Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2017 | May 04, 2017 | |
Document And Entity Information [Abstract] | ||
Entity Registrant Name | CORTLAND BANCORP INC | |
Entity Central Index Key | 774,569 | |
Document Type | 10-Q | |
Trading Symbol | CLDB | |
Document Period End Date | Mar. 31, 2017 | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q1 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 4,433,598 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
ASSETS | ||
Cash and due from banks | $ 7,536 | $ 7,021 |
Interest-earning deposits | 8,394 | 8,330 |
Total cash and cash equivalents | 15,930 | 15,351 |
Investment securities available-for-sale (Note 3) | 165,099 | 179,219 |
Loans held for sale | 2,436 | 4,554 |
Total loans (Note 4) | 397,087 | 419,768 |
Less allowance for loan losses (Note 4) | (4,855) | (4,868) |
Net loans | 392,232 | 414,900 |
Premises and equipment | 9,315 | 9,132 |
Bank-owned life insurance | 17,451 | 17,376 |
Other assets | 17,430 | 14,652 |
Total assets | 619,893 | 655,184 |
LIABILITIES | ||
Noninterest-bearing deposits | 111,952 | 117,225 |
Interest-bearing deposits | 405,400 | 422,625 |
Total deposits | 517,352 | 539,850 |
Short-term borrowings | 2,281 | 2,702 |
Federal Home Loan Bank advances - short term | 11,000 | 23,000 |
Federal Home Loan Bank advances - long term | 17,000 | 17,500 |
Subordinated debt (Note 7) | 5,155 | 5,155 |
Other liabilities | 9,051 | 9,307 |
Total liabilities | 561,839 | 597,514 |
SHAREHOLDERS’ EQUITY | ||
Common stock - $5.00 stated value - authorized 20,000,000 shares; issued 4,728,267 shares in 2017 and 2016; outstanding shares, 4,434,887 in 2017 and 4,420,255 in 2016 | 23,641 | 23,641 |
Additional paid-in capital | 20,899 | 20,878 |
Retained earnings | 21,822 | 21,485 |
Accumulated other comprehensive loss | (2,962) | (2,961) |
Treasury stock, at cost, 293,380 shares in 2017 and 308,012 in 2016 | (5,346) | (5,373) |
Total shareholders’ equity | 58,054 | 57,670 |
Total liabilities and shareholders’ equity | $ 619,893 | $ 655,184 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) (Unaudited) - $ / shares | Mar. 31, 2017 | Dec. 31, 2016 |
Statement Of Financial Position [Abstract] | ||
Common stock, shares authorized | 20,000,000 | 20,000,000 |
Common stock, stated value | $ 5 | $ 5 |
Common stock, shares issued | 4,728,267 | 4,728,267 |
Common stock, shares outstanding | 4,434,887 | 4,420,255 |
Treasury stock, shares | 293,380 | 308,012 |
Consolidated Statements of Inco
Consolidated Statements of Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
INTEREST INCOME | ||
Interest and fees on loans | $ 4,618 | $ 4,386 |
Interest and dividends on investment securities: | ||
Taxable interest | 566 | 555 |
Nontaxable interest | 469 | 412 |
Dividends | 27 | 28 |
Other interest income | 16 | 12 |
Total interest income | 5,696 | 5,393 |
INTEREST EXPENSE | ||
Deposits | 586 | 486 |
Short-term borrowings | 1 | 1 |
Federal Home Loan Bank advances - short term | 37 | 15 |
Federal Home Loan Bank advances - long term | 104 | 164 |
Subordinated debt | 31 | 26 |
Total interest expense | 759 | 692 |
Net interest income | 4,937 | 4,701 |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 4,937 | 4,701 |
NON-INTEREST INCOME | ||
Fees for customer services | 508 | 515 |
Investment securities available-for-sale gains, net | 9 | 358 |
Trading security losses, net | (34) | |
Mortgage banking gains, net | 194 | 349 |
Earnings on bank-owned life insurance | 75 | 81 |
Wealth management | 7 | 21 |
Other non-interest income | 107 | 117 |
Total non-interest income | 900 | 1,407 |
NON-INTEREST EXPENSES | ||
Salaries and employee benefits | 2,742 | 2,398 |
Occupancy and equipment | 615 | 527 |
State and local taxes | 115 | 112 |
FDIC insurance | 53 | 81 |
Professional fees | 161 | 195 |
Advertising and marketing | 102 | 121 |
Losses from the extinguishment of debt | 242 | |
Data processing fees | 61 | 62 |
Other operating expenses | 798 | 746 |
Total non-interest expenses | 4,647 | 4,484 |
INCOME BEFORE FEDERAL INCOME TAX EXPENSE | 1,190 | 1,624 |
Federal income tax expense | 190 | 262 |
NET INCOME | $ 1,000 | $ 1,362 |
EARNINGS PER SHARE BASIC AND DILUTED | $ 0.23 | $ 0.31 |
CASH DIVIDENDS DECLARED PER SHARE | $ 0.15 | $ 0.07 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Statement Of Income And Comprehensive Income [Abstract] | ||
Net income | $ 1,000 | $ 1,362 |
Securities available for sale: | ||
Unrealized holding gains on available-for-sale securities | 15 | 1,146 |
Tax effect | (5) | (390) |
Reclassification adjustment for net gains realized in net income | (9) | (358) |
Tax effect | 3 | 122 |
Total securities available-for-sale | 4 | 520 |
Change in post-retirement obligations | (5) | 13 |
Total other comprehensive (loss) income | (1) | 533 |
Total comprehensive income | $ 999 | $ 1,895 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock |
Beginning balance at Dec. 31, 2015 | $ 56,684 | $ 23,641 | $ 20,833 | $ 17,851 | $ (238) | $ (5,403) |
Net income | 1,362 | 1,362 | ||||
Other comprehensive income (loss) | 533 | 533 | ||||
Cash dividend declared ($0.07 per share) | (309) | (309) | ||||
Ending balance at Mar. 31, 2016 | 58,270 | 23,641 | 20,833 | 18,904 | 295 | (5,403) |
Beginning balance at Dec. 31, 2016 | 57,670 | 23,641 | 20,878 | 21,485 | (2,961) | (5,373) |
Net income | 1,000 | 1,000 | ||||
Other comprehensive income (loss) | (1) | (1) | ||||
Cash dividend declared ($0.07 per share) | (663) | (663) | ||||
Equity compensation | 48 | 21 | 27 | |||
Ending balance at Mar. 31, 2017 | $ 58,054 | $ 23,641 | $ 20,899 | $ 21,822 | $ (2,962) | $ (5,346) |
Consolidated Statements of Cha7
Consolidated Statements of Changes in Shareholders' Equity (Parenthetical) (Unaudited) - $ / shares | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Statement Consolidated Statements Of Changes In Shareholders Equity Parenthetical Unaudited [Abstract] | ||
Cash dividend declared per share | $ 0.15 | $ 0.07 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Net cash flow from operating activities | ||
Net cash flow (deficit) from operating activities | $ 1,221 | $ (25) |
Cash flow from investing activities | ||
Purchases of available-for-sale securities | (6,421) | (35,045) |
Proceeds from sale of available-for-sale securities | 15,725 | 26,505 |
Proceeds from call, maturity and principal payments on available-for-sale securities | 4,357 | 5,287 |
Net decrease in loans made to customers | 22,188 | 20,405 |
Proceeds from sale of other real estate | 61 | |
Proceeds from bank-owned life insurance | 280 | |
Purchases of premises and equipment | (409) | (31) |
Net cash flow from investing activities | 35,440 | 17,462 |
Cash deficit from financing activities | ||
Net decrease in deposit accounts | (22,498) | (14,463) |
Net change in short term borrowings | (421) | 1,109 |
Net change in Federal Home Loan Bank advances - short term | (12,000) | (5,000) |
Repayments of Federal Home Loan Bank advances - long term | (4,500) | (4,500) |
Proceeds from Federal Home Loan Bank advances - long term | 4,000 | |
Dividends paid | (663) | (309) |
Net cash deficit from financing activities | (36,082) | (23,163) |
Net change in cash and cash equivalents | 579 | (5,726) |
Cash and cash equivalents | ||
Beginning of period | 15,351 | 18,496 |
End of period | 15,930 | 12,770 |
Cash paid during the period for: | ||
Interest | 752 | 678 |
Transfer of loans to other real estate owned | $ 480 | $ 47 |
Basis of Presentation and Recla
Basis of Presentation and Reclassifications | 3 Months Ended |
Mar. 31, 2017 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Basis of Presentation and Reclassifications | 1.) Basis of Presentation and Reclassifications: The accompanying unaudited consolidated financial statements of Cortland Bancorp (the Company) and the Cortland Savings and Banking Company (the Bank) have been prepared in accordance with accounting principles generally accepted in the United States (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring items) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017. These interim unaudited consolidated financial statements should be read in conjunction with our annual audited financial statements as of December 31, 2016, included in our Form 10-K for the year ended December 31, 2016, filed with the United States Securities and Exchange Commission. The accompanying Consolidated Balance Sheets at December 31, 2016, has been derived from the audited Consolidated Balance Sheets but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Certain items contained in the 2016 financial statements have been reclassified to conform to the presentation for 2017. Such reclassifications had no effect on the net results of operations or shareholders’ equity. |
Authoritative Accounting Guidan
Authoritative Accounting Guidance | 3 Months Ended |
Mar. 31, 2017 | |
New Accounting Pronouncements And Changes In Accounting Principles [Abstract] | |
Authoritative Accounting Guidance | 2.) Authoritative Accounting Guidance: In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this Update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606). The amendments in this Update defer the effective date of ASU 2014-09 for all entities by one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. All other entities should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. This Update is not expected to have a significant impact on the Company’s financial statements. In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815) . Topic 815 For public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. For all other entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within fiscal years In March 2016, the FASB issued ASU 2016-06, Derivatives and Hedging (Topic 815) For public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. For entities other than public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within fiscal years beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. This Update is not expected to have a significant impact on the Company’s financial statements. In March 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718) Share-Based Payment for any entity in any interim or annual period. This Update is not expected to have a significant impact on the Company’s financial statements. In May 2016, the FASB issued ASU 2016-11, Revenue Recognition (Topic 605) and Derivative and Hedging (Topic 815 In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments We expect to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments In October 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230) In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805), Clarifying the Definition of a Business In January 2017, the FASB issued ASU 2017-03, Accounting Changes and Error Corrections (Topic 250) and Investments—Equity Method and Joint Ventures (Topic 323), Amendments to SEC Paragraphs Pursuant to Staff Announcements at the September 22, 2016 and November 17, 2016 EITF Meetings. Revenue from Contracts with Customers (Topic 606) Leases (Topic 842) Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment To simplify the subsequent measurement of goodwill, the FASB eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting units fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. A public business entity that is a U.S. Securities and Exchange Commission (“SEC”) filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. A public business entity that is not an SEC filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2020. All other entities, including not-for-profit entities, that are adopting the amendments in this Update should do so for their annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2021. In February 2017, the FASB issued ASU 2017-05, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) This Update is not expected to have a significant impact on the Company’s financial statements. In February 2017, the FASB issued ASU 2017-06 , Plan Accounting: Defined Benefit Pension Plans (Topic 960), Defined Contribution Pension Plans (Topic 962), and Health and Welfare Benefit Plans (Topic 965) This Update relates primarily to the reporting by an employee benefit plan for its interest in a master trust, which is a trust for which a regulated financial institution serves as a trustee or custodian and in which assets of more than one plan sponsored by a single employer or by a group of employers under common control are held. For each master trust in which a plan holds an interest, the amendments in this Update require a plan's interest in that master trust and any change in that interest to be presented in separate line items in the statement of net assets available for benefits and in the statement of changes in net assets available for benefits, respectively. The amendments in this Update remove the requirement to disclose the percentage interest in the master trust for plans with divided interests and require that all plans disclose the dollar amount of their interest in each of those general types of investments, which supplements the existing requirement to disclose the master trusts balances in each general type of investments. There are also increased disclosure requirements for investments in master trusts. The amendments in this Update are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. This Update is not expected to have a significant impact on the Company’s financial statements. In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). The amendments in this Update shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beg For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this Update on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. This Update is not expected to have a significant impact on the Company’s financial statements. |
Investment Securities
Investment Securities | 3 Months Ended |
Mar. 31, 2017 | |
Investments Debt And Equity Securities [Abstract] | |
