Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2018 | May 09, 2018 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | SB FINANCIAL GROUP, INC. | |
Entity Central Index Key | 767,405 | |
Trading Symbol | SBFG | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2018 | |
Document Fiscal Year Focus | 2,018 | |
Document Fiscal Period Focus | Q1 | |
Entity Filer Category | Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 6,485,876 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
ASSETS | ||
Cash & due from banks | $ 48,329 | $ 26,616 |
Securities available for sale, at fair value | 91,987 | 82,790 |
Other securities - FRB and FHLB Stock | 3,748 | 3,748 |
Loans held for sale | 8,893 | 3,940 |
Loans, net of unearned income | 707,207 | 696,615 |
Allowance for loan losses | (8,219) | (7,930) |
Premises and equipment, net | 21,776 | 21,277 |
Cash surrender value of life insurance | 16,567 | 16,479 |
Goodwill & other intangibles | 16,409 | 16,411 |
Foreclosed assets held for sale, net | 70 | 26 |
Mortgage servicing rights | 10,196 | 9,907 |
Accrued interest receivable | 1,925 | 1,825 |
Other assets | 6,753 | 4,923 |
Total assets | 925,641 | 876,627 |
Deposits | ||
Non interest bearing demand | 132,919 | 135,592 |
Interest bearing demand | 137,893 | 131,079 |
Savings | 116,820 | 103,267 |
Money market | 143,679 | 141,844 |
Time deposits | 217,484 | 217,818 |
Total deposits | 748,795 | 729,600 |
Repurchase agreements | 14,505 | 15,082 |
Advances from Federal Home Loan Bank | 18,500 | 18,500 |
Trust preferred securities | 10,310 | 10,310 |
Accrued interest payable | 633 | 592 |
Other liabilities | 9,999 | 8,543 |
Total liabilities | 802,742 | 782,627 |
Commitments & Contingent Liabilities | ||
Stockholders' Equity | ||
Preferred stock, Series A | 13,983 | 13,983 |
Common stock | 40,481 | 12,569 |
Additional paid-in capital | 15,189 | 15,405 |
Retained earnings | 57,162 | 55,439 |
Accumulated other comprehensive income | (941) | (141) |
Treasury stock, at cost | (2,975) | (3,255) |
Total stockholders' equity | 122,899 | 94,000 |
Total liabilities and stockholders' equity | $ 925,641 | $ 876,627 |
Condensed Consolidated Income S
Condensed Consolidated Income Statement (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Loans | ||
Taxable | $ 8,140 | $ 6,800 |
Tax exempt | 21 | 20 |
Securities | ||
Taxable | 573 | 461 |
Tax exempt | 117 | 133 |
Total interest income | 8,851 | 7,414 |
Interest expense | ||
Deposits | 975 | 748 |
Repurchase agreements & other | 10 | 4 |
Federal Home Loan Bank advances | 79 | 86 |
Trust preferred securities | 87 | 70 |
Total interest expense | 1,151 | 908 |
Net interest income | 7,700 | 6,506 |
Provision for loan losses | 300 | |
Net interest income after provision for loan losses | 7,400 | 6,506 |
Noninterest income | ||
Wealth management fees | 739 | 667 |
Customer service fees | 644 | 640 |
Gain on sale of mortgage loans & OMSR's | 1,100 | 1,250 |
Mortgage loan servicing fees, net | 471 | 383 |
Gain on sale of non-mortgage loans | 660 | 430 |
Data service fees | 193 | |
Gain/(loss) on sale/disposal of assets | (39) | 2 |
Other income | 668 | 237 |
Total noninterest income | 4,243 | 3,802 |
Noninterest expense | ||
Salaries and employee benefits | 4,939 | 4,386 |
Net occupancy expense | 649 | 560 |
Equipment expense | 829 | 641 |
Data processing fees | 438 | 370 |
Professional fees | 419 | 363 |
Marketing expense | 221 | 195 |
Telephone and communications | 122 | 116 |
Postage and delivery expense | 74 | 174 |
State, local and other taxes | 186 | 167 |
Employee expense | 166 | 145 |
Other expenses | 584 | 265 |
Total noninterest expense | 8,627 | 7,382 |
Income before income tax expense | 3,016 | 2,926 |
Income tax expense | 563 | 933 |
Net income | 2,453 | 1,993 |
Preferred Stock Dividends | 244 | 244 |
Net income available to common shareholders | $ 2,209 | $ 1,749 |
Common share data: | ||
Basic earnings per common share | $ 0.4 | $ 0.36 |
Diluted earnings per common share | $ 0.35 | $ 0.31 |
Average common shares outstanding (in thousands): | ||
Basic: | 5,519 | 4,855 |
Diluted: | 7,055 | 6,387 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Statements of Comprehensive Income [Abstract] | ||
Net income | $ 2,453 | $ 1,993 |
Available-for-sale investment securities: | ||
Unrealized holding gain (loss) arising in the period | (1,013) | 129 |
Related tax (expense) benefit | 213 | (44) |
Net effect on other comprehensive income | (800) | 85 |
Total comprehensive income | $ 1,653 | $ 2,078 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($) $ in Thousands | Total | Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income | Treasury Stock |
Beginning Balance at Dec. 31, 2016 | $ 86,548 | $ 13,983 | $ 12,569 | $ 15,362 | $ 46,688 | $ 51 | $ (2,105) |
Net income | 1,993 | 1,993 | |||||
Other comprehensive income (loss) | 85 | 85 | |||||
Dividends on common stock | (319) | (319) | |||||
Dividends on preferred, $0.1625 per share | (244) | (244) | |||||
Restricted stock vesting | (163) | 163 | |||||
Stock options exercised | 329 | (66) | 395 | ||||
Stock buyback | (455) | (455) | |||||
Share based compensation expense | 91 | 91 | |||||
Ending Balance at Mar. 31, 2017 | 88,028 | 13,983 | 12,569 | 15,224 | 48,118 | 136 | (2,002) |
Beginning Balance at Dec. 31, 2017 | 94,000 | 13,983 | 12,569 | 15,405 | 55,439 | (141) | (3,255) |
Net income | 2,453 | 2,453 | |||||
Common stock issuance (1,666,666 shares) | 27,912 | 27,912 | |||||
Other comprehensive income (loss) | (800) | (800) | |||||
Dividends on common stock | (486) | (486) | |||||
Dividends on preferred, $0.1625 per share | (244) | (244) | |||||
Restricted stock vesting | (257) | 257 | |||||
Stock options exercised | 40 | (41) | 81 | ||||
Stock buyback | (58) | (58) | |||||
Share based compensation expense | 82 | 82 | |||||
Ending Balance at Mar. 31, 2018 | $ 122,899 | $ 13,983 | $ 40,481 | $ 15,189 | $ 57,162 | $ (941) | $ (2,975) |
Condensed Consolidated Stateme6
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) (Parenthetical) - $ / shares shares in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Statement of Stockholders' Equity [Abstract] | ||
Common stock issuance, shares | 1,666,666 | |
Dividend common stock, per share amount | $ 0.075 | $ 0.065 |
Dividend preferred stock, per share amount | $ 0.1625 | $ 0.1625 |
Condensed Consolidated Stateme7
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Operating Activities | ||
Net Income | $ 2,453 | $ 1,993 |
Items providing/(using) cash | ||
Depreciation and amortization | 409 | 367 |
Provision for loan losses | 300 | |
Expense of share-based compensation plan | 82 | 91 |
Amortization of premiums and discounts on securities | 86 | 169 |
Amortization of intangible assets | 2 | 3 |
Amortization of originated mortgage servicing rights | 246 | 218 |
Recovery of mortgage servicing rights | (92) | (35) |
Proceeds from sale of loans held for sale | 43,412 | 46,352 |
Originations of loans held for sale | (41,720) | (46,364) |
Gain from sale of loans | (1,760) | (1,680) |
Changes in | ||
Interest receivable | (100) | 50 |
Other assets | (1,438) | 181 |
Interest payable and other liabilities | 1,472 | (743) |
Net cash provided by operating activities | 3,352 | 602 |
Investing Activities | ||
Purchases of available-for-sale securities | (13,149) | (23,307) |
Proceeds from maturities of available-for-sale securities | 2,853 | 5,459 |
Net change in loans | (16,874) | 17,664 |
Purchase of premises and equipment and software | (406) | (1,147) |
Proceeds from sale of equipment | 133 | |
Proceeds from sale of foreclosed assets | 22 | 40 |
Net cash used in investing activities | (27,421) | (1,291) |
Financing Activities | ||
Net increase in demand deposits, money market, interest checking and savings accounts | 19,530 | 25,511 |
Net increase in certificates of deposit | (335) | 14,331 |
Net increase in securities sold under agreements to repurchase | (577) | 1,264 |
Repayment of Federal Home Loan Bank advances | (11,000) | |
Share repurchase | (58) | (455) |
Exercise of Stock Options | 40 | 329 |
Issuance of Common Stock | 27,912 | |
Dividends on Common Stock | (486) | (319) |
Dividends on Preferred Stock | (244) | (244) |
Net cash provided by financing activities | 45,782 | 29,417 |
Increase in Cash and Cash Equivalents | 21,713 | 28,728 |
Cash and Cash Equivalents, Beginning of Year | 26,616 | 17,012 |
Cash and Cash Equivalents, End of Period | 48,329 | 45,740 |
Supplemental Cash Flows Information | ||
Interest paid | 1,110 | 866 |
Income taxes paid | 220 | 203 |
Transfer of loans to foreclosed assets | $ 70 |
Basis of Presentation
Basis of Presentation | 3 Months Ended |
Mar. 31, 2018 | |
Basis of Presentation [Abstract] | |
BASIS OF PRESENTATION | NOTE 1 – BASIS OF PRESENTATION SB Financial Group, Inc., an Ohio corporation (the “Company”) is a bank holding company whose principal activity is the ownership and management of its wholly-owned subsidiaries, The State Bank and Trust Company (“State Bank”), RFCBC, Inc. (“RFCBC”), Rurbanc Data Services, Inc. dba RDSI Banking Systems (“RDSI”), and Rurban Statutory Trust II (“RST II”). In addition, State Bank owns all of the outstanding stock of Rurban Mortgage Company (“RMC”) and State Bank Insurance, LLC (“SBI”). Effective January 1, 2018 the Company completed the sale of the customer contracts and certain other assets of RDSI’s remaining processing business operated through its Diverse Computer Marketers (DCM) division. As part of the transaction, the Company entered into a 180 day transition agreement, which will allow the buyer to effectively convert the DCM clients to an alternative processing platform. The transaction had a minimal positive impact to the Company’s financial statements in the first quarter of 2018. The consolidated financial statements include the accounts of the Company, State Bank, RFCBC, RDSI, RMC, and SBI. All significant intercompany accounts and transactions have been eliminated in consolidation. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The financial statements reflect all adjustments that are, in the opinion of management, necessary to fairly present the financial position, results of operations and cash flows of the Company. Those adjustments consist only of normal recurring adjustments. Results of operations for the three months ended March 31, 2018, are not necessarily indicative of results for the complete year. The condensed consolidated balance sheet of the Company as of December 31, 2017 has been derived from the audited consolidated balance sheet of the Company as of that date. For further information, refer to the consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. The following paragraphs summarize the impact of new accounting pronouncements: Accounting Standards Update (ASU) No. 2017-04: Intangibles – Goodwill and Other (Topic 350) This ASU simplifies the test for goodwill impairment. Specifically, these amendments eliminate Step 2 from the goodwill impairment test, and also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. The amendments in this ASU are effective for annual goodwill impairment tests in fiscal years beginning after December 15, 2019, and management does not believe the changes will have a material effect on the Company’s accounting and disclosures. ASU No. 2016-15: Statement of Cash Flows (Topic 230) This ASU provides specific guidance for eight cash flow classifications. The intention is to ensure that this ASU will eliminate any current or future diversity in classification and reporting. The amendments in this ASU are effective for the Company for reporting periods beginning after December 15, 2017 and did not have a significant impact on the consolidated financial statements. ASU No. 2016-13: Financial Instruments – Credit Losses (Topic 326) This ASU replaces the current GAAP incurred impairment methodology regarding credit losses with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The amendments in this update affect an entity to varying degrees depending on the credit quality of the assets held by the entity, their duration, and how the entity applies current GAAP. The amendments in this ASU are effective for reporting periods beginning after December 15, 2019, and management will need further study to determine the impact on the Company’s consolidated financial statements. The Company implemented a process to track required data by utilizing accounting software in preparation for compliance. The adoption of ASU 2016-13 is likely to result in an increase in the allowance for loan losses as a result of changing from an incurred loss model, which encompasses allowances for current known and inherent losses within the portfolio, to an expected loss model, which encompasses allowances for losses expected to be incurred over the life of the portfolio. Furthermore, ASU 2016-13 will necessitate that we establish an allowance for expected credit losses on debt securities. While we are currently unable to reasonably estimate the impact of adopting ASU 2016-13, we expect that the impact of adoption will be significantly influenced by the composition, characteristics and quality of our loan and securities portfolios as well as the prevailing economic conditions and forecasts as of the adoption date. We anticipate being fully prepared for implementation by December 