134) | (771) | |||
Recoveries | 45 | 49 | 150 | 160 | |||
Allowance for loan losses, End of period | 3,444 | 3,259 | 3,444 | 3,259 | |||
Allowance for loan losses, individually evaluated for impairment, Ending balance | 87 | ||||||
Allowance for loan losses, collectively evaluated for impairment, Ending balance | 3,357 | 3,307 | 3,259 | ||||
Total allowance for loan losses | $ 3,532 | $ 3,080 | $ 3,307 | $ 2,922 | 3,444 | 3,307 | 3,259 |
Loans, individually evaluated for impairment, Ending balance | 254 | ||||||
Loans, collectively evaluated for impairment, Ending balance | 357,699 | 344,240 | 329,275 | ||||
Total loans receivable | $ 357,953 | $ 344,240 | $ 329,275 |
Loans and Allowance (Troubled D
Loans and Allowance (Troubled Debts Restructured) (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019USD ($)loan | Sep. 30, 2018USD ($)loan | Sep. 30, 2019USD ($)loan | Sep. 30, 2018USD ($)loan | |
Commercial Segment [Member] | Commercial and Industrial [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 1 | 1 | 1 | |
Pre-Modification Outstanding Recorded Balance | $ 49 | $ 49 | $ 61 | |
Post-Modification Outstanding Recorded Balance | $ 49 | $ 49 | $ 61 | |
Consumer [Member] | First Mortgage [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 1 | 3 | 5 | 7 |
Pre-Modification Outstanding Recorded Balance | $ 80 | $ 99 | $ 131 | $ 286 |
Post-Modification Outstanding Recorded Balance | $ 81 | $ 101 | $ 134 | $ 288 |
Consumer [Member] | Second Mortgage [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 1 | 2 | 4 | |
Pre-Modification Outstanding Recorded Balance | $ 26 | $ 33 | $ 82 | |
Post-Modification Outstanding Recorded Balance | $ 26 | $ 33 | $ 94 | |
Consumer [Member] | Automobile Loan [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 1 | 1 | ||
Pre-Modification Outstanding Recorded Balance | $ 17 | $ 10 | ||
Post-Modification Outstanding Recorded Balance | $ 17 | $ 10 | ||
Consumer [Member] | Boat/RVs [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 2 | 2 | 4 | 3 |
Pre-Modification Outstanding Recorded Balance | $ 271 | $ 39 | $ 316 | $ 58 |
Post-Modification Outstanding Recorded Balance | $ 271 | $ 36 | $ 316 | $ 55 |
Consumer [Member] | Other [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | loan | 1 | 1 | ||
Pre-Modification Outstanding Recorded Balance | $ 4 | $ 4 | ||
Post-Modification Outstanding Recorded Balance | $ 4 | $ 4 |
Loans and Allowance (Newly Rest
Loans and Allowance (Newly Restructured Loans by Type) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Commercial Segment [Member] | Commercial and Industrial [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | $ 49 | $ 49 | $ 61 | |
Total modification | 49 | 49 | 61 | |
Consumer [Member] | First Mortgage [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | $ 38 | 38 | ||
Combination | 81 | 63 | 134 | 250 |
Total modification | 81 | 101 | 134 | 288 |
Consumer [Member] | Second Mortgage [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | 7 | 35 | ||
Combination | 26 | 26 | 59 | |
Total modification | 26 | 33 | 94 | |
Consumer [Member] | Automobile Loan [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | 10 | |||
Combination | 17 | |||
Total modification | 17 | 10 | ||
Consumer [Member] | Boat/RVs [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | 8 | 15 | 16 | 34 |
Combination | 263 | 21 | 300 | 21 |
Total modification | $ 271 | 36 | $ 316 | 55 |
Consumer [Member] | Other [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Term | 4 | 4 | ||
Total modification | $ 4 | $ 4 |
Loans and Allowance (Troubled_2
Loans and Allowance (Troubled Debts Restructured Defaulted) (Details) - Consumer [Member] | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019USD ($)loan | Sep. 30, 2018USD ($)loan | Sep. 30, 2019USD ($) | Sep. 30, 2018USD ($) | |
First Mortgage [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | 1 | 1 | ||
Post-Modification Outstanding Recorded Balance | $ 48 | $ 48,000 | ||
Second Mortgage [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | 1 | 1 | ||
Post-Modification Outstanding Recorded Balance | $ 5 | $ 5,000 | ||
Boat/RVs [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
No. of Loans | 1 | 2 | ||
Post-Modification Outstanding Recorded Balance | $ 36 | $ 299 |