Investment Securities | 3.) Investment Securities: Investments in debt and equity securities are classified as held-to-maturity, available-for-sale or trading. Securities classified as held-to-maturity are those that management has the positive intent and ability to hold to maturity. Securities classified as available-for-sale are those that could be sold for liquidity, investment management, or similar reasons, even though management has no present intentions to do so. Securities classified as trading are those that management has bought principally for the purpose of selling in the near term. The Company currently has no securities classified as held-to-maturity or trading. Available-for-sale securities, other than regulatory stock, are carried at fair value with unrealized gains and losses recorded as a separate component of shareholders’ equity, net of tax. Realized gains or losses on dispositions are based on net proceeds and the adjusted carrying amount of securities sold, using the specific identification method. Interest income includes amortization of purchase premium or discount and is amortized on the level-yield method without anticipating payments, except for U.S. Government mortgage-backed and related securities where twelve months of historical prepayments are taken into consideration. Trading securities are carried at fair value with valuation adjustments included in other non-interest income. The regulatory stock is carried at cost (its redeemable value) and the Company is required to hold such investments as a condition of membership in order to transact business with the Federal Home Loan Bank (FHLB) of Cincinnati and the Federal Reserve Bank (FRB). The stock is bought from and sold to the correspondent institutions based upon its par value. The stock cannot be traded or sold in any market and as such is classified as restricted stock, carried at cost (its redeemable value) and evaluated by management. The stock’s value is determined by the ultimate recoverability of the par value rather than by recognizing temporary declines. The determination of whether the par value will ultimately be recovered is influenced by criteria such as the following: (a) the significance of the decline in net assets of the FHLB and FRB as compared to the capital stock amount and the length of time this situation has persisted, (b) commitments by the FHLB and FRB to make payments required by law or regulation and the level of such payments in relation to the operating performance, (c) the impact of legislative and regulatory changes on the customer base of the FHLB and FRB and (d) the liquidity position of the FHLB and FRB. The Company does not consider these investments to be other-than-temporarily impaired at March 31, 2017. Securities are evaluated periodically to determine whether a decline in value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, along with the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline in value is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable and that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Unrealized losses on available-for-sale investments have not been recognized into income. However, once a decline in value is determined to be other-than-temporary, the credit related other-than-temporary impairment (OTTI) is recognized in earnings while the non-credit related OTTI on securities not expected to be sold is recognized in other comprehensive income (loss). The following table is a summary of investment securities available-for-sale: (Amounts in thousands) March 31, 2017 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value U.S. Government agencies and corporations $ 8,170 $ 25 $ 182 $ 8,013 Obligations of states and political subdivisions 63,847 460 1,909 62,398 U.S. Government-sponsored mortgage-backed securities 74,307 30 1,516 72,821 U.S. Government-sponsored collateralized mortgage obligations 7,425 — 126 7,299 U.S. Government-guaranteed small business administration pools 11,552 — 392 11,160 Trust preferred securities 1,619 — 792 827 Total debt securities 166,920 515 4,917 162,518 Federal Home Loan Bank (FHLB) stock 2,355 — — 2,355 Federal Reserve Bank (FRB) stock 226 — — 226 Total regulatory stock 2,581 — — 2,581 Total investment securities available-for-sale $ 169,501 $ 515 $ 4,917 $ 165,099 (Amounts in thousands) December 31, 2016 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value U.S. Government agencies and corporations $ 8,165 $ 3 $ 180 $ 7,988 Obligations of states and political subdivisions 68,219 582 2,031 66,770 U.S. Government-sponsored mortgage-backed securities 81,281 32 1,546 79,767 U.S. Government-sponsored collateralized mortgage obligations 9,504 — 155 9,349 U.S. Government-guaranteed small business administration pools 12,255 1 317 11,939 Trust preferred securities 1,620 — 795 825 Total debt securities 181,044 618 5,024 176,638 Federal Home Loan Bank (FHLB) stock 2,355 — — 2,355 Federal Reserve Bank (FRB) stock 226 — — 226 Total regulatory stock 2,581 — — 2,581 Total investment securities available-for-sale $ 183,625 $ 618 $ 5,024 $ 179,219 Trading securities were an investment in obligations of states and political subdivisions, government and agency bonds, short-term government bonds and include cash equivalent investments for trading liquidity. In the second quarter of 2016, management decided to cease its trading activities and liquidated the investments that were in the trading account. The interest rates and economic environment mitigated the opportunities to generate revenues with a trading strategy. At March 31, 2017 and December 31, 2016, the trading account was fully liquidated. Both realized and unrealized gains and losses are included in the Consolidated Statements of Income as shown in the following table. (Amounts in thousands) Three Months Ended March 31, 2016 Unrealized gains $ 9 Unrealized losses (34 ) Net unrealized losses (25 ) Net realized losses (9 ) Trading securities losses, net $ (34 ) The amortized cost and fair value of debt securities at March 31, 2017, by contractual maturity, are shown below. Actual maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. (Amounts in thousands) Amortized Cost Fair Value Due in one year or less $ — $ — Due after one year through five years 829 855 Due after five years through ten years 15,201 15,243 Due after ten years 69,158 66,300 Total 85,188 82,398 U.S. Government-sponsored mortgage-backed and related securities 81,732 80,120 Total debt securities $ 166,920 $ 162,518 The table below sets forth the proceeds and gains or losses realized on available for sale securities sold or called for the periods presented: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Proceeds on securities sold $ 15,725 $ 26,505 Gross realized gains 146 435 Gross realized losses 137 77 Investment securities with a carrying value of approximately $105.4 million at March 31, 2017 and $111.5 million at December 31, 2016 were pledged to secure deposits and for other purposes. The remaining securities provide an adequate level of liquidity. The following is a summary of the fair value of available-for-sale securities with unrealized losses and an aging of those unrealized losses at March 31, 2017: (Amounts in thousands) Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses U.S. Government agencies and corporations $ 4,818 $ 182 $ — $ — $ 4,818 $ 182 Obligations of states and political subdivisions 40,122 1,901 449 8 40,571 1,909 U.S. Government-sponsored mortgage-backed securities 55,549 1,277 7,786 239 63,335 1,516 U.S. Government-sponsored collateralized mortgage obligations 7,299 126 — — 7,299 126 U.S. Government-guaranteed small business administration pools 11,160 392 — — 11,160 392 Trust preferred securities — — 827 792 827 792 Total $ 118,948 $ 3,878 $ 9,062 $ 1,039 $ 128,010 $ 4,917 The above table comprises 113 investment securities where the fair value is less than the related amortized cost. The following is a summary of the fair value of available-for-sale securities with unrealized losses and an aging of those unrealized losses at December 31, 2016: (Amounts in thousands) Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses U.S. Government agencies and corporations $ 7,643 $ 180 $ — $ — $ 7,643 $ 180 Obligations of states and political subdivisions 41,668 2,031 — — 41,668 2,031 U.S. Government-sponsored mortgage-backed securities 68,386 1,487 2,044 59 $ 70,430 1,546 U.S. Government-sponsored collateralized mortgage obligations 9,350 155 — — 9,350 155 U.S. Government-guaranteed small business administration pools 8,757 317 — — $ 8,757 317 Trust preferred securities — — 825 795 825 795 Total $ 135,804 $ 4,170 $ 2,869 $ 854 $ 138,673 $ 5,024 The above table comprises 122 investment securities where the fair value is less than the related amortized cost. The trust preferred securities with an unrealized loss represent pools of trust preferred debt issued primarily by bank holding companies. The unrealized losses on the Company’s investment in U.S. Government agencies and corporations, obligations of states and political subdivisions, U.S. Government-sponsored mortgage-backed securities, U.S. Government-sponsored collateralized mortgage obligations and U.S. Government-guaranteed small business administration pools were caused by changes in market rates and related spreads. The significant increase in unrealized losses beginning in 2016 is a direct result of the spike in interest rates immediately following the election results. It is expected that the securities would not be settled at less than the amortized cost of the Company’s investment because the decline in fair value is attributable to changes in interest rates and relative spreads and not credit quality. Also, except for the securities described below, the Company does not intend to sell those investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of its amortized cost basis less any current period credit loss. The Company does not consider these investments to be other-than-temporarily impaired at March 31, 2017. Securities Deemed to be Other-Than-Temporarily Impaired The Company reviews investment debt securities on an ongoing basis for the presence of other-than-temporary impairment (OTTI) with formal reviews performed quarterly. For debt securities in an unrealized loss position, management assesses whether (a) it has the intent to sell the debt security or (b) it is more-likely-than-not that it will be required to sell the debt security before its anticipated recovery. If either of these conditions is met, an OTTI on the security must be recognized. In instances in which a determination is made that a credit loss (defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis) exists but the entity does not intend to sell the debt security and it is not more-likely-than-not that the entity will be required to sell the debt security before the anticipated recovery of its remaining amortized cost basis (i.e., the amortized cost basis less any current-period credit loss), the Company presents the amount of the OTTI recognized in the Consolidated Statements of Income. In these instances, the impairment is separated into (a) the amount of the total impairment related to the credit loss, and (b) the amount of the total impairment related to all other factors. The amount of the total OTTI related to the credit loss is recognized in earnings. The amount of the total impairment related to all other factors is recognized in other comprehensive income. The total other-than-temporary impairment is presented in the Consolidated Statements of Income with an offset for the amount of the total other-than-temporary impairment that is recognized in other comprehensive income. As more fully disclosed in Note 9, the Company assessed the impairment of trust preferred securities currently in an illiquid market. The Company records impairment credit losses in earnings (before tax) and non-credit impairment losses in other comprehensive income (loss) (before tax). Through the impairment assessment process, there was no OTTI loss recognized in the three months ended March 31, 2017 and 2016. The following provides a cumulative rollforward of credit losses recognized in earnings for trust preferred securities held. (Amounts in thousands) Three Months Ended March 31, 2017 2016 Beginning balance $ 140 $ 140 Reduction for debt securities for which other-than-temporary impairment has been previously recognized and there is no related other comprehensive income — — Credit losses on debt securities for which other-than-temporary impairment has not been previously recognized — — Additional credit losses on debt securities for which other-than- temporary impairment was previously recognized — — Sale of debt securities — — Ending balance $ 140 $ 140 At March 31, 2017 and December 31, 2016, there were $827,000 and $825,000, respectively, of investment securities considered to be in non-accrual status. This balance is comprised of two trust preferred securities at March 31, 2017. As a result of the delay in the collection of interest payments, management placed these securities in non-accrual status. Current estimates indicate that the interest payment delays may exceed ten years. |
Loans and Allowance for Loan Lo
Loans and Allowance for Loan Losses | 3 Months Ended |
Mar. 31, 2017 | |
Receivables [Abstract] | |