15, 2019. ASU No. 2016-02: Leases (Topic 842) This ASU is intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The amendments in this ASU are effective for reporting periods beginning after December 15, 2018. The Company has little leasing activity and management has determined that the impact on the Company’s consolidated financial statements will be immaterial. ASU No. 2016-01: Recognition and Measurement of Financial Assets and Liabilities (Topic 825) This ASU has a number of provisions including the requirements that public business entities use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, a separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e. securities or loans receivables), and eliminating the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. The amendment is effective for the Company in the first quarter of 2018 and did not have a significant impact on the consolidated financial statements or on fair value and other required disclosures. ASU No. 2014-09: Revenue from Contracts with Customers (Topic 606) This ASU implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of the amendment is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. ASU 2014-09 establishes a five-step model which entities must follow to recognize revenue and removes inconsistencies and weaknesses in existing guidance. The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, letters of credit, derivatives and investment securities, as well as revenue related to our mortgage servicing activities, as these activities are subject to other GAAP discussed elsewhere within our disclosures. ASU 2014-09 became effective on January 1, 2018 and had no material effect on how we recognize revenue or to our consolidated financial statements and disclosures. Interest Income The largest source of revenue for the Company is interest income which is primarily recognized on an accrual basis according to nondiscretionary formulas in written contracts, such as loan and lease agreements or investment securities contracts. Noninterest Income – |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | NOTE 2 – EARNINGS PER SHARE Earnings per share (EPS) have been computed based on the weighted average number of common shares outstanding during the periods presented. Included in the diluted EPS for March 31, 2018 are the impact of the full conversion of the Company’s depositary shares. Based upon the current conversion price of $10.2374, the 1,500,000 outstanding depositary shares are convertible into an aggregate of 1,465,222 common shares. There were no anti-dilutive shares in 2018 or 2017. The average number of common shares used in the computation of basic and diluted earnings per share were: Three Months Ended ($ in thousands - except per share data) 2018 2017 Distributed earnings allocated to common shares $ 486 $ 319 Undistributed earnings allocated to common shares 1,720 1,427 Net earnings allocated to common shares 2,206 1,746 Net earnings allocated to participating securities 3 3 Dividends on convertible preferred shares 244 244 Net Income allocated to common shares and participating securities $ 2,453 $ 1,993 Weighted average shares outstanding for basic earnings per share 5,519 4,855 Dilutive effect of stock compensation 72 74 Dilutive effect of convertible shares 1,464 1,458 Weighted average shares outstanding for diluted earnings per share 7,055 6,387 Basic earnings per common share $ 0.40 $ 0.36 Diluted earnings per common share $ 0.35 $ 0.31 |
Securities
Securities | 3 Months Ended |
Mar. 31, 2018 | |
Securities [Abstract] | |
SECURITIES | NOTE 3 – SECURITIES The amortized cost and appropriate fair values, together with gross unrealized gains and losses, of securities at March 31, 2018 and December 31, 2017 were as follows: Gross Gross ($ in thousands) Amortized Unrealized Unrealized Cost Gains Losses Fair Value Available-for-Sale Securities: March 31, 2018 U.S. Treasury and Government agencies $ 14,299 $ 42 $ (175 ) $ 14,166 Mortgage-backed securities 66,068 57 (1,394 ) 64,731 State and political subdivisions 12,812 309 (31 ) 13,090 $ 93,179 $ 408 $ (1,600 ) $ 91,987 Gross Gross ($ in thousands) Amortized Unrealized Unrealized Cost Gains Losses Fair Value Available-for-Sale Securities: December 31, 2017: U.S. Treasury and Government agencies $ 12,715 $ 62 $ (69 ) $ 12,708 Mortgage-backed securities 57,355 97 (690 ) 56,762 State and political subdivisions 12,829 439 (18 ) 13,250 Equity securities 70 - - 70 $ 82,969 $ 598 $ (777 ) $ 82,790 The amortized cost and fair value of securities available for sale at March 31, 2018, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Available for Sale Amortized Fair ($ in thousands) Cost Value Within one year $ 1,560 $ 1,578 Due after one year through five years 9,194 9,214 Due after five years through ten years 10,990 10,990 Due after ten years 5,367 5,474 27,111 27,256 Mortgage-backed securities 66,068 64,731 Totals $ 93,179 $ 91,987 The fair value of securities pledged as collateral, to secure public deposits and for other purposes, was $45.7 million at March 31, 2018 and $38.9 million at December 31, 2017. The fair value of securities delivered for repurchase agreements was $19.2 million at March 31, 2018 and $19.1 million at December 31, 2017. There were no realized gains and losses from sales of available-for-sale securities for the three months ended March 31, 2018 or March 31, 2017. Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments was $72.8 million at March 31, 2018, and $59.3 million at December 31, 2017, which was approximately 79 and 72 percent, respectively, of the Company’s available-for-sale investment portfolio at such dates. Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary. Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. Securities with unrealized losses, aggregated by investment class and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2018 and December 31, 2017 are as follows: Less than 12 Months 12 Months or Longer Total ($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available-for-Sale Securities: U.S. Treasury and Government agencies $ 7,424 $ (121 ) $ 2,546 $ (54 ) $ 9,970 $ (175 ) Mortgage-backed securities 47,336 (894 ) 13,953 (500 ) 61,289 (1,394 ) State and Political subdivisions 1,206 (12 ) 320 (19 ) 1,526 (31 ) $ 55,966 $ (1,027 ) $ 16,819 $ (573 ) $ 72,785 $ (1,600 ) Less than 12 Months 12 Months or Longer Total ($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available-for-Sale Securities: U.S. Treasury and Government agencies $ 5,675 $ (27 ) $ 2,559 $ (42 ) $ 8,234 $ (69 ) Mortgage-backed securities 35,205 (319 ) 14,673 (371 ) 49,878 (690 ) State and political subdivisions 905 (4 ) 326 (14 ) 1,231 (18 ) $ 41,785 $ (350 ) $ 17,558 $ (427 ) $ 59,343 $ (777 ) The total potential unrealized loss as of March 31, 2018 in the securities portfolio was $1.60 million, compared to a $0.78 million unrealized loss at December 31, 2017. Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concern warrants such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent of the Company to not sell the investment and whether it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost. Management has determined there is no other-than-temporary-impairment on these securities. |
Loans and Allowance for Loan Lo
Loans and Allowance for Loan Losses | 3 Months Ended |
Mar. 31, 2018 | |
Loans and Allowance for Loan Losses [Abstract] | |
LOANS AND ALLOWANCE FOR LOAN LOSSES | NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or payoffs, are reported at their outstanding principal balances adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the loan term. Generally, all loan classes are placed on non-accrual status not later than 90 days past due, unless the loan is well-secured and in the process of collection. All interest accrued, but not collected, for loans that are placed on non-accrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the non-collectability of a loan balance is probable. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as new information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected on the historical loss or risk rating data. A loan is considered impaired when, based on current information and events, it is probable that State Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration each of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial, agricultural, and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. When State Bank moves a loan to non-accrual status, total unpaid interest accrued to date is reversed from income. Subsequent payments are applied to the outstanding principal balance with the interest portion of the payment recorded on the balance sheet as a contra-loan. Interest received on impaired loans may be realized once all contractual principal amounts are received or when a borrower establishes a history of six consecutive timely principal and interest payments. It is at the discretion of management to determine when a loan is placed back on accrual status upon receipt of six consecutive timely payments. Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, State Bank does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. Categories of loans at March 31, 2018 and December 31, 2017 include: Total Loans Non-Accrual Loans ($ in thousands) Mar. 2018 Dec. 2017 Mar. 2018 Dec. 2017 Commercial & Industrial $ 107,078 $ 101,554 35 121 Commercial RE & Construction 338,586 332,154 487 1,322 Agricultural & Farmland 50,266 51,947 - - Residential Real Estate 151,820 150,854 1,714 1,123 Consumer & Other 58,956 59,619 85 138 Total Loans $ 706,706 $ 696,128 $ 2,321 $ 2,704 Net deferred costs $ 501 $ 487 Total Loans, net deferred costs $ 707,207 $ 696,615 Allowance for loan losses $ (8,219 ) $ (7,930 ) The following tables present the activity in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of March 31, 2018, December 31, 2017 and March 31, 2017. Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES For the Three Months Ended - March 31, 2018 Beginning balance $ 823 $ 3,779 $ 505 $ 2,129 $ 694 $ 7,930 Charge Offs - (19 ) - - (1 ) $ (20 ) Recoveries - 3 - 1 5 9 Provision 155 (90 ) 12 229 (6 ) 300 Ending Balance $ 978 $ 3,673 $ 517 $ 2,359 $ 692 $ 8,219 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total Loans Receivable at March 31, 2018 Allowance: Ending balance: individually evaluated for impairment $ - $ - $ - $ 170 $ 4 $ 174 Ending balance: collectively evaluated for impairment $ 978 $ 3,673 $ 517 $ 2,189 $ 688 $ 8,045 Loans: Ending balance: individually evaluated for impairment $ - $ 548 $ - $ 2,367 $ 190 $ 3,105 Ending balance: collectively evaluated for impairment $ 107,078 $ 338,038 $ 50,266 $ 149,453 $ 58,766 $ 703,601 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total Loans Receivable at December 31, 2017 Allowance: Ending balance: individually evaluated for impairment $ - $ 146 $ - $ 178 $ 5 $ 329 Ending balance: collectively evaluated for impairment $ 823 $ 3,633 $ 505 $ 1,951 $ 689 $ 7,601 Loans: Ending balance: individually evaluated for impairment $ - $ 1,385 $ - $ 1,830 $ 197 $ 3,412 Ending balance: collectively evaluated for impairment $ 101,554 $ 330,769 $ 51,947 $ 149,024 $ 59,422 $ 692,716 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES For the Three Months Ended - March 31, 2017 Beginning balance $ 1,204 $ 3,321 $ 347 $ 1,963 $ 890 $ 7,725 Charge Offs - - - (22 ) (29 ) $ (51 ) Recoveries 1 - 1 - 3 5 Provision (207 ) (125 ) 121 72 139 - Ending Balance $ 998 $ 3,196 $ 469 $ 2,013 $ 1,003 $ 7,679 The risk characteristics of each loan portfolio segment are as follows: Commercial and Agricultural Commercial and agricultural 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 include a personal guarantee. Short-term 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. Commercial Real Estate including Construction Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, 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 versus non-owner-occupied loans. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews and financial analysis of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the completed 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. Residential and Consumer Residential and consumer loans consist of two segments – residential mortgage loans and personal loans. Residential mortgage loans are secured by 1-4 family residences and are generally owner-occupied, and the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some consumer personal 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 these loans are of smaller individual amounts and spread over a large number of borrowers. The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of March 31, 2018 and December 31, 2017. March 31, 2018 Commercial Commercial RE Agricultural Residential Consumer & Industrial & Construction & Farmland Real Estate & Other Total 1-2 $ 19 $ 9 $ - $ 828 $ 1 $ 857 3 18,237 92,736 7,741 112,491 56,656 287,861 4 84,804 243,601 42,064 36,370 2,065 408,904 Total Pass (1 - 4) 103,060 336,346 49,805 149,689 58,722 697,622 Special Mention (5) 3,395 1,474 461 - 61 5,391 Substandard (6) 88 438 - 2,094 173 2,793 Doubtful (7) 535 328 - 37 - 900 Loss (8) - - - - - - Total Loans $ 107,078 $ 338,586 $ 50,266 $ 151,820 $ 58,956 $ 706,706 December 31, 2017 Commercial Commercial RE Agricultural Residential Consumer & Industrial & Construction & Farmland Real Estate & Other Total 1-2 $ 96 $ 13 $ - $ 832 $ 1 $ 942 3 19,883 93,222 8,080 114,130 57,204 292,519 4 80,448 236,217 43,735 34,271 2,151 396,822 Total Pass (1 - 4) 100,427 329,452 51,815 149,233 59,356 690,283 Special Mention (5) 512 1,100 132 - 66 1,810 Substandard (6) 7 580 - 1,583 197 2,367 Doubtful (7) 608 1,022 - 38 - 1,668 Loss (8) - - - - - - Total Loans $ 101,554 $ 332,154 $ 51,947 $ 150,854 $ 59,619 $ 696,128 The Company evaluates the loan risk grading system definitions and allowance for loan loss methodology on an ongoing basis. Credit Risk Profile The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with an outstanding balance greater than $100 thousand and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings: Pass (grades 1 – 4): Special Mention (5): Substandard (6): Doubtful (7): Loss (8): The following tables present the Company’s loan portfolio aging analysis as of March 31, 2018 and December 31, 2017. ($ in thousands) 30-59 Days 60-89 Days Greater Than Total Past Total Loans March 31, 2018 Past Due Past Due 90 Days Due Current Receivable Commercial & Industrial $ 209 $ 20 $ 3 $ 232 $ 106,846 $ 107,078 Commercial RE & Construction 47 - 255 302 338,284 338,586 Agricultural & Farmland - - - - 50,266 50,266 Residential Real Estate 375 10 975 1,360 150,460 151,820 Consumer & Other 196 126 60 382 58,574 58,956 Total Loans $ 827 $ 156 $ 1,293 $ 2,276 $ 704,430 $ 706,706 ($ in thousands) 30-59 Days 60-89 Days Greater Than Total Past Total Loans December 31, 2017 Past Due Past Due 90 Days Due Current Receivable Commercial & Industrial $ 85 $ - $ 88 $ 173 $ 101,381 $ 101,554 Commercial RE & Construction 110 - 1,086 1,196 330,958 332,154 Agricultural & Farmland - - - - 51,947 51,947 Residential Real Estate 484 379 433 1,296 149,558 150,854 Consumer & Other 182 21 103 306 59,313 59,619 Total Loans $ 861 $ 400 $ 1,710 $ 2,971 $ 693,157 $ 696,128 All loans past due 90 days are systematically placed on nonaccrual status. A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable State Bank will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The following tables present impaired loan information as of and for the three months ended March 31, 2018 and 2017, and for the twelve months ended December 31, 2017: Three Months Ended March 31, 2018 Recorded Unpaid Principal Related Average Recorded Interest Income ($'s in thousands) Investment Balance Allowance Investment Recognized With no related allowance recorded: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction 548 575 - 725 6 Agricultural & Farmland - - - - - Residential Real Estate 1,301 1,344 - 2,005 20 Consumer & Other 105 104 - 118 2 With a specific allowance recorded: Commercial & Industrial - - - - - Commercial RE & Construction - - - - - Agricultural & Farmland - - - - - Residential Real Estate 1,066 1,085 170 613 7 Consumer & Other 85 85 4 86 1 Totals: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction $ 548 $ 575 $ - $ 725 $ 6 Agricultural & Farmland $ - $ - $ - $ - $ - Residential Real Estate $ 2,367 $ 2,429 $ 170 $ 2,618 $ 27 Consumer & Other $ 190 $ 189 $ 4 $ 204 $ 3 Twelve Months Ended December 31, 2017 Recorded Unpaid Principal Related Average Recorded Interest Income ($'s in thousands) Investment Balance Allowance Investment Recognized With no related allowance recorded: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction 696 722 - 756 34 Agricultural & Farmland - - - - - Residential Real Estate 752 795 - 1,460 67 Consumer & Other 110 110 - 128 9 With a specific allowance recorded: Commercial & Industrial - - - - - Commercial RE & Construction 689 689 146 713 - Agricultural & Farmland - - - - - Residential Real Estate 1,078 1,097 178 628 25 Consumer & Other 87 87 5 91 5 Totals: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction $ 1,385 $ 1,411 $ 146 $ 1,469 $ 34 Agricultural & Farmland $ - $ - $ - $ - $ - Residential Real Estate $ 1,830 $ 1,892 $ 178 $ 2,088 $ 92 Consumer & Other $ 197 $ 197 $ 5 $ 219 $ 14 Three Months Ended Average Recorded Interest Income March 31, 2017 Investment Recognized ($'s in thousands) With no related allowance recorded: Commercial & Industrial $ - $ - Commercial RE & Construction 644 12 Agricultural & Farmland - - Residential Real Estate 1,355 18 Consumer & Other 139 2 With a specific allowance recorded: Commercial & Industrial - - Commercial RE & Construction 788 (2 ) Agricultural & Farmland - - Residential Real Estate 637 7 Consumer & Other 167 1 Totals: Commercial & Industrial $ - $ - Commercial RE & Construction $ 1,432 $ 10 Agricultural & Farmland $ - $ - Residential Real Estate $ 1,992 $ 25 Consumer & Other $ 306 $ 3 Impaired loans less than $100,000 are included in groups of homogenous loans. These loans are evaluated based on delinquency status. Interest income recognized on a cash basis does not materially differ from interest income recognized on an accrual basis. Troubled Debt Restructured (TDR) Loans TDRs are modified loans where a concession was provided to a borrower experiencing financial difficulties. Loan modifications are considered TDRs when the concessions provided are not available to the borrower through either normal channels or other sources. However, not all loan modifications are TDRs. TDR Concession Types The Company’s standards relating to loan modifications consider, among other factors, minimum verified income requirements, cash flow analysis, and collateral valuations. Each potential loan modification is reviewed individually and the terms of the loan are modified to meet a borrower’s specific circumstances at a point in time. All loan modifications, including those classified as TDRs, are reviewed and approved. The types of concessions provided to borrowers include: ● Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the loan. The Company also may grant interest rate concessions for a limited timeframe on a case by case basis. ● Amortization or maturity date change: A change in the amortization or maturity date beyond what the collateral supports, including a concession that does any of the following: (1) Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven. (2) Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven. (3) Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. In addition, there may be instances where renewing loans potentially require non-market terms and would then be reclassified as TDRs. ● Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type. During the first three months of 2018 and 2017, there was no TDR activity. TDRs modified in the past twelve-month period that have subsequently defaulted ($ in thousands) Number of Contracts Recorded Balance Residential Real Estate 1 $ 61 Commercial Real Estate 1 159 Total Modifications 2 $ 220 |
Mortgage Servicing Rights
Mortgage Servicing Rights | 3 Months Ended |
Mar. 31, 2018 | |
Mortgage Servicing Rights [Abstract] | |
MORTGAGE SERVICING RIGHTS | NOTE 5 – MORTGAGE SERVICING RIGHTS Mortgage loans serviced for others are not included in the accompanying balance sheets. The unpaid principal balance of mortgage loans serviced for others approximated $1.0 billion at March 31, 2018 and $994.9 million at December 31, 2017. Contractually specified servicing fees of approximately $0.6 million and $0.6 million were included in mortgage loan servicing fees in the income statement for the periods ending March 31, 2018 and 2017, respectively. The following table summarizes mortgage servicing rights capitalized and related amortization, along with activity in the related valuation allowance: ($ in thousands) 2018 2017 Carrying amount, January 1 $ 9,907 $ 8,422 Mortgage servicing rights capitalized during the year 502 488 Mortgage servicing rights amortization during the year (246 ) (218 ) Net change in valuation allowance 92 35 Carrying amount, March 31 $ 10,255 $ 8,727 Valuation allowance: January 1 $ 151 $ 228 Increase/(reduction) (92 ) (35 ) March 31 $ 59 $ 193 |
Derivative Financial Instrument
Derivative Financial Instruments and Repurchase Agreements | 3 Months Ended |
Mar. 31, 2018 | |
Derivative Financial Instruments and Repurchase Agreements [Abstract] | |
DERIVATIVE FINANCIAL INSTRUMENTS AND REPURCHASE AGREEMENTS | NOTE 6 – DERIVATIVE FINANCIAL INSTRUMENTS AND REPURCHASE AGREEMENTS Risk Management Objective of Using Derivatives The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company manages its exposures to a wide variety of business and operational risks primarily through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its assets and liabilities and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash payments principally related to certain variable-rate assets. Non-designated Hedges The Company does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously offset by interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. As of March 31, 2018 and December 31, 2017, the notional amount of customer-facing swaps was approximately $49.0 million and $39.3 million, respectively. The same amounts were offset with third party counterparties, as described above. The Company has minimum collateral posting thresholds with its derivative counterparties. As of March 31, 2018 and December 31, 2017, the Company had no posted cash as collateral with correspondents. At March 31, 2018, we had cash from correspondents as collateral of $0.9 million. The table below presents the fair value of the Company’s derivative financial instruments, as well as their classification on the Balance Sheet, as of March 31, 2018 and December 31, 2017. Asset Derivatives Liability Derivatives March 31, 2018 March 31, 2018 ($ in thousands) Balance Sheet Fair Balance Sheet Fair Location Value Location Value Derivatives not designated as hedging instruments: Interest rate contracts Other Assets $ 1,144 Other Liabilities $ 1,144 Asset Derivatives Liability Derivatives December 31, 2017 December 31, 2017 ($ in thousands) Balance Sheet Fair Balance Sheet Fair Location Value Location Value Derivatives not designated as hedging instruments: Interest rate contracts Other Assets $ 698 Other Liabilities $ 698 The Company’s derivative financial instruments had no net effect on the condensed consolidated Income Statements for the three months ended March 31, 2018 and 2017. Securities Sold Under Repurchase Agreements State Bank has retail repurchase agreements to facilitate cash management transactions with commercial customers. These obligations are secured by agency and mortgage-backed securities and such collateral is held by the Federal Home Loan Bank. The agreements mature within one month. These repurchase agreements are secured by agency securities and mortgage-backed securities with corresponding liabilities of $5.0 million and of $14.2 million. These securities have various maturity dates beyond 2020. |
Fair Value of Assets and Liabil
Fair Value of Assets and Liabilities | 3 Months Ended |
Mar. 31, 2018 | |
Fair Value of Assets and Liabilities [Abstract] | |
FAIR VALUE OF ASSETS AND LIABILITIES | NOTE 7 – FAIR VALUE OF ASSETS AND LIABILITIES 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. A fair value measurement 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 that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis, recognized in the accompanying balance sheets, as well as the general classifications of such assets pursuant to the valuation hierarchy. Available-for-Sale Securities The fair values of available-for-sale securities are determined by various valuation methodologies. Level 1 securities include money market mutual funds. Level 1 inputs include quoted prices in an active market. Level 2 securities include U.S. treasury and government agencies, mortgage-backed securities, obligations of political and state subdivisions and equity securities. Level 2 inputs do not include quoted prices for individual securities in active markets; however, they do include inputs that are either directly or indirectly observable for the individual security being valued. Such observable inputs include interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, credit risks and default rates. Also included are inputs derived principally from or corroborated by observable market data by correlation or other means. Interest Rate Contracts The fair values of interest rate contracts are based upon the estimated amount the Company would receive or pay to terminate the contracts or agreements, taking into account underlying interest rates, creditworthiness of underlying customers for credit derivatives and, when appropriate, the creditworthiness of the counterparties. The following table presents the fair value measurements of assets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2018 and December 31, 2017. ($ in thousands) Available-for-Sale Securities: Fair Values at (Level 1) (Level 2) (Level 3) U.S. Treasury and Government Agencies $ 14,166 $ - $ 14,166 $ - Mortgage-backed securities 64,731 - 64,731 - State and political subdivisions 13,090 - 13,090 - Interest rate contracts - assets 1,144 - 1,144 - Interest rate contracts - liabilities (1,144 ) - (1,144 ) - Fair Value Measurements Using: ($ in thousands) Available-for-Sale Securities: Fair Values at (Level 1) (Level 2) (Level 3) U.S. Treasury and Government Agencies $ 12,708 $ - $ 12,708 $ - Mortgage-backed securities 56,762 - 56,762 - State and political subdivisions 13,250 - 13,250 - Equity securities 70 - 70 - Interest rate contracts - assets 698 - 698 - Interest rate contracts - liabilities (698 ) - (698 ) - Level 1 – Quoted Prices in Active Markets for Identical Assets Level 2 – Significant Other Observable Inputs Level 3 – Significant Unobservable Inputs The following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. Collateral-dependent Impaired Loans, NET of ALLL Loans for which it is probable the Company will not collect all principal and interest due according to contractual terms are measured for impairment. The estimated fair value of collateral-dependent impaired loans is based on the appraised value of the collateral, less estimated cost to sell. Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy. This method requires obtaining an independent appraisal of the collateral, which is reviewed for accuracy and consistency by Credit Administration. These appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by applying a discount factor to the value based on the Company’s loan review policy. All impaired loans held by the Company were collateral dependent at March 31, 2018 and December 31, 2017. Mortgage Servicing Rights Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees; miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy. These mortgage servicing rights are tested for impairment on a quarterly basis. ($ in thousands) Description Fair Values at (Level 1) (Level 2) (Level 3) Impaired loans $ 237 $ - $ - $ 237 Mortgage Servicing Rights 754 - - 754 ($ in thousands) Description Fair Values at (Level 1) (Level 2) (Level 3) Impaired loans $ 982 $ - $ - $ 982 Mortgage Servicing Rights 1,490 - - 1,490 Level 1 - Quoted Prices in Active Markets for Identical Assets Level 2 - Significant Other Observable Inputs Level 3 - Significant Unobservable Inputs Fair Value at Valuation ($'s in thousands) 2018 Technique Unobservable Inputs Range Collateral-dependent impaired loans $ 237 Market comparable properties Comparability adjustments (%) 20 % Mortgage servicing rights 754 Discounted cash flow Discount Rate 10.15 % Constant prepayment rate 6.39 % P&I earnings credit 1.88 % T&I earnings credit 2.62 % Inflation for cost of servicing 1.50 % Fair Value at Valuation ($'s in thousands) 2017 Technique Unobservable Inputs Range Collateral-dependent impaired loans $ 982 Market comparable properties Comparability adjustments (%) Not available Mortgage servicing rights 1,490 Discounted cash flow Discount Rate 9.65 % Constant prepayment rate 7.51 % P&I earnings credit 1.56 % T&I earnings credit 2.13 % Inflation for cost of servicing 1.50 % Unobservable (Level 3) Inputs The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements. There were no changes in the inputs or methodologies used to determine fair value at March 31, 2018 as compared to December 31, 2017. The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying balance sheets at amounts other than fair value. Cash and Due From Banks, Federal Reserve and Federal Home Loan Bank Stock and Accrued Interest Receivable and Payable The carrying amount approximates the fair value. Loans Held for Sale The fair value of loans held for sale is based upon quoted market prices, where available, or is determined by discounting estimated cash flows using interest rates approximating the Company’s current origination rates for similar loans and adjusted to reflect the inherent credit risk. Loans The estimated fair value of loans as of March 31, 2018 follows the guidance in ASU 2016-01, which prescribes an “exit price” approach in estimating and disclosing fair value of financial instruments. The fair value calculation at that date discounted estimated future cash flows using rates that incorporated discounts for credit, liquidity, and marketability factors. The fair value estimate shown as of December 31, 2017 used an “entry price” approach. The fair value calculation for that date discounted estimated future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Consequently, the fair value disclosures for March 31, 2018 and December 31, 2017 are not directly comparable. Mortgage Servicing Rights Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees, miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy. These mortgage servicing rights are tested for impairment on a quarterly basis. Deposits, FHLB advances & Repurchase agreements Deposits include demand deposits, savings accounts, and certain money market deposits. The carrying amount approximates the fair value. The estimated fair value for fixed-maturity time deposits, as well as borrowings, is based on estimates of the rate State Bank could pay on similar instruments with similar terms and maturities at March 31, 2018 and December 31, 2017. Loan Commitments The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. The estimated fair values for other financial instruments and off-balance-sheet loan commitments approximate cost at March 31, 2018 and December 31, 2017 and are not considered significant to this presentation. Trust Preferred Securities The fair value for Trust Preferred Securities is estimated by discounting the cash flows using an appropriate discount rate. The following table presents estimated fair values of the Company’s other financial instruments carried at other than fair value. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments, and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate. March 31, Carrying Fair Value Measurements Using Amount (Level 1) (Level 2) (Level 3) ($ in thousands) Financial assets Cash and cash equivalents $ 48,329 $ 48,329 $ - $ - Loans held for sale 8,893 - 9,058 - Loans, net of allowance for loan losses 698,988 - - 684,348 Federal Reserve and FHLB Bank stock 3,748 - 3,748 - Accrued interest receivable 1,925 - 1,925 - Financial liabilities Deposits $ 748,795 $ 531,391 $ 215,158 $ - Repurchase agreements 14,505 - 14,505 - FHLB advances 18,500 - 18,319 - Trust preferred securities 10,310 - 9,446 - Accrued interest payable 633 - 633 - December 31, 2017 Carrying Fair Value Measurements Using Amount (Level 1) (Level 2) (Level 3) ($ in thousands) Financial assets Cash and due from banks $ 26,616 $ 26,616 $ - $ - Loans held for sale 3,940 - 4,041 - Loans, net of allowance for loan losses 688,685 - - 686,940 Federal Reserve and FHLB Bank stock, at cost 3,748 - 3,748 - Accrued interest receivable 1,825 - 1,825 - Financial liabilities Deposits $ 729,600 $ 511,782 $ 220,823 $ - Repurchase agreements 15,082 - 15,082 - FHLB advances 18,500 - 18,385 - Trust preferred securities 10,310 - 9,673 - Accrued interest payable 592 - 592 - |
Share Based Compensation
Share Based Compensation | 3 Months Ended |
Mar. 31, 2018 | |
Share Based Compensation [Abstract] | |
SHARE BASED COMPENSATION | NOTE 8 – SHARE BASED COMPENSATION In April 2017, the shareholders approved a new share-based incentive compensation plan, the SB Financial Group, Inc. 2017 Stock Incentive Plan (the "2017 Plan"), which replaced the Company’s 2008 Stock Incentive Plan. This plan permits the grant or award of incentive stock options, nonqualified stock options, stock appreciation rights ("SAR’s"), restricted stock, and restricted stock units (“RSU’s”) for up to 500,000 Common Shares of the Company. The 2008 Plan, which was approved by the shareholders in April 2008, permits the grant or award of incentive stock options, nonqualified stock options, stock appreciation rights ("SARs"), and restricted stock for up to 250,000 Common Shares of the Company. The 2008 and 2017 Plans are intended to advance the interests of the Company and its shareholders by offering employees, directors and advisory board members of the Company and its subsidiaries an opportunity to acquire or increase their ownership interest in the Company through grants of equity-based awards. The Plans permit equity-based awards to be used to attract, motivate, reward and retain highly competent individuals upon whose judgment, initiative, leadership and efforts are key to the success of the Company by encouraging those individuals to become shareholders of the Company. Option awards are granted with an exercise price equal to the market price of the Company’s stock at the date of grant and those option awards vest based on 5 years of continuous service and have 10-year contractual terms. The fair value of each option award was estimated on the date of grant using the Black-Scholes valuation model. No options were granted in the first three months of 2018. A summary of incentive option activity under the Company’s plans as of March 31, 2018 and changes during the quarter then ended, is presented below: ($ in thousands - except per share data) Shares Weighted-Average Exercise Price Weighted-Average Remaining Term Aggregate Intrinsic Value Outstanding, December 31, 2017 92,500 $ 6.97 Granted - - Exercised (5,750 ) 6.98 Forfeited - - Expired - - Outstanding, March 31, 2018 86,750 $ 6.97 1.87 $ 1,001 Exercisable, March 31, 2018 86,750 $ 6.97 1.87 $ 1,001 During 2018, the 5,750 option shares exercised had a total intrinsic value of $0.06 million and the cash received from these exercised options was $0.04 million. The tax benefit from these transactions was immaterial. As of March 31, 2018, there was no unrecognized compensation cost related to incentive option share-based compensation arrangements granted under the 2008 Plan. On February 5, 2013, the Company adopted a Long Term Incentive (LTI) Plan. The Plan awards restricted stock in the Company to certain key executives under the 2008 Plan. These restricted stock awards vest over a four-year period and are intended to assist the Company in retention of key executives. During 2017, the Company met certain performance targets and restricted stock awards were approved and issued in February of 2018. The compensation cost charged against income for the Long Term Incentive (LTI) Plan was $0.08 million, with a total income tax benefit recognized in the income statement of $0.03 million. As of March 31, 2018, there was $0.70 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements related to the restricted stock awards under the 2008 and 2017 Plans which were granted in accordance with the Long Term Incentive (LTI) plan. That cost is expected to be recognized over a weighted-average period of 1.9 years. A summary of restricted stock activity under the Company’s plans as of March 31, 2018 and changes during the quarter then ended, is presented below: Shares Weighted-Average Value per Share Nonvested, December 31, 2017 52,258 $ 14.91 Granted 15,268 17.60 Vested (21,632 ) 13.95 Forfeited - - Nonvested, March 31, 2018 45,894 $ 16.26 In April, 2017, the Company’s shareholders approved a new equity-based incentive compensation plan, the 2017 Stock Incentive Plan (the “2017). The 2017 Plan permits the company to grant stock options, restricted stock and other equity-based awards and cash-based awards to employees and directors of the Company and its subsidiaries. A total of 500,000 common shares of the Company are available for grants of awards under the 2017 Plan. As of March 31, 2018, 17,268 shares had been granted under the 2017 Plan. |
Equity Capital
Equity Capital | 3 Months Ended |
Mar. 31, 2018 | |
Equity Capital [Abstract] | |
EQUITY CAPITAL | NOTE 9 – EQUITY CAPITAL On February 9, 2018, the Company closed a common share capital raise, pursuant to which the Company issued and sold an aggregate of 1,666,666 common shares in a public offering registered with the Securities and Exchange Commission at a price of $18.00 per share, resulting in gross proceeds of $30.0 million. After fees and transaction expenses, the Company realized net proceeds of $27.9 million. The Company intends to use the net proceeds from this offering for general corporate purposes, which may include (a) capital contributions to its bank subsidiary to increase regulatory capital and/or (b) investments at the holding company level. |
General Litigation
General Litigation | 3 Months Ended |
Mar. 31, 2018 | |
General Litigation [Abstract] | |
GENERAL LITIGATION | NOTE 10 – GENERAL LITIGATION The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. Additionally, the Company is subject to periodic examinations by various regulatory agencies. It is the opinion of management that the disposition or ultimate resolution of such claims, lawsuits and examinations will not have a material adverse effect on the consolidated financial position, results of operations and cash flow of the Company. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Earnings Per Share [Abstract] | |
Summary of earnings per share | Three Months Ended ($ in thousands - except per share data) 2018 2017 Distributed earnings allocated to common shares $ 486 $ 319 Undistributed earnings allocated to common shares 1,720 1,427 Net earnings allocated to common shares 2,206 1,746 Net earnings allocated to participating securities 3 3 Dividends on convertible preferred shares 244 244 Net Income allocated to common shares and participating securities $ 2,453 $ 1,993 Weighted average shares outstanding for basic earnings per share 5,519 4,855 Dilutive effect of stock compensation 72 74 Dilutive effect of convertible shares 1,464 1,458 Weighted average shares outstanding for diluted earnings per share 7,055 6,387 Basic earnings per common share $ 0.40 $ 0.36 Diluted earnings per common share $ 0.35 $ 0.31 |