Goodwill (Narrative) (Details)
Goodwill (Narrative) (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Sep. 30, 2019 | Feb. 28, 2018 | Dec. 31, 2017 | |
Goodwill | $ 22,310 | $ 22,310 | $ 1,800 | |
Measurement period adjustment | $ (1,559) | |||
Universal Bancorp [Member] | ||||
Goodwill | $ 20,511 |
Goodwill (Schedule of Goodwill)
Goodwill (Schedule of Goodwill) (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Goodwill [Abstract] | |
Goodwill, Beginning Balance | $ 1,800 |
Goodwill acquired | 22,069 |
Measurement period adjustment | (1,559) |
Goodwill, Ending Balance | $ 22,310 |
Accounting for Certain Loans _3
Accounting for Certain Loans Acquired in a Transfer (Schedule of Acquired Loans) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 |
Total loans receivable | $ 1,490,668 | $ 1,497,256 | $ 1,478,122 |
Universal Bancorp [Member] | |||
Loans acquired | 144,721 | 179,968 | |
Carrying amount, gross | 142,830 | 177,169 | |
Allowance | (142,830) | (177,169) | |
Carrying amount net of allowance | 142,830 | 177,169 | |
Commercial Real Estate [Member] | |||
Total loans receivable | 500,152 | 485,808 | |
Real estate [Member] | |||
Total loans receivable | 1,049,212 | 1,080,729 | |
Real estate [Member] | Universal Bancorp [Member] | |||
Loans acquired | 134,889 | 167,639 | |
Real estate [Member] | Commercial Real Estate [Member] | Universal Bancorp [Member] | |||
Loans acquired | 95,155 | 120,249 | |
Other [Member] | |||
Total loans receivable | 441,456 | 416,527 | |
Other [Member] | Universal Bancorp [Member] | |||
Loans acquired | 9,832 | 12,329 | |
Construction Loans [Member] | Commercial Segment [Member] | |||
Total loans receivable | 57,780 | 53,310 | |
Construction Loans [Member] | Real estate [Member] | Commercial Segment [Member] | Universal Bancorp [Member] | |||
Loans acquired | 6,439 | 8,664 | |
First Mortgage [Member] | Consumer [Member] | |||
Total loans receivable | 415,714 | 464,539 | |
First Mortgage [Member] | Real estate [Member] | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 26,237 | 30,694 | |
Second Mortgage [Member] | Consumer [Member] | |||
Total loans receivable | 75,566 | 77,072 | |
Second Mortgage [Member] | Real estate [Member] | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 7,058 | 8,032 | |
Automobile Loan [Member] | Consumer [Member] | |||
Total loans receivable | 57,861 | 43,667 | |
Automobile Loan [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 646 | 1,138 | |
Boat/RVs [Member] | Consumer [Member] | |||
Total loans receivable | 217,412 | 216,608 | |
Boat/RVs [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 26 | 97 | |
Other [Member] | Consumer [Member] | |||
Total loans receivable | 7,114 | 6,893 | |
Other [Member] | Other [Member] | Consumer [Member] | Universal Bancorp [Member] | |||
Loans acquired | 357 | 523 | |
Commercial and Industrial [Member] | Commercial Segment [Member] | |||
Total loans receivable | 159,069 | 149,359 | |
Commercial and Industrial [Member] | Other [Member] | Commercial Segment [Member] | Universal Bancorp [Member] | |||
Loans acquired | $ 8,803 | $ 10,571 |
Lease Commitments (Narrative) (
Lease Commitments (Narrative) (Details) | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019USD ($) | Sep. 30, 2019USD ($)lease | |
Number of operating leases identified | lease | 16 | |
Operating lease related to occupancy expenses | $ 186,000 | $ 548,000 |
Operating lease related to equipment expenses | $ 34,000 | $ 119,000 |
Minimum | ||
Operating lease, term of contract | 1 year | 1 year |
Maximum | ||
Operating lease, term of contract | 7 years | 7 years |
Lease Commitments (Schedule of
Lease Commitments (Schedule of operating lease financial position) (Details) $ in Thousands | Sep. 30, 2019USD ($) |
Lease Commitments [Abstract] | |
Operating Lease, Right-of-Use Asset | $ 2,799 |
Operating Lease, Right-of-Use Asset, Statement of Financial Position [Extensible List] | Other Assets |
Operating Lease, Liability | $ 2,816 |
Operating Lease, Liability, Statement of Financial Position [Extensible List] | Other Liabilities |
Lease Commitments (Schedule o_2
Lease Commitments (Schedule of components of operating lease expense) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019 | Sep. 30, 2019 | |
Lease Commitments [Abstract] | ||