Loans and Allowance for Loan Losses | 4.) Loans and Allowance for Loan Losses: The Company, through the Bank, grants residential, consumer and commercial loans to customers located primarily in Northeastern Ohio and Western Pennsylvania. The following represents the composition of the loan portfolio for the period ending: (Amounts in thousands) March 31, 2017 December 31, 2016 Balance % Balance % Commercial $ 64,555 16.3 $ 96,281 22.9 Commercial real estate 245,875 61.9 238,692 56.9 Residential real estate 58,976 14.8 57,008 13.6 Consumer - home equity 24,573 6.2 25,061 6.0 Consumer - other 3,108 0.8 2,726 0.6 Total loans $ 397,087 $ 419,768 Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and losses inherent in the loan portfolio. For purposes of determining the allowance for loan losses, the Company has segmented loans in the portfolio by product type. Loans are segmented into the following pools: commercial loans, commercial real estate loans, residential real estate loans and consumer loans. The Company also sub-segments the consumer loan portfolio into the following two classes: home equity loans and other consumer loans. Historical loss percentages for each risk category are calculated and used as the basis for calculating allowance allocations. These historical loss percentages are calculated over multiple periods for all portfolio segments. Management evaluates these results and utilizes the most reflective period in the calculation. Certain qualitative factors are then added to the historical allocation percentage to get the adjusted factor. These factors include, but are not limited to, the following: Factor Considered: Risk Trend: Levels of and trends in charge-offs, classifications and non-accruals Stable Trends in volume and terms Stable Changes in lending policies and procedures Stable Experience, depth and ability of management, including loan review function Stable Economic trends, including valuation of underlying collateral Stable Concentrations of credit Stable The following factors are analyzed and applied to loans internally graded with higher credit risk in addition to the above factors for non-classified loans: Factor Considered: Risk Trend: Levels and trends in classification Increasing Declining trends in financial performance Stable Structure and lack of performance measures Stable Migration between risk categories Increasing The provision charged to operations can be allocated to a loan classification either as a positive or negative value as a result of any material changes to: net charge-offs or recovery which influence the historical allocation percentage, qualitative risk factors or loan balances. The following is an analysis of changes in the allowance for loan losses for the periods ended: (Amounts in thousands) March 31, 2017 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Balance at beginning of period $ 1,394 $ 3,072 $ 163 $ 150 $ 89 $ 4,868 Loan charge-offs — (93 ) — — (44 ) (137 ) Recoveries 108 — — 2 14 124 Net loan recoveries (charge-offs) 108 (93 ) — 2 (30 ) (13 ) Provision charged to operations (256 ) 247 (21 ) (4 ) 34 — Balance at end of period $ 1,246 $ 3,226 $ 142 $ 148 $ 93 $ 4,855 (Amounts in thousands) March 31, 2016 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Balance at beginning of period $ 1,977 $ 2,926 $ 153 $ 52 $ 86 $ 5,194 Loan charge-offs — — — — (39 ) (39 ) Recoveries — 1 — 4 20 25 Net loan recoveries (charge-offs) — 1 — 4 (19 ) (14 ) Provision charged to operations 8 (24 ) 1 (3 ) 18 — Balance at end of period $ 1,985 $ 2,903 $ 154 $ 53 $ 85 $ 5,180 The total allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the consolidated balance sheet date. The following tables present a full breakdown by portfolio classification of the allowance for loan losses and the recorded investment in loans at March 31, 2017 and December 31, 2016: (Amounts in thousands) March 31, 2017 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 178 $ — $ — $ — $ 178 Collectively evaluated for impairment 1,246 3,048 142 148 93 4,677 Total ending allowance balance $ 1,246 $ 3,226 $ 142 $ 148 $ 93 $ 4,855 Loan Portfolio: Individually evaluated for impairment $ 93 $ 6,021 $ — $ — $ — $ 6,114 Collectively evaluated for impairment 64,462 239,854 58,976 24,573 3,108 390,973 Total ending loans balance $ 64,555 $ 245,875 $ 58,976 $ 24,573 $ 3,108 $ 397,087 (Amounts in thousands) December 31, 2016 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 178 $ — $ — $ — $ 178 Collectively evaluated for impairment 1,394 2,894 163 150 89 4,690 Total ending allowance balance $ 1,394 $ 3,072 $ 163 $ 150 $ 89 $ 4,868 Loan Portfolio: Individually evaluated for impairment $ 106 $ 6,860 $ — $ — $ — $ 6,966 Collectively evaluated for impairment 96,175 231,832 57,008 25,061 2,726 412,802 Total ending loans balance $ 96,281 $ 238,692 $ 57,008 $ 25,061 $ 2,726 $ 419,768 The decrease in commercial loan balances from year-end was due in part to 60-day or less term commercial loans for a total of $29.7 million that closed in December 2016 and were fully secured by segregated deposit accounts with the Bank. The loans matured in the first quarter of 2017. The decrease in the allowance for commercial loans is due to net recoveries of $108,000 and the decrease in the historical factor. The increase in the provision for commercial real estate loans is due mainly to an increase in the historical factor along with an increase in loan charge-offs. The amount of net charge-offs also impacts the provision charged to operations for any category of loans. Charge-offs affect the historical rate applied to each category, and the amount needed to replenish the amount charged-off, which impacted home equity and consumer loans as well as commercial real estate loans. The following tables represent credit exposures by internally assigned grades for March 31, 2017 and December 31, 2016. The grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Company’s internal credit risk grading system is based on experiences with similarly graded loans. The Company’s internally assigned grades are as follows: Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral. Within this category, there are grades of exceptional, quality, acceptable and pass monitor. Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected. Substandard – loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset but with the severity which makes collection in full highly questionable and improbable, based on existing circumstances. Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted. This rating does not mean that the assets have no recovery or salvage value but rather that the assets should be charged off now, even though partial or full recovery may be possible in the future. The following table is a summary of credit quality indicators by internally assigned grades as of March 31, 2017 and December 31, 2016: (Amounts in thousands) Commercial Commercial real estate March 31, 2017 Pass $ 45,817 $ 210,455 Special Mention 15,366 28,370 Substandard 3,372 7,050 Doubtful — — Ending Balance $ 64,555 $ 245,875 (Amounts in thousands) Commercial Commercial real estate December 31, 2016 Pass $ 80,644 $ 208,337 Special Mention 12,836 22,633 Substandard 2,801 7,722 Doubtful — — Ending Balance $ 96,281 $ 238,692 The Company evaluates the classification of consumer, home equity and residential loans primarily on a pooled basis. If the Company becomes aware that adverse or distressed conditions exist that may affect a particular loan, the loan is downgraded following the above definitions of special mention and substandard. Nonaccrual loans in these categories are evaluated for charge off or charge down, and the remaining balance has the same allowance factor as pooled loans. The following table is a summary of consumer credit exposure as of March 31, 2017 and December 31, 2016: (Amounts in thousands) Residential real estate Consumer Consumer - other March 31, 2017 Performing $ 57,719 $ 24,522 $ 3,108 Nonperforming 1,257 51 — Total $ 58,976 $ 24,573 $ 3,108 (Amounts in thousands) Residential real estate Consumer Consumer - other December 31, 2016 Performing $ 55,743 $ 25,006 $ 2,726 Nonperforming 1,265 55 — Total $ 57,008 $ 25,061 $ 2,726 Loans are considered to be nonperforming when they become 90 days past due or on nonaccrual status, though the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed in non-accrual status, previously accrued but unpaid interest is deducted from interest income. Loans in foreclosure are considered nonperforming. The following table is a summary of classes of loans on non-accrual status as of March 31, 2017 and December 31, 2016: (Amounts in thousands) March 31, 2017 December 31, 2016 Commercial $ — $ — Commercial real estate 1,757 1,458 Residential real estate 1,257 1,265 Consumer: Consumer - home equity 51 55 Consumer - other — — Total $ 3,065 $ 2,778 Troubled Debt Restructuring Nonperforming loans also include certain loans that have been modified in troubled debt restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. There were no loans modified as TDRs for the three months ended March 31, 2017 and 2016. None of the loans that were approved as TDR’s in 2015 or 2016 have subsequently defaulted in the three month periods ended March 31, 2016 and 2017. The following table is an aging analysis of the recorded investment of past due loans as of March 31, 2017 and December 31, 2016: (Amounts in thousands) 30-59 Days Past Due 60-89 Days Past Due 90 Days Or Greater Total Current Total Loans Recorded Investment 90 Days and Accruing March 31, 2017 Commercial $ 54 $ — $ — $ 54 $ 64,501 $ 64,555 $ — Commercial real estate 28 — 1,648 1,676 244,199 245,875 — Residential real estate 90 58 1,131 1,279 57,697 58,976 — Consumer: Consumer - home equity 19 — 51 70 24,503 24,573 — Consumer - other 12 — — 12 3,096 3,108 — Total $ 203 $ 58 $ 2,830 $ 3,091 $ 393,996 $ 397,087 $ — (Amounts in thousands) 30-59 Days Past Due 60-89 Days Past Due 90 Days Or Greater Total Current Total Loans Recorded Investment 90 Days and Accruing December 31, 2016 Commercial $ 377 $ — $ — $ 377 $ 95,904 $ 96,281 $ — Commercial real estate 1,189 83 1,347 2,619 236,073 238,692 — Residential real estate 58 9 1,184 1,251 55,757 57,008 — Consumer: Consumer - home equity — 46 55 101 24,960 25,061 — Consumer - other 13 — — 13 2,713 2,726 — Total $ 1,637 $ 138 $ 2,586 $ 4,361 $ 415,407 $ 419,768 $ — An impaired loan is a loan on which, based on current information and events, it is probable that a creditor will be unable to collect all amounts due (including both interest and principal) according to the contractual terms of the loan agreement. However, an insignificant delay or insignificant shortfall in amount of payments on a loan does not indicate that the loan is impaired. When a loan is determined to be impaired, impairment should be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate. However, as a practical expedient, the Company will measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. The following are the criteria for selecting individual loans / relationships for impairment analysis. Non-homogenous loans which meet the criteria below are evaluated quarterly. All borrowers whose loans are classified doubtful by examiners and internal loan review All loans on non-accrual status Any loan in foreclosure Any loan with a specific allowance Any loan determined to be collateral dependent for repayment Loans classified as troubled debt restructuring Commercial loans and commercial real estate loans evaluated for impairment are excluded from the general pool of loans in the ALLL calculation regardless if a specific reserve was determined. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance. The following table presents the recorded investment and unpaid principal balances for impaired loans, excluding homogenous loans for which impaired analyses are not necessarily performed, with the associated allowance amount, if applicable, at March 31, 2017 and December 31, 2016. Also presented are the average recorded investments in the impaired balances and interest income recognized after impairment for the three months ended March 31, 2017 and 2016. (Amounts in thousands) Recorded Investment Unpaid Principal Balance Related Allowance March 31, 2017 With no related allowance recorded: Commercial $ 93 $ 93 $ — Commercial real estate 5,547 5,748 — With an allowance recorded: Commercial — — — Commercial real estate 474 474 178 Total: Commercial $ 93 $ 93 $ — Commercial real estate $ 6,021 $ 6,222 $ 178 (Amounts in thousands) Recorded Investment Unpaid Principal Balance Related Allowance December 31, 2016 With no related allowance recorded: Commercial $ 106 $ 106 $ — Commercial real estate 5,681 5,789 — With an allowance recorded: Commercial — — — Commercial real estate 1,179 1,179 178 Total: Commercial $ 106 $ 106 $ — Commercial real estate $ 6,860 $ 6,968 $ 178 (Amounts in thousands) Three Months Ended Average Recorded Investment Interest Income Recognized March 31, 2017 With no related allowance recorded: Commercial $ 97 $ 2 Commercial real estate 5,603 74 With an allowance recorded: Commercial — — Commercial real estate 941 6 Total: Commercial $ 97 $ 2 Commercial real estate $ 6,544 $ 80 (Amounts in thousands) Three Months Ended Average Recorded Investment Interest Income Recognized March 31, 2016 With no related allowance recorded: Commercial $ 223 $ 3 Commercial real estate 7,183 83 With an allowance recorded: Commercial 1,113 — Commercial real estate 1,233 24 Total: Commercial $ 1,336 $ 3 Commercial real estate $ 8,416 $ 107 |
Legal Proceedings
Legal Proceedings | 3 Months Ended |
Mar. 31, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Legal Proceedings | 5.) Legal Proceedings: The Company is involved in legal actions arising in the ordinary course of business. In the opinion of management, the outcomes from these matters, either individually or in the aggregate, are not expected to have any material effect on the Company. |
Earnings Per Share and Capital
Earnings Per Share and Capital Transactions | 3 Months Ended |
Mar. 31, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Share and Capital Transactions | 6.) Earnings Per Share and Capital Transactions: Earnings per share is computed by dividing net income available to common shareholders by the weighted average number of shares of common outstanding stock, net of any treasury shares, during the period. Diluted earnings per share is calculated by dividing net income available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, after consideration of the potential dilutive effect of common stock equivalents, based upon the treasury stock method using an average market price for the period. The common stock equivalents are comprised of the restricted share awards. Three Months Ended March 31, 2017 2016 Net income (amounts in thousands) $ 1,000 $ 1,362 Weighted average common shares outstanding 4,406,646 4,404,783 Net effect of dilutive common share equivalents 4,528 — Adjusted average shares outstanding-dilutive 4,411,174 4,404,783 Basic earnings per share $ 0.23 $ 0.31 Diluted earnings per share $ 0.23 $ 0.31 |
Subordinated Debt
Subordinated Debt | 3 Months Ended |
Mar. 31, 2017 | |
Debt Disclosure [Abstract] | |