Securities (Tables)
Securities (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Securities [Abstract] | |
Summary of amortized cost and fair values with gross unrealized gains and losses of available-for-sale securities | Gross Gross ($ in thousands) Amortized Unrealized Unrealized Cost Gains Losses Fair Value Available-for-Sale Securities: March 31, 2018 U.S. Treasury and Government agencies $ 14,299 $ 42 $ (175 ) $ 14,166 Mortgage-backed securities 66,068 57 (1,394 ) 64,731 State and political subdivisions 12,812 309 (31 ) 13,090 $ 93,179 $ 408 $ (1,600 ) $ 91,987 Gross Gross ($ in thousands) Amortized Unrealized Unrealized Cost Gains Losses Fair Value Available-for-Sale Securities: December 31, 2017: U.S. Treasury and Government agencies $ 12,715 $ 62 $ (69 ) $ 12,708 Mortgage-backed securities 57,355 97 (690 ) 56,762 State and political subdivisions 12,829 439 (18 ) 13,250 Equity securities 70 - - 70 $ 82,969 $ 598 $ (777 ) $ 82,790 |
Summary of amortized cost and fair value of securities available for sale by contractual maturity | Available for Sale Amortized Fair ($ in thousands) Cost Value Within one year $ 1,560 $ 1,578 Due after one year through five years 9,194 9,214 Due after five years through ten years 10,990 10,990 Due after ten years 5,367 5,474 27,111 27,256 Mortgage-backed securities 66,068 64,731 Totals $ 93,179 $ 91,987 |
Summary of securities with unrealized losses | Less than 12 Months 12 Months or Longer Total ($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available-for-Sale Securities: U.S. Treasury and Government agencies $ 7,424 $ (121 ) $ 2,546 $ (54 ) $ 9,970 $ (175 ) Mortgage-backed securities 47,336 (894 ) 13,953 (500 ) 61,289 (1,394 ) State and Political subdivisions 1,206 (12 ) 320 (19 ) 1,526 (31 ) $ 55,966 $ (1,027 ) $ 16,819 $ (573 ) $ 72,785 $ (1,600 ) Less than 12 Months 12 Months or Longer Total ($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses Available-for-Sale Securities: U.S. Treasury and Government agencies $ 5,675 $ (27 ) $ 2,559 $ (42 ) $ 8,234 $ (69 ) Mortgage-backed securities 35,205 (319 ) 14,673 (371 ) 49,878 (690 ) State and political subdivisions 905 (4 ) 326 (14 ) 1,231 (18 ) $ 41,785 $ (350 ) $ 17,558 $ (427 ) $ 59,343 $ (777 ) |
Loans and Allowance for Loan 20
Loans and Allowance for Loan Losses (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Loans and Allowance for Loan Losses [Abstract] | |
Summary of categories of loans | Total Loans Non-Accrual Loans ($ in thousands) Mar. 2018 Dec. 2017 Mar. 2018 Dec. 2017 Commercial & Industrial $ 107,078 $ 101,554 35 121 Commercial RE & Construction 338,586 332,154 487 1,322 Agricultural & Farmland 50,266 51,947 - - Residential Real Estate 151,820 150,854 1,714 1,123 Consumer & Other 58,956 59,619 85 138 Total Loans $ 706,706 $ 696,128 $ 2,321 $ 2,704 Net deferred costs $ 501 $ 487 Total Loans, net deferred costs $ 707,207 $ 696,615 Allowance for loan losses $ (8,219 ) $ (7,930 ) |
Summary of allowance for loan and lease losses and recorded investment in loans based on portfolio segment and impairment method | Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES For the Three Months Ended - March 31, 2018 Beginning balance $ 823 $ 3,779 $ 505 $ 2,129 $ 694 $ 7,930 Charge Offs - (19 ) - - (1 ) $ (20 ) Recoveries - 3 - 1 5 9 Provision 155 (90 ) 12 229 (6 ) 300 Ending Balance $ 978 $ 3,673 $ 517 $ 2,359 $ 692 $ 8,219 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total Loans Receivable at March 31, 2018 Allowance: Ending balance: individually evaluated for impairment $ - $ - $ - $ 170 $ 4 $ 174 Ending balance: collectively evaluated for impairment $ 978 $ 3,673 $ 517 $ 2,189 $ 688 $ 8,045 Loans: Ending balance: individually evaluated for impairment $ - $ 548 $ - $ 2,367 $ 190 $ 3,105 Ending balance: collectively evaluated for impairment $ 107,078 $ 338,038 $ 50,266 $ 149,453 $ 58,766 $ 703,601 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total Loans Receivable at December 31, 2017 Allowance: Ending balance: individually evaluated for impairment $ - $ 146 $ - $ 178 $ 5 $ 329 Ending balance: collectively evaluated for impairment $ 823 $ 3,633 $ 505 $ 1,951 $ 689 $ 7,601 Loans: Ending balance: individually evaluated for impairment $ - $ 1,385 $ - $ 1,830 $ 197 $ 3,412 Ending balance: collectively evaluated for impairment $ 101,554 $ 330,769 $ 51,947 $ 149,024 $ 59,422 $ 692,716 Commercial Commercial RE Agricultural Residential Consumer ($'s in thousands) & Industrial & Construction & Farmland Real Estate & Other Total ALLOWANCE FOR LOAN AND LEASE LOSSES For the Three Months Ended - March 31, 2017 Beginning balance $ 1,204 $ 3,321 $ 347 $ 1,963 $ 890 $ 7,725 Charge Offs - - - (22 ) (29 ) $ (51 ) Recoveries 1 - 1 - 3 5 Provision (207 ) (125 ) 121 72 139 - Ending Balance $ 998 $ 3,196 $ 469 $ 2,013 $ 1,003 $ 7,679 |
Summary of credit risk profile of the Company's loan portfolio based on rating category | March 31, 2018 Commercial Commercial RE Agricultural Residential Consumer & Industrial & Construction & Farmland Real Estate & Other Total 1-2 $ 19 $ 9 $ - $ 828 $ 1 $ 857 3 18,237 92,736 7,741 112,491 56,656 287,861 4 84,804 243,601 42,064 36,370 2,065 408,904 Total Pass (1 - 4) 103,060 336,346 49,805 149,689 58,722 697,622 Special Mention (5) 3,395 1,474 461 - 61 5,391 Substandard (6) 88 438 - 2,094 173 2,793 Doubtful (7) 535 328 - 37 - 900 Loss (8) - - - - - - Total Loans $ 107,078 $ 338,586 $ 50,266 $ 151,820 $ 58,956 $ 706,706 December 31, 2017 Commercial Commercial RE Agricultural Residential Consumer & Industrial & Construction & Farmland Real Estate & Other Total 1-2 $ 96 $ 13 $ - $ 832 $ 1 $ 942 3 19,883 93,222 8,080 114,130 57,204 292,519 4 80,448 236,217 43,735 34,271 2,151 396,822 Total Pass (1 - 4) 100,427 329,452 51,815 149,233 59,356 690,283 Special Mention (5) 512 1,100 132 - 66 1,810 Substandard (6) 7 580 - 1,583 197 2,367 Doubtful (7) 608 1,022 - 38 - 1,668 Loss (8) - - - - - - Total Loans $ 101,554 $ 332,154 $ 51,947 $ 150,854 $ 59,619 $ 696,128 |
Summary of loan portfolio aging analysis | ($ in thousands) 30-59 Days 60-89 Days Greater Than Total Past Total Loans March 31, 2018 Past Due Past Due 90 Days Due Current Receivable Commercial & Industrial $ 209 $ 20 $ 3 $ 232 $ 106,846 $ 107,078 Commercial RE & Construction 47 - 255 302 338,284 338,586 Agricultural & Farmland - - - - 50,266 50,266 Residential Real Estate 375 10 975 1,360 150,460 151,820 Consumer & Other 196 126 60 382 58,574 58,956 Total Loans $ 827 $ 156 $ 1,293 $ 2,276 $ 704,430 $ 706,706 ($ in thousands) 30-59 Days 60-89 Days Greater Than Total Past Total Loans December 31, 2017 Past Due Past Due 90 Days Due Current Receivable Commercial & Industrial $ 85 $ - $ 88 $ 173 $ 101,381 $ 101,554 Commercial RE & Construction 110 - 1,086 1,196 330,958 332,154 Agricultural & Farmland - - - - 51,947 51,947 Residential Real Estate 484 379 433 1,296 149,558 150,854 Consumer & Other 182 21 103 306 59,313 59,619 Total Loans $ 861 $ 400 $ 1,710 $ 2,971 $ 693,157 $ 696,128 |
Summary of impaired loan activity | Three Months Ended March 31, 2018 Recorded Unpaid Principal Related Average Recorded Interest Income ($'s in thousands) Investment Balance Allowance Investment Recognized With no related allowance recorded: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction 548 575 - 725 6 Agricultural & Farmland - - - - - Residential Real Estate 1,301 1,344 - 2,005 20 Consumer & Other 105 104 - 118 2 With a specific allowance recorded: Commercial & Industrial - - - - - Commercial RE & Construction - - - - - Agricultural & Farmland - - - - - Residential Real Estate 1,066 1,085 170 613 7 Consumer & Other 85 85 4 86 1 Totals: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction $ 548 $ 575 $ - $ 725 $ 6 Agricultural & Farmland $ - $ - $ - $ - $ - Residential Real Estate $ 2,367 $ 2,429 $ 170 $ 2,618 $ 27 Consumer & Other $ 190 $ 189 $ 4 $ 204 $ 3 Twelve Months Ended December 31, 2017 Recorded Unpaid Principal Related Average Recorded Interest Income ($'s in thousands) Investment Balance Allowance Investment Recognized With no related allowance recorded: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction 696 722 - 756 34 Agricultural & Farmland - - - - - Residential Real Estate 752 795 - 1,460 67 Consumer & Other 110 110 - 128 9 With a specific allowance recorded: Commercial & Industrial - - - - - Commercial RE & Construction 689 689 146 713 - Agricultural & Farmland - - - - - Residential Real Estate 1,078 1,097 178 628 25 Consumer & Other 87 87 5 91 5 Totals: Commercial & Industrial $ - $ - $ - $ - $ - Commercial RE & Construction $ 1,385 $ 1,411 $ 146 $ 1,469 $ 34 Agricultural & Farmland $ - $ - $ - $ - $ - Residential Real Estate $ 1,830 $ 1,892 $ 178 $ 2,088 $ 92 Consumer & Other $ 197 $ 197 $ 5 $ 219 $ 14 Three Months Ended Average Recorded Interest Income March 31, 2017 Investment Recognized ($'s in thousands) With no related allowance recorded: Commercial & Industrial $ - $ - Commercial RE & Construction 644 12 Agricultural & Farmland - - Residential Real Estate 1,355 18 Consumer & Other 139 2 With a specific allowance recorded: Commercial & Industrial - - Commercial RE & Construction 788 (2 ) Agricultural & Farmland - - Residential Real Estate 637 7 Consumer & Other 167 1 Totals: Commercial & Industrial $ - $ - Commercial RE & Construction $ 1,432 $ 10 Agricultural & Farmland $ - $ - Residential Real Estate $ 1,992 $ 25 Consumer & Other $ 306 $ 3 |
Summary of newly restructured loans by type of modification | ($ in thousands) Number of Contracts Recorded Balance Residential Real Estate 1 $ 61 Commercial Real Estate 1 159 Total Modifications 2 $ 220 |
Mortgage Servicing Rights (Tabl
Mortgage Servicing Rights (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Mortgage Servicing Rights [Abstract] | |
Summary of mortgage servicing rights capitalized and related amortization | ($ in thousands) 2018 2017 Carrying amount, January 1 $ 9,907 $ 8,422 Mortgage servicing rights capitalized during the year 502 488 Mortgage servicing rights amortization during the year (246 ) (218 ) Net change in valuation allowance 92 35 Carrying amount, March 31 $ 10,255 $ 8,727 Valuation allowance: January 1 $ 151 $ 228 Increase/(reduction) (92 ) (35 ) March 31 $ 59 $ 193 |
Derivative Financial Instrume22
Derivative Financial Instruments and Repurchase Agreements (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Derivative Financial Instruments and Repurchase Agreements [Abstract] | |
Schedule of fair values of derivative instruments on the balance sheet | Asset Derivatives Liability Derivatives March 31, 2018 March 31, 2018 ($ in thousands) Balance Sheet Fair Balance Sheet Fair Location Value Location Value Derivatives not designated as hedging instruments: Interest rate contracts Other Assets $ 1,144 Other Liabilities $ 1,144 Asset Derivatives Liability Derivatives December 31, 2017 December 31, 2017 ($ in thousands) Balance Sheet Fair Balance Sheet Fair Location Value Location Value Derivatives not designated as hedging instruments: Interest rate contracts Other Assets $ 698 Other Liabilities $ 698 |
Fair Value of Assets and Liab23
Fair Value of Assets and Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Fair Value of Assets and Liabilities [Abstract] | |
Summary of fair value measurements of assets measured at fair value on a recurring basis | ($ in thousands) Available-for-Sale Securities: Fair Values at (Level 1) (Level 2) (Level 3) U.S. Treasury and Government Agencies $ 14,166 $ - $ 14,166 $ - Mortgage-backed securities 64,731 - 64,731 - State and political subdivisions 13,090 - 13,090 - Interest rate contracts - assets 1,144 - 1,144 - Interest rate contracts - liabilities (1,144 ) - (1,144 ) - ($ in thousands) Available-for-Sale Securities: Fair Values at (Level 1) (Level 2) (Level 3) U.S. Treasury and Government Agencies $ 12,708 $ - $ 12,708 $ - Mortgage-backed securities 56,762 - 56,762 - State and political subdivisions 13,250 - 13,250 - Equity securities 70 - 70 - Interest rate contracts - assets 698 - 698 - Interest rate contracts - liabilities (698 ) - (698 ) - |
Summary of fair value measurements of assets measured at fair value on a nonrecurring basis | ($ in thousands) Description Fair Values at (Level 1) (Level 2) (Level 3) Impaired loans $ 237 $ - $ - $ 237 Mortgage Servicing Rights 754 - - 754 ($ in thousands) Description Fair Values at (Level 1) (Level 2) (Level 3) Impaired loans $ 982 $ - $ - $ 982 Mortgage Servicing Rights 1,490 - - 1,490 |
Summary of quantitative information about unobservable inputs used in recurring and nonrecurring | Fair Value at Valuation ($'s in thousands) 2018 Technique Unobservable Inputs Range Collateral-dependent impaired loans $ 237 Market comparable properties Comparability adjustments (%) 20 % Mortgage servicing rights 754 Discounted cash flow Discount Rate 10.15 % Constant prepayment rate 6.39 % P&I earnings credit 1.88 % T&I earnings credit 2.62 % Inflation for cost of servicing 1.50 % Fair Value at Valuation ($'s in thousands) 2017 Technique Unobservable Inputs Range Collateral-dependent impaired loans $ 982 Market comparable properties Comparability adjustments (%) Not available Mortgage servicing rights 1,490 Discounted cash flow Discount Rate 9.65 % Constant prepayment rate 7.51 % P&I earnings credit 1.56 % T&I earnings credit 2.13 % Inflation for cost of servicing 1.50 % |