Operating lease cost | $ 154 | $ 459 |
Short-term lease cost | 13 | 66 |
Variable lease cost | 50 | 135 |
Total operating lease cost | $ 217 | $ 660 |
Lease Commitments (Schedule o_3
Lease Commitments (Schedule of minimum rental commitments) (Details) $ in Thousands | Sep. 30, 2019USD ($) |
Lease Commitments [Abstract] | |
Remaining 2019 | $ 203 |
2020 | 753 |
2021 | 619 |
2022 | 530 |
2023 | 333 |
Thereafter | 1,215 |
Total lease payments | 3,653 |
Less: imputed interest | 837 |
Present value of lease liabilities | $ 2,816 |
Lease Commitments (Schedule o_4
Lease Commitments (Schedule of lease information) (Details) $ in Thousands | 9 Months Ended |
Sep. 30, 2019USD ($) | |
Lease Commitments [Abstract] | |
Weighted average remaining lease term | 10 years 9 months 18 days |
Weighted average discount rate | 3.73% |
Operating cash flows from leases | $ 594 |
Derivative Financial Instrume_3
Derivative Financial Instruments (Narrative) (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
Derivative Financial Instruments [Abstract] | |||||
Notional amount of customer-facing swaps | $ 30,200,000 | $ 30,200,000 | $ 21,100,000 | ||
Swap fee income recognized for the period | $ 24,000 | $ 0 | $ 107,000 | $ 0 |
Derivative Financial Instrume_4
Derivative Financial Instruments (Amounts of Derivative Financial Instruments) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Other Assets [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derivative asset | $ 1,718 | $ 599 |
Other Liabilities [Member] | ||
Derivatives, Fair Value [Line Items] | ||
Derivative liability | $ 1,718 | $ 599 |
Other Borrowings (Narrative) (D
Other Borrowings (Narrative) (Details) - USD ($) | 9 Months Ended | |||
Sep. 30, 2019 | Dec. 31, 2018 | Feb. 28, 2018 | Dec. 31, 2008 | |
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | $ 345,236,000 | |||
Notes Payable | $ 9,255,000 | $ 9,665,000 | ||
Subordinated debt | $ 8,398,000 | $ 8,323,000 | ||
First Tennessee Bank NA Variable Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt instrument maturity date | Feb. 28, 2023 | |||
Debt Instrument, Face Amount | $ 5,000,000 | |||
Notes Payable | $ 5,000,000 | |||
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 | $ 5,000,000 | |||
Notes Payable | $ 4,300,000 | |||
Debt Instrument, Term | 5 years | |||
Interest rate | 4.99% | |||
Debt Instrument, Frequency of Periodic Payment | quarterly principal payments | |||
Medium-term Notes [Member] | First Tennessee Bank NA [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Face Amount | 10,000,000 | |||
Medium-term Notes [Member] | First Tennessee Bank NA Variable Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate, Effective Percentage | 4.27% | 4.35% | ||
3-Month LIBOR [Member] | Medium-term Notes [Member] | First Tennessee Bank NA Variable Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 1.95% | |||
Pooled Trust Preferred Security [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate, Effective Percentage | 3.99% | 4.13% | ||
Pooled Trust Preferred Security [Member] | MFB Corporation [Member] | ||||
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | $ 5,000,000 | |||
Subordinated debt | $ 4,300,000 | |||
Pooled Trust Preferred Security [Member] | Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Assumed debentures upon acquisition | $ 5,000,000 | |||
Debt instrument maturity date | Oct. 7, 2035 | |||
Subordinated debt | $ 4,100,000 | |||
Pooled Trust Preferred Security [Member] | Junior Subordinated Debt [Member] | MFB Corporation [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt instrument maturity date | Sep. 15, 2035 | |||
Pooled Trust Preferred Security [Member] | 3-Month LIBOR [Member] | Universal Bancorp [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 1.69% | |||
Pooled Trust Preferred Security [Member] | 3-Month LIBOR [Member] | Junior Subordinated Debt [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate, Effective Percentage | 3.82% | 4.49% | ||
Pooled Trust Preferred Security [Member] | 3-Month LIBOR [Member] | Junior Subordinated Debt [Member] | MFB Corporation [Member] | ||||
Debt Instrument [Line Items] | ||||
Basis spread on variable rate | 1.70% |
Other Borrowings (Components of
Other Borrowings (Components of Other Borrowings) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Other Borrowings [Abstract] | ||