Subordinated Debt | 7.) Subordinated Debt: In July 2007, a trust formed by the Company issued $5.0 million of floating rate trust preferred securities as part of a pooled offering of such securities due December 2037. The Company owns all $155,000 of the common securities issued by the trust. The securities bear interest at the 3-month LIBOR rate plus 1.45%. The rates at March 31, 2017 and December 31, 2016 were 2.58% and 2.41%, respectively. The Company issued subordinated debentures to the trust in exchange for the proceeds of the trust preferred offering. The debentures represent the sole assets of this trust. The Company may redeem the subordinated debentures, in whole or in part, at par. The trust is not consolidated with the Company’s financial statements. Accordingly, the Company does not report the securities issued by the trust as liabilities, but instead reports as liabilities the subordinated debentures issued by the Company and held by the trust. The subordinated debentures qualify as Tier 1 capital for regulatory purposes in determining and evaluating the Company’s capital adequacy. |
Commitments
Commitments | 3 Months Ended |
Mar. 31, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Commitments | 8.) Commitments: The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. Such instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized on the Consolidated Balance Sheets. The contract or notional amounts on those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. In the event of nonperformance by the other party, the Company’s exposure to credit loss on these financial instruments is represented by the contract or notional amount of the instrument. The Company uses the same credit policies in making commitments and conditional obligations as it does for instruments recorded on the balance sheet. The amount and nature of collateral obtained, if any, is based on management’s credit evaluation. The following table is a summary of such contractual commitments: (Amounts in thousands) March 31, 2017 December 31, 2016 Commitments to extend credit: Fixed rate $ 29,701 $ 18,709 Variable rate 49,441 57,176 Standby letters of credit 3,512 412 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Generally these financial arrangements have fixed expiration dates or other termination clauses and may require payment of a fee. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties. The increase in commitments is in line with the Company’s increased focus on commercial and industrial lending, and specifically lines of credit. The Company also offers limited overdraft protection as a non-contractual courtesy which is available to businesses as well as individually/jointly owned accounts in good standing for personal or household use. The Company reserves the right to discontinue this service without prior notice. The following table is a summary of overdraft protection for the periods indicated: (Amounts in thousands) March 31, 2017 December 31, 2016 Overdraft protection available on depositors' accounts $ 9,682 $ 9,655 Balance of overdrafts included in loans 63 80 Average daily balance of overdrafts 122 105 Average daily balance of overdrafts as a percentage of available 1.26 % 1.09 % Customer Derivatives - Interest Rates Swaps/Floors – The Company enters into interest rate swaps that allow our commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate into a fixed-rate. The Company then enters into a corresponding swap agreement with a third party in order to economically hedge its exposure through the customer agreement. The interest rate swaps with both the customers and third party are not designated as hedges under FASB ASC 815 and are marked to market through earnings. As the interest rate swaps are structured to offset each other, changes to the underlying benchmark interest rates considered in the valuation of these instruments do not result in an impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by FASB ASC 820. There was no effect on earnings in any periods presented. At March 31, 2017 and December 31, 2016, the Company had one U.S. Government-sponsored mortgage-backed security pledged for collateral on its interest rate swaps with the third party financial institution with a fair value of $1.6 million at March 31, 2017 and $1.7 million at December 31, 2016. Summary information regarding these derivatives is presented below: (Amounts in thousands) Notional Amount Fair Value March 31, 2017 December 31, 2016 Interest Rate Paid Interest Rate Received March 31, 2017 December 31, 2016 Customer interest rate swap Maturing in 2020 $ 2,571 $ 2,594 1 Mo. Libor + Margin Fixed $ 5 $ 15 Maturing in 2025 5,546 5,630 1 Mo. Libor + Margin Fixed 74 101 Maturing in 2026 2,150 2,178 1 Mo. Libor + Margin Fixed (37 ) (29 ) Maturing in 2027 9,450 6,150 1 Mo. Libor + Margin Fixed 218 210 Total $ 19,717 $ 16,552 $ 260 $ 297 Third party interest rate swap Maturing in 2020 $ 2,571 $ 2,594 Fixed 1 Mo. Libor + Margin $ (5 ) $ (15 ) Maturing in 2025 5,546 5,630 Fixed 1 Mo. Libor + Margin (74 ) (101 ) Maturing in 2026 2,150 2,178 Fixed 1 Mo. Libor + Margin 37 29 Maturing in 2027 9,450 6,150 Fixed 1 Mo. Libor + Margin (218 ) (210 ) Total $ 19,717 $ 16,552 $ (260 ) $ (297 ) The following table presents the fair values of derivative instruments in the balance sheet: (Amounts in thousands) Assets Liabilities Balance Sheet Location Fair Value Balance Sheet Location Fair Value March 31, 2017 Interest rate derivatives Other assets $ 260 Other liabilities $ 260 December 31, 2016 Interest rate derivatives Other assets $ 297 Other liabilities $ 297 |
Fair Value of Assets and Liabil
Fair Value of Assets and Liabilities | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Assets and Liabilities | 9.) Fair Value of Assets and Liabilities: Measurements The Company groups assets and liabilities recorded at fair value into three levels based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement (with level 1 considered highest and level 3 considered lowest). A brief description of each level follows: Level 1: Quoted prices are available in active markets for identical assets or liabilities as of the reported date. Level 2: Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but which trade less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed. Level 3: Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where inputs into the determination of fair value require significant management judgment or estimation. The following table presents the assets reported on the consolidated balance sheets at their fair value as of March 31, 2017 and December 31, 2016 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. (Amounts in thousands) Fair Value Measurements at March 31, 2017 Using Description March 31, 2017 Quoted Prices in Active Markets Identical Assets (Level 1) Significant Other Observable (Level 2) Significant Unobservable (Level 3) ASSETS U.S. Government agencies and corporations $ 8,013 $ — $ 8,013 $ — Obligations of states and political subdivisions 62,398 — 62,398 — U.S. Government-sponsored mortgage-backed securities 72,821 — 72,821 — U.S. Government-sponsored collateralized mortgage obligations 7,299 — 7,299 — U.S. Government-guaranteed small business administration pools 11,160 — 11,160 — Trust preferred securities 827 — — 827 Regulatory stock 2,581 2,581 — — Loans held for sale 2,436 2,436 — — Interest rate derivatives 260 — 260 — LIABILITIES Interest rate derivatives $ 260 $ — $ 260 $ — (Amounts in thousands) Fair Value Measurements at December 31, 2016 Using Description December 31, 2016 Quoted Prices in Active Markets Identical Assets (Level 1) Significant Other Observable (Level 2) Significant Unobservable (Level 3) ASSETS U.S. Government agencies and corporations $ 7,988 $ — $ 7,988 $ — Obligations of states and political subdivisions 66,770 — 66,770 — U.S. Government-sponsored mortgage-backed securities 79,767 — 79,767 — U.S. Government-sponsored collateralized mortgage obligations 9,349 — 9,349 — U.S. Government-guaranteed small business administration pools 11,939 — 11,939 — Trust preferred securities 825 — — 825 Regulatory stock 2,581 2,581 — — Loans held for sale 4,554 4,554 — — Interest rate derivatives 297 — 297 — LIABILITIES Interest rate derivatives $ 297 $ — $ 297 $ — The following tables present the changes in the Level 3 fair value category for the three months ended March 31, 2017 and 2016. The Company classifies financial instruments in Level 3 of the fair-value hierarchy when there is reliance on at least one significant unobservable input to the valuation model. In addition to these unobservable inputs, the valuation models for Level 3 financial instruments typically also rely on a number of inputs that are readily observable either directly or indirectly. (Amounts in thousands) Three Months Ended March 31, 2017 2016 Trust preferred securities Trust preferred securities Beginning balance $ 825 $ 778 Net realized/unrealized losses included in: Noninterest income — — Other comprehensive income (loss) 3 (48 ) Discount accretion (premium amortization) — — Sales — — Purchases, issuance, and settlements (1 ) (4 ) Ending balance $ 827 $ 726 Losses included in net income for the period relating to assets held at period end $ — $ — The Company conducts OTTI analyses on a quarterly basis. The initial indication of other-than-temporary impairment for both debt and equity securities is a decline in the fair value below the amount recorded for an investment. A decline in value that is considered to be other-than-temporary is recorded as a loss within non-interest income in the consolidated statements of income. In determining whether an impairment is other than temporary, the Company considers a number of factors, including, but not limited to, the length of time and extent to which the market value has been less than cost, recent events specific to the issuer, including investment downgrades by rating agencies and economic conditions of its industry, and a determination that the Company does not intend to sell those investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of its amortized cost basis less any current period credit loss. Among the factors that are considered in determining the Company’s intent and ability is a review of its capital adequacy, interest rate risk position and liquidity. The Company also considers the issuer’s financial condition, capital strength and near-term prospects. In addition, for debt securities the Company considers the cause of the price decline (general level of interest rates and industry- and issuer-specific factors), current ability to make future payments in a timely manner and the issuer’s ability to service debt, the assessment of a security’s ability to recover any decline in market value, the ability of the issuer to meet contractual obligations and the Company’s intent and ability to retain the security. All of the foregoing require considerable judgment. Trust Preferred Securities Trust preferred securities are accounted for under FASB ASC Topic 325 Investments Other The following table details the breakdown of trust preferred securities for the periods indicated: (Dollar amounts in thousands) March 31, 2017 December 31, 2016 Total number of trust preferred securities 2 2 Par value $ 1,969 $ 1,970 Number not considered OTTI 1 1 Par value $ 933 $ 940 Number considered OTTI 1 1 Par value $ 1,036 $ 1,030 Life-to-date impairment recognized in earnings $ 140 $ 140 Life-to-date impairment recognized in other comprehensive income 792 795 Total life-to-date impairment $ 932 $ 935 The following table details the one debt security with other-than-temporary impairment, its credit rating at March 31, 2017 and the related losses recognized in earnings: (Amounts in thousands) Moody’s/Fitch Rating Amount of OTTI related to credit loss at January 1, 2017 Additions in QTD March 31, 2017 Amount of OTTI related to credit loss at March 31, 2017 Trapeza IX B-1 Caa2/CC $ 140 $ — $ 140 Total $ 140 $ — $ 140 The following table details the one debt security with other-than-temporary impairment, its credit ratings at March 31, 2016 and the related losses recognized in earnings: (Amounts in thousands) Moody’s/Fitch Rating Amount of OTTI related to credit loss at January 1, 2016 Additions in QTD March 31, 2016 Amount of OTTI related to credit loss at March 31, 2016 Trapeza IX B-1 Caa2/CC $ 140 $ — $ 140 Total $ 140 $ — $ 140 The following table provides additional information related to the Company’s trust preferred securities as of March 31, 2017 used to evaluate other-than-temporary impairments: (Amounts in thousands) Deal Class Amortized Cost Fair Unrealized Gain/(Loss) Moody’s/ Fitch Rating Number of Issuers Currently Performing Deferrals and Defaults as a % of Current Collateral Excess Subordination as % of Current Performing Collateral PreTSL XXIII C-2 $ 759 $ 309 $ (450 ) B2/CCC 90 22.5 % 5.48 % Trapeza IX B-1 860 518 (342 ) Caa2/CC 32 13.3 — Total $ 1,619 $ 827 $ (792 ) The following table provides additional information related to the Company’s trust preferred securities as of December 31, 2016 used to evaluate other-than-temporary impairments: (Amounts in thousands) Deal Class Amortized Cost Fair Unrealized Gain/(Loss) Moody’s/ Fitch Rating Number of Issuers Currently Performing Deferrals and Defaults as a % of Current Collateral Excess Subordination as % of Current Performing Collateral PreTSL XXIII C-2 $ 760 $ 310 $ (450 ) B2/CCC 90 22.5 % 5.33 % Trapeza IX B-1 860 515 (345 ) Caa2/CC 32 13.3 — Total $ 1,620 $ 825 $ (795 ) The market for these securities at March 31, 2017 and December 31, 2016 is not active and markets for similar securities are also not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which trust preferred securities trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive as new issuance is essentially nonexistent. There are currently very few market participants who are willing and/or able to transact for these securities. The pooled market value for these securities remains very depressed relative to historical levels. Although there has been marked improvement in the credit spread premium in the corporate bond space, no such improvement has been noted in the market for trust preferred securities. Given conditions in the debt markets today and the absence of observable transactions in the secondary and the new issue markets, the Company determined the following: The few observable transactions and market quotations that are available are not reliable for purposes of determining fair value at March 31, 2017; An income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs will be equally or more representative of fair value than the market approach valuation technique used at measurement dates prior to 2008; and The trust preferred securities will be classified within Level 3 of the fair value hierarchy because the Company determined that significant judgments are required to determine fair value at the measurement date. The Company enlisted the aid of an independent third party to perform the trust preferred security valuations. The approach to determining fair value involved the following process: 1. Estimate the credit quality of the collateral using average probability of default values for each issuer (adjusted for rating levels). 