Summary of estimated fair values of company's financial instruments | March 31, Carrying Fair Value Measurements Using Amount (Level 1) (Level 2) (Level 3) ($ in thousands) Financial assets Cash and cash equivalents $ 48,329 $ 48,329 $ - $ - Loans held for sale 8,893 - 9,058 - Loans, net of allowance for loan losses 698,988 - - 684,348 Federal Reserve and FHLB Bank stock 3,748 - 3,748 - Accrued interest receivable 1,925 - 1,925 - Financial liabilities Deposits $ 748,795 $ 531,391 $ 215,158 $ - Repurchase agreements 14,505 - 14,505 - FHLB advances 18,500 - 18,319 - Trust preferred securities 10,310 - 9,446 - Accrued interest payable 633 - 633 - December 31, 2017 Carrying Fair Value Measurements Using Amount (Level 1) (Level 2) (Level 3) ($ in thousands) Financial assets Cash and due from banks $ 26,616 $ 26,616 $ - $ - Loans held for sale 3,940 - 4,041 - Loans, net of allowance for loan losses 688,685 - - 686,940 Federal Reserve and FHLB Bank stock, at cost 3,748 - 3,748 - Accrued interest receivable 1,825 - 1,825 - Financial liabilities Deposits $ 729,600 $ 511,782 $ 220,823 $ - Repurchase agreements 15,082 - 15,082 - FHLB advances 18,500 - 18,385 - Trust preferred securities 10,310 - 9,673 - Accrued interest payable 592 - 592 - |
Share Based Compensation (Table
Share Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Share Based Compensation [Abstract] | |
Schedule of option activity under the Company's plans | ($ in thousands - except per share data) Shares Weighted-Average Exercise Price Weighted-Average Remaining Term Aggregate Intrinsic Value Outstanding, December 31, 2017 92,500 $ 6.97 Granted - - Exercised (5,750 ) 6.98 Forfeited - - Expired - - Outstanding, March 31, 2018 86,750 $ 6.97 1.87 $ 1,001 Exercisable, March 31, 2018 86,750 $ 6.97 1.87 $ 1,001 |
Schedule of restricted stock activity under the Company's plans | Shares Weighted-Average Value per Share Nonvested, December 31, 2017 52,258 $ 14.91 Granted 15,268 17.60 Vested (21,632 ) 13.95 Forfeited - - Nonvested, March 31, 2018 45,894 $ 16.26 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Earnings Per Share [Abstract] | ||
Distributed earnings allocated to common shares | $ 486 | $ 319 |
Undistributed earnings allocated to common shares | 1,720 | 1,427 |
Net earnings allocated to common shares | 2,206 | 1,746 |
Net earnings allocated to participating securities | 3 | 3 |
Dividends on convertible preferred shares | 244 | 244 |
Net Income allocated to common shares and participating securities | $ 2,453 | $ 1,993 |
Weighted average shares outstanding for basic earnings per share | 5,519 | 4,855 |
Dilutive effect of stock compensation | 72 | 74 |
Dilutive effect of convertible shares | 1,464 | 1,458 |
Weighted average shares outstanding for diluted earnings per share | 7,055 | 6,387 |
Basic earnings per common share | $ 0.4 | $ 0.36 |
Diluted earnings per common share | $ 0.35 | $ 0.31 |
Earnings Per Share (Details Tex
Earnings Per Share (Details Textual) | 3 Months Ended |
Mar. 31, 2018$ / sharesshares | |
Earnings Per Share (Textual) | |
Conversion current price | $ / shares | $ 10.2374 |
Conversion of outstanding depository shares | 1,500,000 |
Conversion of common stock, shares | 1,465,222 |
Securities (Details)
Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Summary of amortized cost and approximate fair values of securities | ||
Amortized Cost | $ 93,179 | $ 82,969 |
Gross Unrealized Gains | 408 | 598 |
Gross Unrealized Losses | (1,600) | (777) |
Fair Value | 91,987 | 82,790 |
U.S. Treasury and Government agencies [Member] | ||
Summary of amortized cost and approximate fair values of securities | ||
Amortized Cost | 14,299 | 12,715 |
Gross Unrealized Gains | 42 | 62 |
Gross Unrealized Losses | (175) | (69) |
Fair Value | 14,166 | 12,708 |
Mortgage-backed securities [Member] | ||
Summary of amortized cost and approximate fair values of securities | ||
Amortized Cost | 66,068 | 57,355 |
Gross Unrealized Gains | 57 | 97 |
Gross Unrealized Losses | (1,394) | (690) |
Fair Value | 64,731 | 56,762 |
State and political subdivisions [Member] | ||
Summary of amortized cost and approximate fair values of securities | ||
Amortized Cost | 12,812 | 12,829 |
Gross Unrealized Gains | 309 | 439 |
Gross Unrealized Losses | (31) | (18) |
Fair Value | $ 13,090 | 13,250 |
Equity securities [Member] | ||
Summary of amortized cost and approximate fair values of securities | ||
Amortized Cost | 70 | |
Gross Unrealized Gains | ||
Gross Unrealized Losses | ||
Fair Value | $ 70 |
Securities (Details 1)
Securities (Details 1) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Summary of amortized cost and fair value of securities available for sale by contractual maturity | ||
Available for Sale Amortized Cost, Within one year | $ 1,560 | |
Available for Sale Amortized Cost, Due after one year through five years | 9,194 | |
Available for Sale Amortized Cost, Due after five years through ten years | 10,990 | |
Available for Sale Amortized Cost, Due after ten years | 5,367 | |
Available for Sale Amortized Cost | 27,111 | |
Available for Sale, Amortized Cost, Mortgage-backed securities | 66,068 | |
Available for Sale, Amortized Cost, Totals | 93,179 | $ 82,969 |
Available for Sale Fair Value, Within one year | 1,578 | |
Available for Sale Fair Value, Due after one year through five years | 9,214 | |
Available for Sale Fair Value, Due after five years through ten years | 10,990 | |
Available for Sale Fair Value, Due after ten years | 5,474 | |
Available for Sale Fair Value | 27,256 | |
Available for Sale, Fair Value, Mortgage-backed securities | 64,731 | |
Available for Sale, Fair Value, Totals | $ 91,987 | $ 82,790 |
Securities (Details 2)
Securities (Details 2) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Schedule of securities with unrealized losses | ||
Less than 12 Months, Fair Value | $ 55,966 | $ 41,785 |
Less than 12 Months, Unrealized Losses | (1,027) | (350) |
12 Months or Longer, Fair Value | 16,819 | 17,558 |
12 Months or Longer, Unrealized Losses | (573) | (427) |
Total, Fair Value | 72,785 | 59,343 |
Total, Unrealized Losses | (1,600) | (777) |
U.S. Treasury and Government Agencies [Member] | ||
Schedule of securities with unrealized losses | ||
Less than 12 Months, Fair Value | 7,424 | 5,675 |
Less than 12 Months, Unrealized Losses | (121) | (27) |
12 Months or Longer, Fair Value | 2,546 | 2,559 |
12 Months or Longer, Unrealized Losses | (54) | (42) |
Total, Fair Value | 9,970 | 8,234 |
Total, Unrealized Losses | (175) | (69) |
Mortgage-backed securities [Member] | ||
Schedule of securities with unrealized losses | ||
Less than 12 Months, Fair Value | 47,336 | 35,205 |
Less than 12 Months, Unrealized Losses | (894) | (319) |
12 Months or Longer, Fair Value | 13,953 | 14,673 |
12 Months or Longer, Unrealized Losses | (500) | (371) |
Total, Fair Value | 61,289 | 49,878 |
Total, Unrealized Losses | (1,394) | (690) |
State and political subdivisions [Member] | ||
Schedule of securities with unrealized losses | ||
Less than 12 Months, Fair Value | 1,206 | 905 |
Less than 12 Months, Unrealized Losses | (12) | (4) |
12 Months or Longer, Fair Value | 320 | 326 |
12 Months or Longer, Unrealized Losses | (19) | (14) |
Total, Fair Value | 1,526 | 1,231 |
Total, Unrealized Losses | $ (31) | $ (18) |
Securities (Details Textual)
Securities (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Securities (Textual) | ||
Fair value of securities pledged as collateral | $ 45,700 | $ 38,900 |
Securities delivered for repurchase agreements | 19,200 | 19,100 |
Total fair value of investments | $ 72,785 | $ 59,343 |
Fair value as a percentage of available-for-sale investment portfolio | 79.00% | 72.00% |
Unrealized loss on the securities portfolio | $ 1,600 | $ 780 |
Loans and Allowance for Loan 31
Loans and Allowance for Loan Losses (Details) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Summary of categories of loans | ||
Total Loans | $ 706,706 | $ 696,128 |
Non-Accrual Loans | 2,321 | 2,704 |
Net deferred costs | 501 | 487 |
Total Loans, net deferred costs | 707,207 | 696,615 |
Allowance for loan losses | (8,219) | (7,930) |
Commercial & Industrial [Member] | ||
Summary of categories of loans | ||
Total Loans | 107,078 | 101,554 |
Non-Accrual Loans | 35 | 121 |
Commercial RE & Construction [Member] | ||
Summary of categories of loans | ||
Total Loans | 338,586 | 332,154 |
Non-Accrual Loans | 487 | 1,322 |
Agricultural & Farmland [Member] | ||
Summary of categories of loans | ||
Total Loans | 50,266 | 51,947 |
Non-Accrual Loans | ||
Residential Real Estate [Member] | ||
Summary of categories of loans | ||
Total Loans | 151,820 | 150,854 |
Non-Accrual Loans | 1,714 | 1,123 |
Consumer & Other [Member] | ||
Summary of categories of loans | ||
Total Loans | 58,956 | 59,619 |
Non-Accrual Loans | $ 85 | $ 138 |
Loans and Allowance for Loan 32
Loans and Allowance for Loan Losses (Details 1) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | $ 7,930 | $ 7,725 | |
Charge Offs | (20) | (51) | |
Recoveries | 9 | 5 | |
Provision | 300 | ||
Ending Balance | 8,219 | 7,679 | |
Allowance: Ending balance: individually evaluated for impairment | 174 | $ 329 | |
Allowance: Ending balance: collectively evaluated for impairment | 8,045 | 7,601 | |
Loans: Ending balance: individually evaluated for impairment | 3,105 | 3,412 | |
Loans: Ending balance: collectively evaluated for impairment | 703,601 | 692,716 | |
Commercial & Industrial [Member] | |||
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | 823 | 1,204 | |
Charge Offs | |||
Recoveries | 1 | ||
Provision | 155 | (207) | |
Ending Balance | 978 | 998 | |
Allowance: Ending balance: individually evaluated for impairment | |||
Allowance: Ending balance: collectively evaluated for impairment | 978 | 823 | |
Loans: Ending balance: individually evaluated for impairment | |||
Loans: Ending balance: collectively evaluated for impairment | 107,078 | 101,554 | |
Commercial RE & Construction [Member] | |||
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | 3,779 | 3,321 | |
Charge Offs | (19) | ||
Recoveries | 3 | ||
Provision | 90 | (125) | |
Ending Balance | 3,673 | 3,196 | |
Allowance: Ending balance: individually evaluated for impairment | 146 | ||
Allowance: Ending balance: collectively evaluated for impairment | 3,673 | 3,633 | |
Loans: Ending balance: individually evaluated for impairment | 548 | 1,385 | |
Loans: Ending balance: collectively evaluated for impairment | 338,038 | 330,769 | |
Agricultural & Farmland [Member] | |||
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | 505 | 347 | |
Charge Offs | |||
Recoveries | 1 | ||
Provision | 12 | 121 | |
Ending Balance | 517 | 469 | |
Allowance: Ending balance: individually evaluated for impairment | |||
Allowance: Ending balance: collectively evaluated for impairment | 517 | 505 | |
Loans: Ending balance: individually evaluated for impairment | |||
Loans: Ending balance: collectively evaluated for impairment | 50,266 | 51,947 | |
Residential Real Estate [Member] | |||
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | 2,129 | 1,963 | |
Charge Offs | (22) | ||
Recoveries | 1 | ||
Provision | 229 | 72 | |
Ending Balance | 2,359 | 2,013 | |
Allowance: Ending balance: individually evaluated for impairment | 170 | 178 | |
Allowance: Ending balance: collectively evaluated for impairment | 2,189 | 1,951 | |
Loans: Ending balance: individually evaluated for impairment | 2,367 | 1,830 | |
Loans: Ending balance: collectively evaluated for impairment | 149,453 | 149,024 | |
Consumer & Other [Member] | |||
Summary of balance of the allowance for loan losses and the recorded investment in loans | |||
Beginning balance | 694 | 890 | |
Charge Offs | (1) | (29) | |
Recoveries | 5 | 3 | |
Provision | (6) | 139 | |
Ending Balance | 692 | $ 1,003 | |
Allowance: Ending balance: individually evaluated for impairment | 4 | 5 | |
Allowance: Ending balance: collectively evaluated for impairment | 688 | 689 | |
Loans: Ending balance: individually evaluated for impairment | 190 | 197 | |
Loans: Ending balance: collectively evaluated for impairment | $ 58,766 | $ 59,422 |
Loans and Allowance for Loan 33
Loans and Allowance for Loan Losses (Details 2) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | $ 706,706 | $ 696,128 |
Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 857 | 942 |
Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 287,861 | 292,519 |
Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 408,904 | 396,822 |
Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 697,622 | 690,283 |
Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 5,391 | 1,810 |
Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 2,793 | 2,367 |
Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 900 | 1,668 |
Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Commercial & Industrial [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 107,078 | 101,554 |
Commercial & Industrial [Member] | Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 19 | 96 |
Commercial & Industrial [Member] | Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 18,237 | 19,883 |
Commercial & Industrial [Member] | Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 84,804 | 80,448 |