Notes Payable | $ 9,255 | $ 9,665 |
Subordinated debentures | 8,398 | 8,323 |
Other borrowings | $ 17,653 | $ 17,988 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Components of Accumulated Other Comprehensive Income) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Accumulated Other Comprehensive Income (Loss) [Abstract] | ||
Net unrealized gain (loss) on securities available for sale | $ 11,567 | $ (3,187) |
Net unrealized gain relating to defined benefit plan liability | (99) | (99) |
Accumulated other comprehensive income before tax | 11,468 | (3,286) |
Tax effect | (2,456) | 662 |
Net of tax amount | $ 9,012 | $ (2,624) |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income (Reclassification out of Accumulated Other Comprehensive Income (Loss) Alternate) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Related income tax expense | $ (1,052) | $ (910) | $ (2,785) | $ (2,079) |
Reclassification out of AOCI [Member] | ||||
Other Income | 109 | 406 | 975 | 666 |
Related income tax expense | (23) | (85) | (205) | (140) |
Net Income | $ 86 | $ 321 | $ 770 | $ 526 |
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 | Sep. 30, 2019 | Dec. 31, 2018 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 382,976 | $ 370,875 |
Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 1,718 | 599 |
Derivative liability | 1,718 | 599 |
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 | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | 1,718 | 599 |
Derivative liability | 1,718 | 599 |
Fair Value, Inputs, Level 3 | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset | ||
Derivative liability | ||
Mortgage-backed securities, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 115,456 | 104,343 |
Mortgage-backed securities, Government sponsored agencies | Fair Value, Inputs, Level 1 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Mortgage-backed securities, Government sponsored agencies | Fair Value, Inputs, Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 115,456 | 104,343 |
Mortgage-backed securities, Government sponsored agencies | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Collateralized mortgage obligations, Government sponsored agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 100,272 | 109,281 |
Collateralized mortgage obligations, Government sponsored agencies | Fair Value, Inputs, Level 1 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Collateralized mortgage obligations, Government sponsored agencies | Fair Value, Inputs, Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 100,272 | 109,281 |
Collateralized mortgage obligations, Government sponsored agencies | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Municipals | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 164,899 | 154,896 |
Municipals | Fair Value, Inputs, Level 1 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Municipals | Fair Value, Inputs, Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 164,899 | 154,896 |
Municipals | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Corporate obligations | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | 2,349 | 2,355 |
Corporate obligations | Fair Value, Inputs, Level 1 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | ||
Corporate obligations | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 2,349 | $ 2,355 |
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 | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Total realized and unrealized gains (losses) | ||||
Beginning balance | $ 2,351 | $ 2,721 | $ 2,355 | $ 2,721 |
Included in net income | 44 | 44 | ||
Included in other comprehensive income (loss) | 326 | 326 | ||
Purchases, issuances and settlements | (2) | (883) | (6) | (883) |
Ending balance | 2,349 | 2,120 | 2,349 | 2,120 |
Total gains or losses 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 |
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) | Sep. 30, 2019USD ($) | Dec. 31, 2018USD ($) |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 382,976,000 | $ 370,875,000 |
Pooled Trust Preferred Securities | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value, available for sale | $ 2,349,000 | $ 2,355,000 |