2. Consider the potential for correlation among issuers within the same industry for default probabilities (e.g. banks with other banks). 3. Forecast the cash flows for the underlying collateral and apply to each trust preferred security tranche to determine the resulting distribution among the securities, including prepayment and cures. 4. Discount the expected cash flows to calculate the present value of the security. The PreTSL XXIII cash flows are discounted at 15.21% through its maturity date of December 2036 and would have to experience an additional $229 million of nonperforming collateral (of $852 million performing) in order to incur any impairment. The aggregate cash flows for the C-2 tranche are estimated to be $43.7 million on a current principal of $26.1 million. The Trapeza IX B-1 cash flows are discounted at 9.60% through its maturity of January 2038 and would experience additional impairment upon further occurrence of nonperforming collateral of $31 million (of $212.7 million performing). The aggregate cash flows for the B-1 tranche are estimated to be $42.8 million on a current principal of $23.8 million. T he following table presents the assets measured on a nonrecurring basis on the Consolidated Balance Sheets at their fair value as of March 31, 2017 and December 31, 2016, by level within the fair value hierarchy. Impaired loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral that secure the impaired loans include: quoted market prices for identical assets classified as Level 1 inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level 2 inputs. In cases where valuation techniques include inputs that are unobservable and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level 3 inputs. Other real estate owned is carried at the lower of cost or fair value less estimated costs to sell. (Amounts in thousands) March 31, 2017 Level 1 Level 2 Level 3 Total Assets measured on a nonrecurring basis: Impaired loans $ — $ — $ 5,936 $ 5,936 Other real estate owned — — 480 480 (Amounts in thousands) December 31, 2016 Level 1 Level 2 Level 3 Total Assets measured on a nonrecurring basis: Impaired loans $ — $ — $ 6,788 $ 6,788 Financial Instruments The Company discloses fair value information about financial instruments, whether or not recognized in the consolidated balance sheets, for which it is practicable to estimate the value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other estimation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Such techniques and assumptions, as they apply to individual categories of the financial instruments, are as follows: Cash and cash equivalents – The carrying amounts for cash and cash equivalents are a reasonable estimate of those assets’ fair value. Investment securities – Fair values of securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Prices on trust preferred securities were calculated using a discounted cash-flow technique. Cash flows were estimated based on credit and prepayment assumptions. The present value of the projected cash flows was calculated using a discount rate equal to the current yield used to accrete the beneficial interest. Loans held for sale – Loans held for sale consist of residential mortgage loans originated for sale. Loans held for sale are recorded at fair value based on what the secondary markets have offered on best efforts commitments. Loans, net of allowance for loan losses – Market quotations are generally not available for loan portfolios. The fair value is estimated by discounting future cash flows using current market inputs at which loans with similar terms and qualities would be made to borrowers of similar credit quality. Bank-owned life insurance – The fair value is based upon the cash surrender value of the underlying policies net of any split dollar obligation and matches the book value. Accrued interest receivable – The carrying amount is a reasonable estimate of these assets’ fair value. Interest rate derivatives – The fair value is based on settlement values adjusted for credit risks associated with the counter parties and the Company and observable market interest rate curves. Demand, savings and money market deposits – Demand, savings, and money market deposit accounts are valued at the amount payable on demand. Time deposits – The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rates are estimated using market rates currently offered for similar instruments with similar remaining maturities. Short term borrowings – Short term borrowings generally have an original term to maturity of one year or less. Consequently, their carrying value is a reasonable estimate of fair value. FHLB advances - short term – Short term borrowings generally have an original term to maturity of one year or less. Advances of one month or less are considered to be at fair value. The fair value of notes with one to twelve month terms is based on the discounted value of contractual cash flows. The discount rates are estimated using market rates currently offered for similar instruments with similar remaining maturities. FHLB advances - long term – The fair value for fixed rate advances is estimated by discounting the future cash flows using rates at which advances would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value for the fixed rate advances that are convertible to quarterly LIBOR floating rate advances on or after certain specified dates at the option of the FHLB and the FHLB fixed rate advances that are putable on or after certain specified dates at the option of the FHLB are priced using the FHLB of Cincinnati’s model. Subordinated debt – The floating issuances curves to maturity are averaged to obtain an index. The spread between BBB-rated bank debt and 25-year swap rates is determined to calculate the spread on outstanding trust preferred securities. The discount margin is then added to the index to arrive at a discount rate, which determines the present value of projected cash flows. Accrued interest payable – The carrying amount is a reasonable estimate of these liabilities’ fair value. The fair value of unrecorded commitments at March 31, 2017 and December 31, 2016 is not material. In addition, other assets and liabilities of the Company that are not defined as financial instruments are not included in the disclosures, such as property and equipment. Also, non-financial instruments typically not recognized in financial statements nevertheless may have value but are not included in the above disclosures. These include, among other items, the estimated earning power of core deposit accounts, the trained work force, customer goodwill and similar items. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The carrying amounts and fair values of the Company’s financial instruments are as follows: (Amounts in thousands) March 31, 2017 Carrying Amount Level 1 Level 2 Level 3 Fair Value ASSETS: Cash and cash equivalents $ 15,930 $ 15,930 $ — $ — $ 15,930 Investment securities available-for-sale 165,099 2,581 161,691 827 165,099 Loans held for sale 2,436 2,436 — — 2,436 Loans, net of allowance for loan losses 392,232 — — 395,299 395,299 Bank-owned life insurance 17,451 17,451 — — 17,451 Accrued interest receivable 2,010 2,010 — — 2,010 Interest rate derivatives 260 — 260 — 260 LIABILITIES: Demand, savings and money market deposits $ 384,742 $ 384,742 $ — $ — $ 384,742 Time deposits 132,610 — — 134,442 134,442 Short term borrowings 2,281 2,281 — — 2,281 Federal Home Loan Bank advances - short term 11,000 3,000 — 7,991 10,991 Federal Home Loan Bank advances - long term 17,000 — — 17,023 17,023 Subordinated debt 5,155 — — 4,504 4,504 Accrued interest payable 296 296 — — 296 Interest rate derivatives 260 — 260 — 260 (Amounts in thousands) December 31, 2016 Carrying Amount Level 1 Level 2 Level 3 Fair Value ASSETS: Cash and cash equivalents $ 15,351 $ 15,351 $ — $ — $ 15,351 Investment securities available-for-sale 179,219 2,581 175,813 825 179,219 Loans held for sale 4,554 4,554 — — 4,554 Loans, net of allowance for loan losses 414,900 — — 418,532 418,532 Bank-owned life insurance 17,376 17,376 — — 17,376 Accrued interest receivable 2,041 2,041 — — 2,041 Interest rate derivatives 297 — 297 — 297 LIABILITIES: Demand, savings and money market deposits $ 408,983 $ 408,983 $ — $ — $ 408,983 Time deposits 130,867 — — 133,108 133,108 Short term borrowings 2,702 2,702 — — 2,702 Federal Home Loan Bank advances - short term 23,000 17,000 — 5,998 22,998 Federal Home Loan Bank advances - long term 17,500 — — 17,580 17,580 Subordinated debt 5,155 — — 4,363 4,363 Accrued interest payable 288 288 — — 288 Interest rate derivatives 297 — 297 — 297 The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at March 31, 2017: (Amounts in thousands) Fair value at March 31, 2017 Valuation Technique Significant Unobservable Input Description of Inputs Trust preferred securities $ 827 Discounted Cash Flow Projected Prepayments 1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital. All fixed rate within one year; variable rate at increasing intervals depending on spread. 2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%. 3) 1% annually for all other fixed rate issues and all variable rate issues. 4) Zero for collateral issued by REITs and 2% for insurance companies. Projected Defaults 1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately. 2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter. 3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings. Projected Cures 1) Deferring issuers that have definitive agreements to either be acquired or recapitalized. Projected Recoveries 1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years. Discount Rates 1) Ranging from ~9.60% to ~15.21%, depending on each bond's seniority and remaining subordination after projected losses. Impaired loans 5,936 Appraisal of Collateral (1) Appraisal Adjustments (2) Range (0)% to (50)% Weighted average (28)% Liquidation Expenses (2) Range (0)% to (48)% Weighted average (5)% Other real estate owned 480 Appraisal of Collateral (1), (3) Appraisal Adjustments (2) 0% (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. (2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal. (3) Includes qualitative adjustments by management and estimated liquidation expenses. The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at December 31, 2016: (Amounts in thousands) Fair value at December 31, 2016 Valuation Technique Significant Unobservable Input Description of Inputs Trust preferred securities $ 825 Discounted Cash Flow Projected Prepayments 1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital. All fixed rate within one year; variable rate at increasing intervals depending on spread. 2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%. 3) 1% annually for all other fixed rate issues and all variable rate issues. 4) Zero for collateral issued by REITs and 2% for insurance companies. Projected Defaults 1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately. 2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter. 3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings. Projected Cures 1) Deferring issuers that have definitive agreements to either be acquired or recapitalized. Projected Recoveries 1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years. Discount Rates 1) Ranging from ~9.69% to ~15.11%, depending on each bond's seniority and remaining subordination after projected losses. Impaired loans 6,788 Appraisal of Collateral (1) Appraisal Adjustments (2) Range (0)% to (50)% Weighted average (29)% Liquidation Expenses (2) Range (0)% to (48)% Weighted average (5)% (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. (2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 3 Months Ended |
Mar. 31, 2017 | |
Equity [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | 10.) Accumulated Other Comprehensive Income (Loss): The following table presents the changes in accumulated other comprehensive income (loss) by component net of tax for the three months ended March 31, 2017 and 2016: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Unrealized gains (losses) on available-for-sale securities (a) Change in pension and postretirement obligations (a) Unrealized gains (losses) on available-for-sale securities (a) Change in pension and postretirement obligations (a) Beginning balance $ (2,909 ) $ (52 ) $ (147 ) $ (91 ) Other comprehensive income (loss) before reclassification 10 (5 ) 756 13 Amount reclassified from accumulated other comprehensive income (loss) (6 ) — (236 ) — Total other comprehensive income (loss) 4 (5 ) 520 13 Ending balance $ (2,905 ) $ (57 ) $ 373 $ (78 ) (a) All amounts are net of tax. Amounts in parentheses indicate debits. The following table presents significant amounts reclassified out of each component of accumulated other comprehensive income or loss for the three months ended March 31, 2017 and 2016: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Amount reclassified from accumulated other comprehensive loss (a) Amount reclassified from accumulated other comprehensive loss (a) Affected line item in the statement where net income is presented Details about other comprehensive income or loss: Unrealized gains on available-for-sale securities $ 9 $ 358 Investment securities available-for-sale gains, net (3 ) (122 ) Federal income tax expense $ 6 $ 236 Net of tax (a) Amounts in parentheses indicate debits to net income. |
Post-Retirement Obligations