Commercial & Industrial [Member] | Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 103,060 | 100,427 |
Commercial & Industrial [Member] | Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 3,395 | 512 |
Commercial & Industrial [Member] | Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 88 | 7 |
Commercial & Industrial [Member] | Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 535 | 608 |
Commercial & Industrial [Member] | Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Commercial RE & Construction [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 338,586 | 332,154 |
Commercial RE & Construction [Member] | Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 9 | 13 |
Commercial RE & Construction [Member] | Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 92,736 | 93,222 |
Commercial RE & Construction [Member] | Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 243,601 | 236,217 |
Commercial RE & Construction [Member] | Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 336,346 | 329,452 |
Commercial RE & Construction [Member] | Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 1,474 | 1,100 |
Commercial RE & Construction [Member] | Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 438 | 580 |
Commercial RE & Construction [Member] | Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 328 | 1,022 |
Commercial RE & Construction [Member] | Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Agricultural & Farmland [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 50,266 | 51,947 |
Agricultural & Farmland [Member] | Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Agricultural & Farmland [Member] | Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 7,741 | 8,080 |
Agricultural & Farmland [Member] | Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 42,064 | 43,735 |
Agricultural & Farmland [Member] | Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 49,805 | 51,815 |
Agricultural & Farmland [Member] | Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 461 | 132 |
Agricultural & Farmland [Member] | Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Agricultural & Farmland [Member] | Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Agricultural & Farmland [Member] | Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Residential Real Estate [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 151,820 | 150,854 |
Residential Real Estate [Member] | Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 828 | 832 |
Residential Real Estate [Member] | Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 112,491 | 114,130 |
Residential Real Estate [Member] | Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 36,370 | 34,271 |
Residential Real Estate [Member] | Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 149,689 | 149,233 |
Residential Real Estate [Member] | Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Residential Real Estate [Member] | Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 2,094 | 1,583 |
Residential Real Estate [Member] | Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 37 | 38 |
Residential Real Estate [Member] | Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Consumer & Other [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 58,956 | 59,619 |
Consumer & Other [Member] | Loan Grade 1-2 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 1 | 1 |
Consumer & Other [Member] | Loan Grade 3 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 56,656 | 57,204 |
Consumer & Other [Member] | Loan Grade 4 Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 2,065 | 2,151 |
Consumer & Other [Member] | Total Pass [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 58,722 | 59,356 |
Consumer & Other [Member] | Special Mention [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 61 | 66 |
Consumer & Other [Member] | Substandard [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | 173 | 197 |
Consumer & Other [Member] | Doubtful [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans | ||
Consumer & Other [Member] | Loss [Member] | ||
Summary of credit risk profile of the Company's loan portfolio based on rating category | ||
Total Loans |
Loans and Allowance for Loan 34
Loans and Allowance for Loan Losses (Details 3) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Summary of loan portfolio aging analysis | ||
Total Past Due | $ 2,276 | $ 2,971 |
Current | 704,430 | 693,157 |
Total Loans Receivable | 706,706 | 696,128 |
30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 827 | 861 |
60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 156 | 400 |
Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 1,293 | 1,710 |
Commercial & Industrial [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 232 | 173 |
Current | 106,846 | 101,381 |
Total Loans Receivable | 107,078 | 101,554 |
Commercial & Industrial [Member] | 30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 209 | 85 |
Commercial & Industrial [Member] | 60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 20 | |
Commercial & Industrial [Member] | Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 3 | 88 |
Commercial RE & Construction [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 302 | 1,196 |
Current | 338,284 | 330,958 |
Total Loans Receivable | 338,586 | 332,154 |
Commercial RE & Construction [Member] | 30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 47 | 110 |
Commercial RE & Construction [Member] | 60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | ||
Commercial RE & Construction [Member] | Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 255 | 1,086 |
Agricultural & Farmland [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | ||
Current | 50,266 | 51,947 |
Total Loans Receivable | 50,266 | 51,947 |
Agricultural & Farmland [Member] | 30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | ||
Agricultural & Farmland [Member] | 60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | ||
Agricultural & Farmland [Member] | Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | ||
Residential Real Estate [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 1,360 | 1,296 |
Current | 150,460 | 149,558 |
Total Loans Receivable | 151,820 | 150,854 |
Residential Real Estate [Member] | 30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 375 | 484 |
Residential Real Estate [Member] | 60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 10 | 379 |
Residential Real Estate [Member] | Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 975 | 433 |
Consumer & Other [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 382 | 306 |
Current | 58,574 | 59,313 |
Total Loans Receivable | 58,956 | 59,619 |
Consumer & Other [Member] | 30 to 59 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 196 | 182 |
Consumer & Other [Member] | 60 to 89 Days Past Due [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | 126 | 21 |
Consumer & Other [Member] | Greater Than 90 Days [Member] | ||
Summary of loan portfolio aging analysis | ||
Total Past Due | $ 60 | $ 103 |
Loans and Allowance for Loan 35
Loans and Allowance for Loan Losses (Details 4) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Commercial & Industrial [Member] | |||
Summary of Impaired loan activity | |||
With no related allowance recorded, Recorded Investment | |||
With no related allowance recorded, Unpaid Principal Balance | |||
With no related allowance recorded, Related Allowance | |||
With no related allowance recorded, Average Recorded Investment | |||
With no related allowance recorded, Interest Income Recognized | |||
With a specific allowance recorded, Recorded Investment | |||
With a specific allowance recorded, Unpaid Principal Balance | |||
With a specific allowance recorded, Related Allowance | |||
With a specific allowance recorded, Average Recorded Investment | |||
With a specific allowance recorded, Interest Income Recognized | |||
Total Recorded Investment | |||
Total Unpaid Principal Balance | |||
Total Related Allowance | |||
Total Average Recorded Investment | |||
Total Interest Income Recognized | |||
Commercial RE & Construction [Member] | |||
Summary of Impaired loan activity | |||
With no related allowance recorded, Recorded Investment | 548 | 696 | |
With no related allowance recorded, Unpaid Principal Balance | 575 | 722 | |
With no related allowance recorded, Related Allowance | |||
With no related allowance recorded, Average Recorded Investment | 725 | 644 | 756 |
With no related allowance recorded, Interest Income Recognized | 6 | 12 | 34 |
With a specific allowance recorded, Recorded Investment | 689 | ||
With a specific allowance recorded, Unpaid Principal Balance | 689 | ||
With a specific allowance recorded, Related Allowance | 146 | ||
With a specific allowance recorded, Average Recorded Investment | 788 | 713 | |
With a specific allowance recorded, Interest Income Recognized | (2) | ||
Total Recorded Investment | 548 | 1,385 | |
Total Unpaid Principal Balance | 575 | 1,411 | |
Total Related Allowance | 146 | ||
Total Average Recorded Investment | 725 | 1,432 | 1,469 |
Total Interest Income Recognized | 6 | 10 | 34 |
Agricultural & Farmland [Member] | |||
Summary of Impaired loan activity | |||
With no related allowance recorded, Recorded Investment | |||
With no related allowance recorded, Unpaid Principal Balance | |||
With no related allowance recorded, Related Allowance | |||
With no related allowance recorded, Average Recorded Investment | |||
With no related allowance recorded, Interest Income Recognized | |||
With a specific allowance recorded, Recorded Investment | |||
With a specific allowance recorded, Unpaid Principal Balance | |||
With a specific allowance recorded, Related Allowance | |||
With a specific allowance recorded, Average Recorded Investment | |||
With a specific allowance recorded, Interest Income Recognized | |||
Total Recorded Investment | |||
Total Unpaid Principal Balance | |||
Total Related Allowance | |||
Total Average Recorded Investment | |||
Total Interest Income Recognized | |||
Residential Real Estate [Member] | |||
Summary of Impaired loan activity | |||
With no related allowance recorded, Recorded Investment | 1,301 | 752 | |
With no related allowance recorded, Unpaid Principal Balance | 1,344 | 795 | |
With no related allowance recorded, Related Allowance | |||
With no related allowance recorded, Average Recorded Investment | 2,005 | 1,355 | 1,460 |
With no related allowance recorded, Interest Income Recognized | 20 | 18 | 67 |
With a specific allowance recorded, Recorded Investment | 1,066 | 1,078 | |
With a specific allowance recorded, Unpaid Principal Balance | 1,085 | 1,097 | |
With a specific allowance recorded, Related Allowance | 170 | 178 | |
With a specific allowance recorded, Average Recorded Investment | 613 | 637 | 628 |
With a specific allowance recorded, Interest Income Recognized | 7 | 7 | 25 |
Total Recorded Investment | 2,367 | 1,830 | |
Total Unpaid Principal Balance | 2,429 | 1,892 | |
Total Related Allowance | 170 | 178 | |
Total Average Recorded Investment | 2,618 | 1,992 | 2,088 |
Total Interest Income Recognized | 27 | 25 | 92 |
Consumer & Other [Member] | |||
Summary of Impaired loan activity | |||
With no related allowance recorded, Recorded Investment | 105 | 110 | |
With no related allowance recorded, Unpaid Principal Balance | 104 | 110 | |
With no related allowance recorded, Related Allowance | |||
With no related allowance recorded, Average Recorded Investment | 118 | 139 | 128 |
With no related allowance recorded, Interest Income Recognized | 2 | 2 | 9 |
With a specific allowance recorded, Recorded Investment | 85 | 87 | |
With a specific allowance recorded, Unpaid Principal Balance | 85 | 87 | |
With a specific allowance recorded, Related Allowance | 4 | 5 | |
With a specific allowance recorded, Average Recorded Investment | 86 | 167 | 91 |
With a specific allowance recorded, Interest Income Recognized | 1 | 1 | 5 |
Total Recorded Investment | 190 | 197 | |
Total Unpaid Principal Balance | 189 | 197 | |
Total Related Allowance | 4 | 5 | |
Total Average Recorded Investment | 204 | 306 | 219 |
Total Interest Income Recognized | $ 3 | $ 3 | $ 14 |
Loans and Allowance for Loan 36
Loans and Allowance for Loan Losses (Details 5) $ in Thousands | 3 Months Ended |
Mar. 31, 2018USD ($)Contracts | |
Financing Receivable, Impaired [Line Items] | |
Number of Contracts | Contracts | 2 |
Total Modifications | $ | $ 220 |
Residential Real Estate [Member] | |
Financing Receivable, Impaired [Line Items] | |
Number of Contracts | Contracts | 1 |
Total Modifications | $ | $ 61 |
Commercial Real Estate [Member] | |
Financing Receivable, Impaired [Line Items] | |
Number of Contracts | Contracts | 1 |
Total Modifications | $ | $ 159 |
Loans and Allowance for Loan 37
Loans and Allowance for Loan Losses (Details Textual) $ in Thousands | 3 Months Ended |
Mar. 31, 2018USD ($) | |
Loans and Allowance for Loan Losses (Textual) | |
Principal amount outstanding of loans held-in-portfolio | $ 100 |
Impaired loans which included in groups of homogenous loans | Impaired loans less than $100,000 are included in groups of homogenous loans. |
Mortgage Servicing Rights (Deta
Mortgage Servicing Rights (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Mortgage servicing rights capitalized and related amortization | ||