Debt Securities, Available-for-sale, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Pooled Trust Preferred Securities | Discount rate | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.068 | 0.068 |
Pooled Trust Preferred Securities | Constant prepayment rate | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.020 | 0.020 |
Pooled Trust Preferred Securities | Cumulative projected prepayment rate | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.400 | 0.400 |
Pooled Trust Preferred Securities | Default rate | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.017 | 0.017 |
Pooled Trust Preferred Securities | Projected cures given deferral | Fair Value, Inputs, Level 3 | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0 | 0 |
Pooled Trust Preferred Securities | Projected cures given deferral | Fair Value, Inputs, Level 3 | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.150 | 0.150 |
Pooled Trust Preferred Securities | Loss Severity [Member] | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.214 | 0.214 |
Other real estate owned | Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value | $ 235,000 | |
Debt Securities, Available-for-sale, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueThirdPartyValuationsMember | |
Other real estate owned | Discount to reflect realizable value less estimated selling costs | Fair Value, Inputs, Level 3 | Minimum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0 | |
Other real estate owned | Discount to reflect realizable value less estimated selling costs | Fair Value, Inputs, Level 3 | Maximum | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unobservable inputs | 0.247 |
Fair Values of Financial Inst_6
Fair Values of Financial Instruments (Estimated Fair Values of Financial Instruments) (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Carrying Amount [Member] | ||
Assets | ||
Cash and cash equivalents | $ 31,315 | $ 33,414 |
Interest-bearing deposits | 4,023 | 4,239 |
Loans held for sale | 19,643 | 3,987 |
Loans | 1,483,611 | 1,482,662 |
FHLB stock | 13,115 | 13,034 |
Interest receivable | 6,895 | 6,940 |
Liabilities | ||
Deposits | 1,573,088 | 1,519,225 |
FHLB advances | 239,661 | 292,497 |
Other borrowings | 17,653 | 17,988 |
Interest payable | 875 | 1,075 |
Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 31,315 | 33,414 |
Interest-bearing deposits | 4,023 | 4,239 |
Loans held for sale | 20,860 | 4,011 |
Loans | 1,457,202 | 1,456,270 |
FHLB stock | 13,115 | 13,034 |
Interest receivable | 6,895 | 6,940 |
Liabilities | ||
Deposits | 1,574,598 | 1,514,852 |
FHLB advances | 240,922 | 290,092 |
Other borrowings | 17,255 | 17,665 |
Interest payable | 875 | 1,075 |
Fair Value, Inputs, Level 1 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Cash and cash equivalents | 31,315 | 33,414 |
Interest-bearing deposits | 4,023 | 4,239 |
Liabilities | ||
Deposits | 1,067,270 | 1,030,785 |
Fair Value, Inputs, Level 2 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Loans held for sale | 20,860 | 4,011 |
FHLB stock | 13,115 | 13,034 |
Interest receivable | 6,895 | 6,940 |
Liabilities | ||
FHLB advances | 240,922 | 290,092 |
Other borrowings | 17,255 | 17,665 |
Interest payable | 875 | 1,075 |
Fair Value, Inputs, Level 3 | Estimate of Fair Value Measurement [Member] | ||
Assets | ||
Loans | 1,457,202 | 1,456,270 |
Liabilities | ||
Deposits | 507,328 | 484,067 |
Interest Rate Swap [Member] | ||
Assets | ||
Interest rate swap asset | 1,718 | 599 |
Liabilities | ||
Interest rate swap liability | 1,718 | 599 |
Interest Rate Swap [Member] | Fair Value, Inputs, Level 1 | ||
Assets | ||
Interest rate swap asset | ||
Liabilities | ||
Interest rate swap liability | ||
Interest Rate Swap [Member] | Fair Value, Inputs, Level 2 | ||
Assets | ||
Interest rate swap asset | 1,718 | 599 |
Liabilities | ||
Interest rate swap liability | 1,718 | 599 |
Interest Rate Swap [Member] | Fair Value, Inputs, Level 3 | ||
Assets | ||
Interest rate swap asset | ||
Liabilities | ||
Interest rate swap liability |
Subsequent Events (Details)
Subsequent Events (Details) - Merger Agreement - Northwest Bancshares - Subsequent Event $ in Millions | Oct. 18, 2019USD ($)shares |
Subsequent Event [Line Items] | |
Right to receive number of shares | shares | 2.4 |
Total consideration | $ | $ 346 |