Post-Retirement Obligations | 3 Months Ended |
Mar. 31, 2017 | |
Compensation And Retirement Disclosure [Abstract] | |
Post-Retirement Obligations | 11.) Post-Retirement Obligations: The Company accrues for the monthly benefit expense of post-retirement cost of insurance for split dollar life insurance coverage. The following table presents the changes in the accumulated liability: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Beginning balance $ 840 $ 856 Expense recorded 13 6 Other comprehensive income (loss) recorded 5 (13 ) Ending balance $ 858 $ 849 |
Stock Repurchase Program
Stock Repurchase Program | 3 Months Ended |
Mar. 31, 2017 | |
Stock Repurchase Program [Abstract] | |
Stock Repurchase Program | 12.) Stock Repurchase Program: On January 26, 2016, the Company’s Board of Directors approved a program which allows the Company to repurchase up to 100,000 shares, or approximately 2.3% of the 4,404,783 shares outstanding at January 26, 2016, of the Company’s outstanding common stock. This program terminated on December 31, 2016. The Company did not purchase any shares under this program. On January 24, 2017, the Company’s Board of Directors approved a new program which allows the Company to repurchase up to 100,000 shares, or approximately 2.3% of the 4,420,055 shares outstanding at January 24, 2017, of the Company’s outstanding common stock. This program will terminate on December 31, 2017 or upon purchase of 100,000 shares if earlier or at any time without prior notice. The Company did not purchase any shares under this program to date. Repurchased shares are designated as treasury shares, available for general corporate purposes, including possible use in connection with the Company’s dividend reinvestment program, employee benefit plans, acquisitions or other distributions. Based on the value of the Company’s stock on March 31, 2017, the commitment to repurchase the stock over the program is approximately $1.9 million. |
Short-Term Borrowings
Short-Term Borrowings | 3 Months Ended |
Mar. 31, 2017 | |
Debt Disclosure [Abstract] | |
Short-Term Borrowings | 13.) Short-Term Borrowings: The following table provides additional detail regarding short-term borrowings: (Amounts in thousands) Repurchase Agreements (Sweep) Accounted for as Secured Borrowings At March 31, 2017 At December 31, 2016 Remaining Contractual Maturity of the Agreements Overnight and Continuous Overnight and Continuous Repurchase agreements: U.S. Government-sponsored mortgage-backed securities $ 2,755 $ 2,898 Total collateral carrying value $ 2,755 $ 2,898 Total short-term borrowings $ 2,281 $ 2,702 |
Equity Compensation
Equity Compensation | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Equity Compensation | 14.) Equity Compensation: During 2015, the Company, created the 2015 Omnibus Equity Plan and The Director Equity Plan. The Omnibus Equity Plan permits the award of up to 340,000 shares to the Company’s employees to promote the long-term financial success of the Company, increasing stockholder value by providing employees the opportunity to acquire an ownership interest in the Company and enabling the Company and its related entities to attract and retain the services of those upon whom the successful conduct of business depends. There were 12,976 restricted board approved shares granted under the plan in March 2017 and 13,683 restricted board approved shares granted under the plan in April 2016. The Company is expensing the grant date fair value of all share-based compensation over the requisite vesting periods on a prorated straight-line basis. In the first quarter of 2017, $18,000 was recorded in the Consolidated Statements of Income. There was none recorded in the first quarter of 2016. As of March 31, 2017, there was $380,000 of total unrecognized compensation expense related to the non-vested shares granted under the Plan and at December 31, 2016 there was $161,000 of total unrecognized compensation expense related to the non-vested shares granted under the Plan. Shares awarded under this plan vest in equal thirds on the first three anniversaries of the award date if the employee remains employed with Cortland Bancorp. The remaining expense is expected to be recognized over the next 36 months. Granted shares are awarded upon meeting achievement of performance objectives derived from one or more of the performance criteria. The main metrics used include earnings per share and total shareholder return. The Director Equity Plan permits the award of up to 113,000 shares to nonemployee directors to promote the long-term financial success of the Company, increasing shareholder value by enabling the Company and its related entities to attract and retain the services of those directors upon whom the successful conduct of business depends. There were 1,656 board approved shares granted under the plan in March 2017 with immediate vesting, and 1,789 board approved shares granted under the plan in April 2016 with immediate vesting. In the first quarter of 2017, $30,000 was recorded in the Consolidated Statements of Income. There was none recorded in the first quarter of 2016. The following is the activity under the two plans during the three months ended March 31, 2017: Restricted Stock Units Units Price at Grant Date Nonvested at January 1, 2017 13,683 $ 15.25 Granted 14,632 18.25 Vested 1,656 18.25 Forfeited — — Nonvested at March 31, 2017 26,659 $ 16.71 |
Extinguishment of Debt
Extinguishment of Debt | 3 Months Ended |
Mar. 31, 2017 | |
Extinguishment Of Debt Disclosures [Abstract] | |
Extinguishment of Debt | 15.) Extinguishment of Debt: In January of 2016, the Company paid off two FHLB convertible fixed rate advances totaling $4.5 million with an average rate of 4.01% due in 2017. The Company incurred prepayment penalties of $242,000, or $160,000 after tax. The Earnings per Share effect of ($.04) was offset by gains generated on investment securities sales during the same month. The Company used a combination of alternative wholesale borrowings at a rate of 1.44% and current liquidity to fund the early payoff, for an estimated annual interest expense savings of $130,000. |
Authoritative Accounting Guid24
Authoritative Accounting Guidance (Policies) | 3 Months Ended |
Mar. 31, 2017 | |
New Accounting Pronouncements And Changes In Accounting Principles [Abstract] | |
Authoritative Accounting Guidance | 2.) Authoritative Accounting Guidance: In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this Update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606). The amendments in this Update defer the effective date of ASU 2014-09 for all entities by one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. All other entities should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. This Update is not expected to have a significant impact on the Company’s financial statements. In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815) . Topic 815 For public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. For all other entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within fiscal years In March 2016, the FASB issued ASU 2016-06, Derivatives and Hedging (Topic 815) For public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. For entities other than public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within fiscal years beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. This Update is not expected to have a significant impact on the Company’s financial statements. In March 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718) Share-Based Payment for any entity in any interim or annual period. This Update is not expected to have a significant impact on the Company’s financial statements. In May 2016, the FASB issued ASU 2016-11, Revenue Recognition (Topic 605) and Derivative and Hedging (Topic 815 In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments We expect to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments In October 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230) In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805), Clarifying the Definition of a Business In January 2017, the FASB issued ASU 2017-03, Accounting Changes and Error Corrections (Topic 250) and Investments—Equity Method and Joint Ventures (Topic 323), Amendments to SEC Paragraphs Pursuant to Staff Announcements at the September 22, 2016 and November 17, 2016 EITF Meetings. Revenue from Contracts with Customers (Topic 606) Leases (Topic 842) Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment To simplify the subsequent measurement of goodwill, the FASB eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting units fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. A public business entity that is a U.S. Securities and Exchange Commission (“SEC”) filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. A public business entity that is not an SEC filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2020. All other entities, including not-for-profit entities, that are adopting the amendments in this Update should do so for their annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2021. In February 2017, the FASB issued ASU 2017-05, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) This Update is not expected to have a significant impact on the Company’s financial statements. In February 2017, the FASB issued ASU 2017-06 , Plan Accounting: Defined Benefit Pension Plans (Topic 960), Defined Contribution Pension Plans (Topic 962), and Health and Welfare Benefit Plans (Topic 965) This Update relates primarily to the reporting by an employee benefit plan for its interest in a master trust, which is a trust for which a regulated financial institution serves as a trustee or custodian and in which assets of more than one plan sponsored by a single employer or by a group of employers under common control are held. For each master trust in which a plan holds an interest, the amendments in this Update require a plan's interest in that master trust and any change in that interest to be presented in separate line items in the statement of net assets available for benefits and in the statement of changes in net assets available for benefits, respectively. The amendments in this Update remove the requirement to disclose the percentage interest in the master trust for plans with divided interests and require that all plans disclose the dollar amount of their interest in each of those general types of investments, which supplements the existing requirement to disclose the master trusts balances in each general type of investments. There are also increased disclosure requirements for investments in master trusts. The amendments in this Update are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. This Update is not expected to have a significant impact on the Company’s financial statements. In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). The amendments in this Update shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beg For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this Update on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. This Update is not expected to have a significant impact on the Company’s financial statements. |
Investment Securities (Tables)
Investment Securities (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Investments Debt And Equity Securities [Abstract] | |
Summary of Investment Securities Available-for-Sale | The following table is a summary of investment securities available-for-sale: (Amounts in thousands) March 31, 2017 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value U.S. Government agencies and corporations $ 8,170 $ 25 $ 182 $ 8,013 Obligations of states and political subdivisions 63,847 460 1,909 62,398 U.S. Government-sponsored mortgage-backed securities 74,307 30 1,516 72,821 U.S. Government-sponsored collateralized mortgage obligations 7,425 — 126 7,299 U.S. Government-guaranteed small business administration pools 11,552 — 392 11,160 Trust preferred securities 1,619 — 792 827 Total debt securities 166,920 515 4,917 162,518 Federal Home Loan Bank (FHLB) stock 2,355 — — 2,355 Federal Reserve Bank (FRB) stock 226 — — 226 Total regulatory stock 2,581 — — 2,581 Total investment securities available-for-sale $ 169,501 $ 515 $ 4,917 $ 165,099 (Amounts in thousands) December 31, 2016 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value U.S. Government agencies and corporations $ 8,165 $ 3 $ 180 $ 7,988 Obligations of states and political subdivisions 68,219 582 2,031 66,770 U.S. Government-sponsored mortgage-backed securities 81,281 32 1,546 79,767 U.S. Government-sponsored collateralized mortgage obligations 9,504 — 155 9,349 U.S. Government-guaranteed small business administration pools 12,255 1 317 11,939 Trust preferred securities 1,620 — 795 825 Total debt securities 181,044 618 5,024 176,638 Federal Home Loan Bank (FHLB) stock 2,355 — — 2,355 Federal Reserve Bank (FRB) stock 226 — — 226 Total regulatory stock 2,581 — — 2,581 Total investment securities available-for-sale $ 183,625 $ 618 $ 5,024 $ 179,219 |
Summary of Realized and Unrealized Gains and Losses on Trading Securities | (Amounts in thousands) Three Months Ended March 31, 2016 Unrealized gains $ 9 Unrealized losses (34 ) Net unrealized losses (25 ) Net realized losses (9 ) Trading securities losses, net $ (34 ) |
Amortized Cost and Fair Value of Debt Securities by Contractual Maturity | The amortized cost and fair value of debt securities at March 31, 2017, by contractual maturity, are shown below. Actual maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. (Amounts in thousands) Amortized Cost Fair Value Due in one year or less $ — $ — Due after one year through five years 829 855 Due after five years through ten years 15,201 15,243 Due after ten years 69,158 66,300 Total 85,188 82,398 U.S. Government-sponsored mortgage-backed and related securities 81,732 80,120 Total debt securities $ 166,920 $ 162,518 |
Proceeds and Gains or Losses Realized on Available for Sale Securities Sold or Called | The table below sets forth the proceeds and gains or losses realized on available for sale securities sold or called for the periods presented: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Proceeds on securities sold $ 15,725 $ 26,505 Gross realized gains 146 435 Gross realized losses 137 77 |