Carrying amount, January 1 | $ 9,907 | $ 8,422 |
Mortgage servicing rights capitalized during the year | 502 | 488 |
Mortgage servicing rights amortization during the year | (246) | (218) |
Net change in valuation allowance | 92 | 35 |
Carrying amount, March 31 | 10,255 | 8,727 |
Valuation allowance: | ||
January 1 | 151 | 228 |
Increase/(reduction) | (92) | (35) |
March 31 | $ 59 | $ 193 |
Mortgage Servicing Rights (De39
Mortgage Servicing Rights (Details Textual) - USD ($) $ in Millions | 3 Months Ended | ||
Mar. 31, 2018 | Mar. 31, 2017 | Dec. 31, 2017 | |
Mortgage Servicing Rights (Textual) | |||
Unpaid principal balance of mortgage loans | $ 1,000 | $ 994.9 | |
Contractually specified servicing fees | $ 0.6 | $ 0.6 |
Derivative Financial Instrume40
Derivative Financial Instruments and Repurchase Agreements (Details) - Derivatives not designated as hedging instruments [Member] - Interest rate contracts [Member] - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Other Assets [Member] | ||
Fair value of the Company's derivative financial instruments, as well as their classification on the balance sheet | ||
Asset Derivatives | $ 1,144 | $ 698 |
Other Liabilities [Member] | ||
Fair value of the Company's derivative financial instruments, as well as their classification on the balance sheet | ||
Liability Derivatives | $ 1,144 | $ 698 |
Derivative Financial Instrume41
Derivative Financial Instruments and Repurchase Agreements (Details Textual) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2018 | Dec. 31, 2017 | |
Derivative Financial Instruments (Textual) | ||
Notional amount of customer-facing swaps | $ 49 | $ 39.3 |
Cash as collateral | 0.9 | |
Mortgage-backed securities | $ 5 | $ 14.2 |
Securities maturity, description | These securities have various maturity dates beyond 2020. |
Fair Value of Assets and Liab42
Fair Value of Assets and Liabilities (Details) - Available-For-Sale Securities [Member] - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
U.S. Treasury and Government Agencies [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | $ 14,166 | $ 12,708 |
Mortgage-backed securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 64,731 | 56,762 |
State and political subdivisions [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 13,090 | 13,250 |
Equity securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 70 | |
Interest rate contracts - assets [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 1,144 | 698 |
Interest rate contracts - liabilities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | (1,144) | (698) |
Level 1 [Member] | U.S. Treasury and Government Agencies [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 1 [Member] | Mortgage-backed securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 1 [Member] | State and political subdivisions [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 1 [Member] | Equity securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 1 [Member] | Interest rate contracts - assets [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 1 [Member] | Interest rate contracts - liabilities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 2 [Member] | U.S. Treasury and Government Agencies [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 14,166 | 12,708 |
Level 2 [Member] | Mortgage-backed securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 64,731 | 56,762 |
Level 2 [Member] | State and political subdivisions [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 13,090 | 13,250 |
Level 2 [Member] | Equity securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 70 | |
Level 2 [Member] | Interest rate contracts - assets [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | 1,144 | 698 |
Level 2 [Member] | Interest rate contracts - liabilities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | (1,144) | (698) |
Level 3 [Member] | U.S. Treasury and Government Agencies [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 3 [Member] | Mortgage-backed securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 3 [Member] | State and political subdivisions [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 3 [Member] | Equity securities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 3 [Member] | Interest rate contracts - assets [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring | ||
Level 3 [Member] | Interest rate contracts - liabilities [Member] | ||
Summary of fair value measurements of assets measured at fair value on a recurring basis | ||
Assets, Fair value, Recurring |
Fair Value of Assets and Liab43
Fair Value of Assets and Liabilities (Details 1) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 |
Impaired Loans [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | $ 237 | $ 982 |
Impaired Loans [Member] | Level 1 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | ||
Impaired Loans [Member] | Level 2 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | ||
Impaired Loans [Member] | Level 3 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | 237 | 982 |
Mortgage Servicing Rights [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | 754 | 1,490 |
Mortgage Servicing Rights [Member] | Level 1 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | ||
Mortgage Servicing Rights [Member] | Level 2 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | ||
Mortgage Servicing Rights [Member] | Level 3 [Member] | ||
Summary of fair value measurements of assets measured at fair value on a non-recurring basis | ||
Assets, Fair value, Nonrecurring | $ 754 | $ 1,490 |
Fair Value of Assets and Liab44
Fair Value of Assets and Liabilities (Details 2) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2018 | Dec. 31, 2017 | |
Collateral-dependent impaired loans [Member] | Comparability adjustments (%) [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | $ 237 | $ 982 |
Fair Value Measurements, Valuation Technique | Market comparable properties | Market comparable properties |
Fair Value Measurements, Unobservable Inputs | Comparability adjustments (%) | Comparability adjustments (%) |
Fair Value Measurements, Range | 20.00% | |
Mortgage servicing rights [Member] | Discount Rate [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | $ 754 | $ 1,490 |
Fair Value Measurements, Valuation Technique | Discounted cash flow | Discounted cash flow |
Fair Value Measurements, Unobservable Inputs | Discount Rate | Discount Rate |
Fair Value Measurements, Range | 10.15% | 9.65% |
Mortgage servicing rights [Member] | Constant prepayment rate [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value Measurements, Unobservable Inputs | Constant prepayment rate | Constant prepayment rate |
Fair Value Measurements, Range | 6.39% | 7.51% |
Mortgage servicing rights [Member] | P&I earnings credit [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value Measurements, Unobservable Inputs | P&I earnings credit | P&I earnings credit |
Fair Value Measurements, Range | 1.88% | 1.56% |
Mortgage servicing rights [Member] | T&I earnings credit [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value Measurements, Unobservable Inputs | T&I earnings credit | T&I earnings credit |
Fair Value Measurements, Range | 2.62% | 2.13% |
Mortgage servicing rights [Member] | Inflation for cost of servicing [Member] | ||
Quantitative information about unobservable inputs used in recurring and nonrecurring fair value measurements | ||
Fair Value Measurements, Unobservable Inputs | Inflation for cost of servicing | Inflation for cost of servicing |
Fair Value Measurements, Range | 1.50% | 1.50% |
Fair Value of Assets and Liab45
Fair Value of Assets and Liabilities (Details 3) - USD ($) $ in Thousands | Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 | Dec. 31, 2016 |
Financial assets | ||||
Cash and cash equivalents | $ 48,329 | $ 26,616 | $ 45,740 | $ 17,012 |
Loans held for sale | 8,893 | 3,940 | ||
Loans, net of allowance for loan losses | 698,988 | 688,685 | ||
Federal Reserve and FHLB Bank stock | 3,748 | 3,748 | ||
Accrued interest receivable | 1,925 | 1,825 | ||
Financial liabilities | ||||
Deposits | 748,795 | 729,600 | ||
FHLB advances | 18,500 | 18,500 | ||
Repurchase agreements | 18,500 | 18,500 | ||
Trust preferred securities | 10,310 | 10,310 | ||
Accrued interest payable | 633 | 592 | ||
Level 1 [Member] | ||||
Financial assets | ||||
Cash and cash equivalents | 48,329 | 26,616 | ||
Loans held for sale | ||||
Loans, net of allowance for loan losses | ||||
Federal Reserve and FHLB Bank stock | ||||
Accrued interest receivable | ||||
Financial liabilities | ||||
Deposits | 531,391 | 511,782 | ||
FHLB advances | ||||
Repurchase agreements | ||||
Trust preferred securities | ||||
Accrued interest payable | ||||
Level 2 [Member] | ||||
Financial assets | ||||
Cash and cash equivalents | ||||
Loans held for sale | 9,058 | 4,041 | ||
Loans, net of allowance for loan losses | ||||
Federal Reserve and FHLB Bank stock | 3,748 | 3,748 | ||
Accrued interest receivable | 1,925 | 1,825 | ||
Financial liabilities | ||||
Deposits | 215,158 | 220,823 | ||
FHLB advances | 14,505 | 15,082 | ||
Repurchase agreements | 18,319 | 18,385 | ||
Trust preferred securities | 9,446 | 9,673 | ||
Accrued interest payable | 633 | 592 | ||
Level 3 [Member] | ||||
Financial assets | ||||
Cash and cash equivalents | ||||
Loans held for sale | ||||
Loans, net of allowance for loan losses | 684,348 | 686,940 | ||
Federal Reserve and FHLB Bank stock | ||||
Accrued interest receivable | ||||
Financial liabilities | ||||
Deposits | ||||
FHLB advances | ||||
Repurchase agreements | ||||
Trust preferred securities | ||||
Accrued interest payable |
Share Based Compensation (Detai
Share Based Compensation (Details) $ / shares in Units, $ in Thousands | 3 Months Ended |
Mar. 31, 2018USD ($)$ / sharesshares | |
Share Based Compensation [Abstract] | |
Shares Outstanding, December 31, 2017 | shares | 92,500 |
Shares Granted | shares | |
Shares Exercised | shares | (5,750) |
Shares Forfeited | shares | |
Shares Expired | shares | |
Shares Outstanding, March 31, 2018 | shares | 86,750 |
Shares Exercisable, March 31, 2018 | shares | 86,750 |
Weighted-Average Exercise Price Outstanding, December 31, 2017 | $ / shares | $ 6.97 |
Weighted-Average Exercise Price Granted | $ / shares | |
Weighted-Average Exercise Price Exercised | $ / shares | 6.98 |
Weighted-Average Exercise Price Forfeited | $ / shares | |
Weighted-Average Exercise Price Expired | $ / shares | |
Weighted-Average Exercise Price Outstanding, March 31, 2018 | $ / shares | 6.97 |
Weighted-Average Exercise Price Exercisable, March 31, 2018 | $ / shares | $ 6.97 |
Weighted-Average Remaining Term Outstanding, March 31, 2018 | 1 year 10 months 14 days |
Weighted-Average Remaining Term Exercisable, March 31, 2018 | 1 year 10 months 14 days |
Aggregate Intrinsic Value, Outstanding, March 31, 2018 | $ | $ 1,001 |
Aggregate Intrinsic Value, Exercisable, March 31, 2018 | $ | $ 1,001 |
Share Based Compensation (Det47
Share Based Compensation (Details 1) - Restricted Stock [Member] | 3 Months Ended |
Mar. 31, 2018$ / sharesshares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Nonvested, December 31, 2017 | shares | 52,258 |
Nonvested Shares Granted | shares | 15,268 |
Nonvested Shares, Vested | shares | (21,632) |
Nonvested Shares, Forfeited | shares | |
Nonvested Shares, March 31, 2018 | shares | 45,894 |
Nonvested Weighted-Average Value per Share, December 31, 2017 | $ / shares | $ 14.91 |
Nonvested Weighted-Average Value per Share, Granted | $ / shares | 17.60 |
Nonvested Weighted-Average Value per Share, Vested | $ / shares | 13.95 |
Nonvested Weighted-Average Value per Share, Forfeited | $ / shares | |
Nonvested Weighted-Average Value per Share, March 31, 2018 | $ / shares | $ 16.26 |
Share Based Compensation (Det48
Share Based Compensation (Details Textual) - USD ($) $ in Thousands | Feb. 05, 2013 | Apr. 30, 2017 | Mar. 31, 2018 |
Share Based Compensation (Textual) | |||
Shares available for grants of awards | |||
Total intrinsic value | $ 60 | ||
Option exercised shares | 5,750 | ||
Cash received from exercised options | $ 40 | ||
2008 Stock Incentive Plan [Member] | |||
Share Based Compensation (Textual) | |||
SAR and common restricted stock, shares | 250,000 | ||
Option awards vesting period | 5 years | ||
Option awards contractual terms | 10 years | ||
2017 Stock Incentive Plan [Member] | |||
Share Based Compensation (Textual) | |||
SAR and common restricted stock, shares | 500,000 | ||
Shares available for grants of awards | 500,000 | 17,268 | |
Restricted Stock [Member] | |||
Share Based Compensation (Textual) | |||
Option awards vesting period | 4 years | ||
Compensation cost charged against income | $ 80 | ||
Total income tax benefit recognized in income statement for share-based compensation arrangements | $ 30 | ||
Weighted-average period term | 1 year 10 months 25 days | ||
Total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under plan | $ 700 |
Equity Capital (Details)
Equity Capital (Details) - USD ($) $ / shares in Units, $ in Thousands | Feb. 09, 2018 | Mar. 31, 2018 | Mar. 31, 2017 |
Equity Capital [Abstract] | |||
Shares issued and sold an aggregate | 1,666,666 | ||
Shares per price | $ 18 | ||
Gross proceeds amount | $ 30,000 | $ 27,912 | |
Realized net proceeds | $ 27,900 |