Fair Value of Securities with Unrealized Losses and an Aging of those Unrealized Losses | The following is a summary of the fair value of available-for-sale securities with unrealized losses and an aging of those unrealized losses at March 31, 2017: (Amounts in thousands) Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses U.S. Government agencies and corporations $ 4,818 $ 182 $ — $ — $ 4,818 $ 182 Obligations of states and political subdivisions 40,122 1,901 449 8 40,571 1,909 U.S. Government-sponsored mortgage-backed securities 55,549 1,277 7,786 239 63,335 1,516 U.S. Government-sponsored collateralized mortgage obligations 7,299 126 — — 7,299 126 U.S. Government-guaranteed small business administration pools 11,160 392 — — 11,160 392 Trust preferred securities — — 827 792 827 792 Total $ 118,948 $ 3,878 $ 9,062 $ 1,039 $ 128,010 $ 4,917 The above table comprises 113 investment securities where the fair value is less than the related amortized cost. The following is a summary of the fair value of available-for-sale securities with unrealized losses and an aging of those unrealized losses at December 31, 2016: (Amounts in thousands) Less than 12 Months 12 Months or More Total Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses U.S. Government agencies and corporations $ 7,643 $ 180 $ — $ — $ 7,643 $ 180 Obligations of states and political subdivisions 41,668 2,031 — — 41,668 2,031 U.S. Government-sponsored mortgage-backed securities 68,386 1,487 2,044 59 $ 70,430 1,546 U.S. Government-sponsored collateralized mortgage obligations 9,350 155 — — 9,350 155 U.S. Government-guaranteed small business administration pools 8,757 317 — — $ 8,757 317 Trust preferred securities — — 825 795 825 795 Total $ 135,804 $ 4,170 $ 2,869 $ 854 $ 138,673 $ 5,024 |
Other than Temporary Impairment Credit Losses Recognized in Earnings | The following provides a cumulative rollforward of credit losses recognized in earnings for trust preferred securities held. (Amounts in thousands) Three Months Ended March 31, 2017 2016 Beginning balance $ 140 $ 140 Reduction for debt securities for which other-than-temporary impairment has been previously recognized and there is no related other comprehensive income — — Credit losses on debt securities for which other-than-temporary impairment has not been previously recognized — — Additional credit losses on debt securities for which other-than- temporary impairment was previously recognized — — Sale of debt securities — — Ending balance $ 140 $ 140 |
Loans and Allowance for Loan 26
Loans and Allowance for Loan Losses (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Receivables [Abstract] | |
Composition of the Loan Portfolio | The following represents the composition of the loan portfolio for the period ending: (Amounts in thousands) March 31, 2017 December 31, 2016 Balance % Balance % Commercial $ 64,555 16.3 $ 96,281 22.9 Commercial real estate 245,875 61.9 238,692 56.9 Residential real estate 58,976 14.8 57,008 13.6 Consumer - home equity 24,573 6.2 25,061 6.0 Consumer - other 3,108 0.8 2,726 0.6 Total loans $ 397,087 $ 419,768 |
Certain Qualitative Factors Considered in Measuring Risk Trends | These factors include, but are not limited to, the following: Factor Considered: Risk Trend: Levels of and trends in charge-offs, classifications and non-accruals Stable Trends in volume and terms Stable Changes in lending policies and procedures Stable Experience, depth and ability of management, including loan review function Stable Economic trends, including valuation of underlying collateral Stable Concentrations of credit Stable |
Factors Analyzed and Applied to Loans Internally Graded with Higher Credit Risk | The following factors are analyzed and applied to loans internally graded with higher credit risk in addition to the above factors for non-classified loans: Factor Considered: Risk Trend: Levels and trends in classification Increasing Declining trends in financial performance Stable Structure and lack of performance measures Stable Migration between risk categories Increasing |
Analysis of Changes in the Allowance for Loan Losses | The following is an analysis of changes in the allowance for loan losses for the periods ended: (Amounts in thousands) March 31, 2017 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Balance at beginning of period $ 1,394 $ 3,072 $ 163 $ 150 $ 89 $ 4,868 Loan charge-offs — (93 ) — — (44 ) (137 ) Recoveries 108 — — 2 14 124 Net loan recoveries (charge-offs) 108 (93 ) — 2 (30 ) (13 ) Provision charged to operations (256 ) 247 (21 ) (4 ) 34 — Balance at end of period $ 1,246 $ 3,226 $ 142 $ 148 $ 93 $ 4,855 (Amounts in thousands) March 31, 2016 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Balance at beginning of period $ 1,977 $ 2,926 $ 153 $ 52 $ 86 $ 5,194 Loan charge-offs — — — — (39 ) (39 ) Recoveries — 1 — 4 20 25 Net loan recoveries (charge-offs) — 1 — 4 (19 ) (14 ) Provision charged to operations 8 (24 ) 1 (3 ) 18 — Balance at end of period $ 1,985 $ 2,903 $ 154 $ 53 $ 85 $ 5,180 |
Allowance for Loan Losses and the Recorded Investment in Loans | The following tables present a full breakdown by portfolio classification of the allowance for loan losses and the recorded investment in loans at March 31, 2017 and December 31, 2016: (Amounts in thousands) March 31, 2017 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 178 $ — $ — $ — $ 178 Collectively evaluated for impairment 1,246 3,048 142 148 93 4,677 Total ending allowance balance $ 1,246 $ 3,226 $ 142 $ 148 $ 93 $ 4,855 Loan Portfolio: Individually evaluated for impairment $ 93 $ 6,021 $ — $ — $ — $ 6,114 Collectively evaluated for impairment 64,462 239,854 58,976 24,573 3,108 390,973 Total ending loans balance $ 64,555 $ 245,875 $ 58,976 $ 24,573 $ 3,108 $ 397,087 (Amounts in thousands) December 31, 2016 Commercial Commercial real estate Residential estate Consumer - home equity Consumer - other Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 178 $ — $ — $ — $ 178 Collectively evaluated for impairment 1,394 2,894 163 150 89 4,690 Total ending allowance balance $ 1,394 $ 3,072 $ 163 $ 150 $ 89 $ 4,868 Loan Portfolio: Individually evaluated for impairment $ 106 $ 6,860 $ — $ — $ — $ 6,966 Collectively evaluated for impairment 96,175 231,832 57,008 25,061 2,726 412,802 Total ending loans balance $ 96,281 $ 238,692 $ 57,008 $ 25,061 $ 2,726 $ 419,768 |
Summary of Credit Quality Indicators by Internally Assigned Grades | The following table is a summary of credit quality indicators by internally assigned grades as of March 31, 2017 and December 31, 2016: (Amounts in thousands) Commercial Commercial real estate March 31, 2017 Pass $ 45,817 $ 210,455 Special Mention 15,366 28,370 Substandard 3,372 7,050 Doubtful — — Ending Balance $ 64,555 $ 245,875 (Amounts in thousands) Commercial Commercial real estate December 31, 2016 Pass $ 80,644 $ 208,337 Special Mention 12,836 22,633 Substandard 2,801 7,722 Doubtful — — Ending Balance $ 96,281 $ 238,692 |
Summary of Consumer Credit Exposure | The following table is a summary of consumer credit exposure as of March 31, 2017 and December 31, 2016: (Amounts in thousands) Residential real estate Consumer Consumer - other March 31, 2017 Performing $ 57,719 $ 24,522 $ 3,108 Nonperforming 1,257 51 — Total $ 58,976 $ 24,573 $ 3,108 (Amounts in thousands) Residential real estate Consumer Consumer - other December 31, 2016 Performing $ 55,743 $ 25,006 $ 2,726 Nonperforming 1,265 55 — Total $ 57,008 $ 25,061 $ 2,726 |
Summary of Classes of Loans on Non-Accrual Status | The following table is a summary of classes of loans on non-accrual status as of March 31, 2017 and December 31, 2016: (Amounts in thousands) March 31, 2017 December 31, 2016 Commercial $ — $ — Commercial real estate 1,757 1,458 Residential real estate 1,257 1,265 Consumer: Consumer - home equity 51 55 Consumer - other — — Total $ 3,065 $ 2,778 |
Aging Analysis of the Recorded Investment of Past Due Loans | The following table is an aging analysis of the recorded investment of past due loans as of March 31, 2017 and December 31, 2016: (Amounts in thousands) 30-59 Days Past Due 60-89 Days Past Due 90 Days Or Greater Total Current Total Loans Recorded Investment 90 Days and Accruing March 31, 2017 Commercial $ 54 $ — $ — $ 54 $ 64,501 $ 64,555 $ — Commercial real estate 28 — 1,648 1,676 244,199 245,875 — Residential real estate 90 58 1,131 1,279 57,697 58,976 — Consumer: Consumer - home equity 19 — 51 70 24,503 24,573 — Consumer - other 12 — — 12 3,096 3,108 — Total $ 203 $ 58 $ 2,830 $ 3,091 $ 393,996 $ 397,087 $ — (Amounts in thousands) 30-59 Days Past Due 60-89 Days Past Due 90 Days Or Greater Total Current Total Loans Recorded Investment 90 Days and Accruing December 31, 2016 Commercial $ 377 $ — $ — $ 377 $ 95,904 $ 96,281 $ — Commercial real estate 1,189 83 1,347 2,619 236,073 238,692 — Residential real estate 58 9 1,184 1,251 55,757 57,008 — Consumer: Consumer - home equity — 46 55 101 24,960 25,061 — Consumer - other 13 — — 13 2,713 2,726 — Total $ 1,637 $ 138 $ 2,586 $ 4,361 $ 415,407 $ 419,768 $ — |
Recorded Investment, Unpaid Principal Balances, Average Recorded Investments and Interest Recognized on Impaired Loans, Excluding Homogenous Loans for Which Impaired Analyses are Not Necessarily Performed | The following table presents the recorded investment and unpaid principal balances for impaired loans, excluding homogenous loans for which impaired analyses are not necessarily performed, with the associated allowance amount, if applicable, at March 31, 2017 and December 31, 2016. Also presented are the average recorded investments in the impaired balances and interest income recognized after impairment for the three months ended March 31, 2017 and 2016. (Amounts in thousands) Recorded Investment Unpaid Principal Balance Related Allowance March 31, 2017 With no related allowance recorded: Commercial $ 93 $ 93 $ — Commercial real estate 5,547 5,748 — With an allowance recorded: Commercial — — — Commercial real estate 474 474 178 Total: Commercial $ 93 $ 93 $ — Commercial real estate $ 6,021 $ 6,222 $ 178 (Amounts in thousands) Recorded Investment Unpaid Principal Balance Related Allowance December 31, 2016 With no related allowance recorded: Commercial $ 106 $ 106 $ — Commercial real estate 5,681 5,789 — With an allowance recorded: Commercial — — — Commercial real estate 1,179 1,179 178 Total: Commercial $ 106 $ 106 $ — Commercial real estate $ 6,860 $ 6,968 $ 178 (Amounts in thousands) Three Months Ended Average Recorded Investment Interest Income Recognized March 31, 2017 With no related allowance recorded: Commercial $ 97 $ 2 Commercial real estate 5,603 74 With an allowance recorded: Commercial — — Commercial real estate 941 6 Total: Commercial $ 97 $ 2 Commercial real estate $ 6,544 $ 80 (Amounts in thousands) Three Months Ended Average Recorded Investment Interest Income Recognized March 31, 2016 With no related allowance recorded: Commercial $ 223 $ 3 Commercial real estate 7,183 83 With an allowance recorded: Commercial 1,113 — Commercial real estate 1,233 24 Total: Commercial $ 1,336 $ 3 Commercial real estate $ 8,416 $ 107 |
Earnings Per Share and Capita27
Earnings Per Share and Capital Transactions (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Earnings Per Share [Abstract] | |
Computation of Basic Earnings Per Common Share | Earnings per share is computed by dividing net income available to common shareholders by the weighted average number of shares of common outstanding stock, net of any treasury shares, during the period. Diluted earnings per share is calculated by dividing net income available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, after consideration of the potential dilutive effect of common stock equivalents, based upon the treasury stock method using an average market price for the period. The common stock equivalents are comprised of the restricted share awards. Three Months Ended March 31, 2017 2016 Net income (amounts in thousands) $ 1,000 $ 1,362 Weighted average common shares outstanding 4,406,646 4,404,783 Net effect of dilutive common share equivalents 4,528 — Adjusted average shares outstanding-dilutive 4,411,174 4,404,783 Basic earnings per share $ 0.23 $ 0.31 Diluted earnings per share $ 0.23 $ 0.31 |
Commitments (Tables)
Commitments (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Summary of Contractual Commitments | The following table is a summary of such contractual commitments: (Amounts in thousands) March 31, 2017 December 31, 2016 Commitments to extend credit: Fixed rate $ 29,701 $ 18,709 Variable rate 49,441 57,176 Standby letters of credit 3,512 412 |
Summary of Overdraft Protection | The following table is a summary of overdraft protection for the periods indicated: (Amounts in thousands) March 31, 2017 December 31, 2016 Overdraft protection available on depositors' accounts $ 9,682 $ 9,655 Balance of overdrafts included in loans 63 80 Average daily balance of overdrafts 122 105 Average daily balance of overdrafts as a percentage of available 1.26 % 1.09 % |
Summary of Information Regarding Derivatives | Summary information regarding these derivatives is presented below: (Amounts in thousands) Notional Amount Fair Value March 31, 2017 December 31, 2016 Interest Rate Paid Interest Rate Received March 31, 2017 December 31, 2016 Customer interest rate swap Maturing in 2020 $ 2,571 $ 2,594 1 Mo. Libor + Margin Fixed $ 5 $ 15 Maturing in 2025 5,546 5,630 1 Mo. Libor + Margin Fixed 74 101 Maturing in 2026 2,150 2,178 1 Mo. Libor + Margin Fixed (37 ) (29 ) Maturing in 2027 9,450 6,150 1 Mo. Libor + Margin Fixed 218 210 Total $ 19,717 $ 16,552 $ 260 $ 297 Third party interest rate swap Maturing in 2020 $ 2,571 $ 2,594 Fixed 1 Mo. Libor + Margin $ (5 ) $ (15 ) Maturing in 2025 5,546 5,630 Fixed 1 Mo. Libor + Margin (74 ) (101 ) Maturing in 2026 2,150 2,178 Fixed 1 Mo. Libor + Margin 37 29 Maturing in 2027 9,450 6,150 Fixed 1 Mo. Libor + Margin (218 ) (210 ) Total $ 19,717 $ 16,552 $ (260 ) $ (297 ) |
Schedule of Fair Values of Derivative Instruments | The following table presents the fair values of derivative instruments in the balance sheet: (Amounts in thousands) Assets Liabilities Balance Sheet Location Fair Value Balance Sheet Location Fair Value March 31, 2017 Interest rate derivatives Other assets $ 260 Other liabilities $ 260 December 31, 2016 Interest rate derivatives Other assets $ 297 Other liabilities $ 297 |
Fair Value of Assets and Liab29
Fair Value of Assets and Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Assets Reported on Consolidated Balance Sheets at their Fair Value | The following table presents the assets reported on the consolidated balance sheets at their fair value as of March 31, 2017 and December 31, 2016 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. (Amounts in thousands) Fair Value Measurements at March 31, 2017 Using Description March 31, 2017 Quoted Prices in Active Markets Identical Assets (Level 1) Significant Other Observable (Level 2) Significant Unobservable (Level 3) ASSETS U.S. Government agencies and corporations $ 8,013 $ — $ 8,013 $ — Obligations of states and political subdivisions 62,398 — 62,398 — U.S. Government-sponsored mortgage-backed securities 72,821 — 72,821 — U.S. Government-sponsored collateralized mortgage obligations 7,299 — 7,299 — U.S. Government-guaranteed small business administration pools 11,160 — 11,160 — Trust preferred securities 827 — — 827 Regulatory stock 2,581 2,581 — — Loans held for sale 2,436 2,436 — — Interest rate derivatives 260 — 260 — LIABILITIES Interest rate derivatives $ 260 $ — $ 260 $ — (Amounts in thousands) Fair Value Measurements at December 31, 2016 Using Description December 31, 2016 Quoted Prices in Active Markets Identical Assets (Level 1) Significant Other Observable (Level 2) Significant Unobservable (Level 3) ASSETS U.S. Government agencies and corporations $ 7,988 $ — $ 7,988 $ — Obligations of states and political subdivisions 66,770 — 66,770 — U.S. Government-sponsored mortgage-backed securities 79,767 — 79,767 — U.S. Government-sponsored collateralized mortgage obligations 9,349 — 9,349 — U.S. Government-guaranteed small business administration pools 11,939 — 11,939 — Trust preferred securities 825 — — 825 Regulatory stock 2,581 2,581 — — Loans held for sale 4,554 4,554 — — Interest rate derivatives 297 — 297 — LIABILITIES Interest rate derivatives $ 297 $ — $ 297 $ — |
Changes in the Level 3 Fair Value Category | The following tables present the changes in the Level 3 fair value category for the three months ended March 31, 2017 and 2016. The Company classifies financial instruments in Level 3 of the fair-value hierarchy when there is reliance on at least one significant unobservable input to the valuation model. In addition to these unobservable inputs, the valuation models for Level 3 financial instruments typically also rely on a number of inputs that are readily observable either directly or indirectly. (Amounts in thousands) Three Months Ended March 31, 2017 2016 Trust preferred securities Trust preferred securities Beginning balance $ 825 $ 778 Net realized/unrealized losses included in: Noninterest income — — Other comprehensive income (loss) 3 (48 ) Discount accretion (premium amortization) — — Sales — — Purchases, issuance, and settlements (1 ) (4 ) Ending balance $ 827 $ 726 Losses included in net income for the period relating to assets held at period end $ — $ — |
Breakdown of Trust Preferred Securities | The following table details the breakdown of trust preferred securities for the periods indicated: (Dollar amounts in thousands) March 31, 2017 December 31, 2016 Total number of trust preferred securities 2 2 Par value $ 1,969 $ 1,970 Number not considered OTTI 1 1 Par value $ 933 $ 940 Number considered OTTI 1 1 Par value $ 1,036 $ 1,030 Life-to-date impairment recognized in earnings $ 140 $ 140 Life-to-date impairment recognized in other comprehensive income 792 795 Total life-to-date impairment $ 932 $ 935 |
Trust Preferred Security with OTTI, its Credit Rating at Period End and Related Losses Recognized in Earnings | The following table details the one debt security with other-than-temporary impairment, its credit rating at March 31, 2017 and the related losses recognized in earnings: (Amounts in thousands) Moody’s/Fitch Rating Amount of OTTI related to credit loss at January 1, 2017 Additions in QTD March 31, 2017 Amount of OTTI related to credit loss at March 31, 2017 Trapeza IX B-1 Caa2/CC $ 140 $ — $ 140 Total $ 140 $ — $ 140 The following table details the one debt security with other-than-temporary impairment, its credit ratings at March 31, 2016 and the related losses recognized in earnings: (Amounts in thousands) Moody’s/Fitch Rating Amount of OTTI related to credit loss at January 1, 2016 Additions in QTD March 31, 2016 Amount of OTTI related to credit loss at March 31, 2016 Trapeza IX B-1 Caa2/CC $ 140 $ — $ 140 Total $ 140 $ — $ 140 |
Additional Information Related to the Company's Trust Preferred Securities | The following table provides additional information related to the Company’s trust preferred securities as of March 31, 2017 used to evaluate other-than-temporary impairments: (Amounts in thousands) Deal Class Amortized Cost Fair Unrealized Gain/(Loss) Moody’s/ Fitch Rating Number of Issuers Currently Performing Deferrals and Defaults as a % of Current Collateral Excess Subordination as % of Current Performing Collateral PreTSL XXIII C-2 $ 759 $ 309 $ (450 ) B2/CCC 90 22.5 % 5.48 % Trapeza IX B-1 860 518 (342 ) Caa2/CC 32 13.3 — Total $ 1,619 $ 827 $ (792 ) The following table provides additional information related to the Company’s trust preferred securities as of December 31, 2016 used to evaluate other-than-temporary impairments: (Amounts in thousands) Deal Class Amortized Cost Fair Unrealized Gain/(Loss) Moody’s/ Fitch Rating Number of Issuers Currently Performing Deferrals and Defaults as a % of Current Collateral Excess Subordination as % of Current Performing Collateral PreTSL XXIII C-2 $ 760 $ 310 $ (450 ) B2/CCC 90 22.5 % 5.33 % Trapeza IX B-1 860 515 (345 ) Caa2/CC 32 13.3 — Total $ 1,620 $ 825 $ (795 ) |
Assets Measured on a Nonrecurring Basis on the Consolidated Balance Sheets at their Fair Value | T he following table presents the assets measured on a nonrecurring basis on the Consolidated Balance Sheets at their fair value as of March 31, 2017 and December 31, 2016, by level within the fair value hierarchy. Impaired loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral that secure the impaired loans include: quoted market prices for identical assets classified as Level 1 inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level 2 inputs. In cases where valuation techniques include inputs that are unobservable and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level 3 inputs. Other real estate owned is carried at the lower of cost or fair value less estimated costs to sell. (Amounts in thousands) March 31, 2017 Level 1 Level 2 Level 3 Total Assets measured on a nonrecurring basis: Impaired loans $ — $ — $ 5,936 $ 5,936 Other real estate owned — — 480 480 (Amounts in thousands) December 31, 2016 Level 1 Level 2 Level 3 Total Assets measured on a nonrecurring basis: Impaired loans $ — $ — $ 6,788 $ 6,788 |
Carrying Amounts and Fair Values of the Company's Financial Instruments | The carrying amounts and fair values of the Company’s financial instruments are as follows: (Amounts in thousands) March 31, 2017 Carrying Amount Level 1 Level 2 Level 3 Fair Value ASSETS: Cash and cash equivalents $ 15,930 $ 15,930 $ — $ — $ 15,930 Investment securities available-for-sale 165,099 2,581 161,691 827 165,099 Loans held for sale 2,436 2,436 — — 2,436 Loans, net of allowance for loan losses 392,232 — — 395,299 395,299 Bank-owned life insurance 17,451 17,451 — — 17,451 Accrued interest receivable 2,010 2,010 — — 2,010 Interest rate derivatives 260 — 260 — 260 LIABILITIES: Demand, savings and money market deposits $ 384,742 $ 384,742 $ — $ — $ 384,742 Time deposits 132,610 — — 134,442 134,442 Short term borrowings 2,281 2,281 — — 2,281 Federal Home Loan Bank advances - short term 11,000 3,000 — 7,991 10,991 Federal Home Loan Bank advances - long term 17,000 — — 17,023 17,023 Subordinated debt 5,155 — — 4,504 4,504 Accrued interest payable 296 296 — — 296 Interest rate derivatives 260 — 260 — 260 (Amounts in thousands) December 31, 2016 Carrying Amount Level 1 Level 2 Level 3 Fair Value ASSETS: Cash and cash equivalents $ 15,351 $ 15,351 $ — $ — $ 15,351 Investment securities available-for-sale 179,219 2,581 175,813 825 179,219 Loans held for sale 4,554 4,554 — — 4,554 Loans, net of allowance for loan losses 414,900 — — 418,532 418,532 Bank-owned life insurance 17,376 17,376 — — 17,376 Accrued interest receivable 2,041 2,041 — — 2,041 Interest rate derivatives 297 — 297 — 297 LIABILITIES: Demand, savings and money market deposits $ 408,983 $ 408,983 $ — $ — $ 408,983 Time deposits 130,867 — — 133,108 133,108 Short term borrowings 2,702 2,702 — — 2,702 Federal Home Loan Bank advances - short term 23,000 17,000 — 5,998 22,998 Federal Home Loan Bank advances - long term 17,500 — — 17,580 17,580 Subordinated debt 5,155 — — 4,363 4,363 Accrued interest payable 288 288 — — 288 Interest rate derivatives 297 — 297 — 297 |
Significant Unobservable Inputs for Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at March 31, 2017: (Amounts in thousands) Fair value at March 31, 2017 Valuation Technique Significant Unobservable Input Description of Inputs Trust preferred securities $ 827 Discounted Cash Flow Projected Prepayments 1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital. All fixed rate within one year; variable rate at increasing intervals depending on spread. 2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%. 3) 1% annually for all other fixed rate issues and all variable rate issues. 4) Zero for collateral issued by REITs and 2% for insurance companies. Projected Defaults 1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately. 2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter. 3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings. Projected Cures 1) Deferring issuers that have definitive agreements to either be acquired or recapitalized. Projected Recoveries 1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years. Discount Rates 1) Ranging from ~9.60% to ~15.21%, depending on each bond's seniority and remaining subordination after projected losses. Impaired loans 5,936 Appraisal of Collateral (1) Appraisal Adjustments (2) Range (0)% to (50)% Weighted average (28)% Liquidation Expenses (2) Range (0)% to (48)% Weighted average (5)% Other real estate owned 480 Appraisal of Collateral (1), (3) Appraisal Adjustments (2) 0% (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. (2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal. (3) Includes qualitative adjustments by management and estimated liquidation expenses. The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at December 31, 2016: (Amounts in thousands) Fair value at December 31, 2016 Valuation Technique Significant Unobservable Input Description of Inputs Trust preferred securities $ 825 Discounted Cash Flow Projected Prepayments 1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital. All fixed rate within one year; variable rate at increasing intervals depending on spread. 2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%. 3) 1% annually for all other fixed rate issues and all variable rate issues. 4) Zero for collateral issued by REITs and 2% for insurance companies. Projected Defaults 1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately. 2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter. 3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings. Projected Cures 1) Deferring issuers that have definitive agreements to either be acquired or recapitalized. Projected Recoveries 1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years. Discount Rates 1) Ranging from ~9.69% to ~15.11%, depending on each bond's seniority and remaining subordination after projected losses. Impaired loans 6,788 Appraisal of Collateral (1) Appraisal Adjustments (2) Range (0)% to (50)% Weighted average (29)% Liquidation Expenses (2) Range (0)% to (48)% Weighted average (5)% (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. (2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal. |
Accumulated Other Comprehensi30
Accumulated Other Comprehensive Income (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Equity [Abstract] | |
Schedule of Changes in Accumulated Other Comprehensive Income (Loss) | The following table presents the changes in accumulated other comprehensive income (loss) by component net of tax for the three months ended March 31, 2017 and 2016: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Unrealized gains (losses) on available-for-sale securities (a) Change in pension and postretirement obligations (a) Unrealized gains (losses) on available-for-sale securities (a) Change in pension and postretirement obligations (a) Beginning balance $ (2,909 ) $ (52 ) $ (147 ) $ (91 ) Other comprehensive income (loss) before reclassification 10 (5 ) 756 13 Amount reclassified from accumulated other comprehensive income (loss) (6 ) — (236 ) — Total other comprehensive income (loss) 4 (5 ) 520 13 Ending balance $ (2,905 ) $ (57 ) $ 373 $ (78 ) (a) All amounts are net of tax. Amounts in parentheses indicate debits. |
Schedule of Reclassifications out of Each Component of Accumulated Other Comprehensive Income (Loss) | The following table presents significant amounts reclassified out of each component of accumulated other comprehensive income or loss for the three months ended March 31, 2017 and 2016: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Amount reclassified from accumulated other comprehensive loss (a) Amount reclassified from accumulated other comprehensive loss (a) Affected line item in the statement where net income is presented Details about other comprehensive income or loss: Unrealized gains on available-for-sale securities $ 9 $ 358 Investment securities available-for-sale gains, net (3 ) (122 ) Federal income tax expense $ 6 $ 236 Net of tax (a) Amounts in parentheses indicate debits to net income. |
Post-Retirement Obligations (Ta
Post-Retirement Obligations (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Compensation And Retirement Disclosure [Abstract] | |
Changes in Accumulated Liability | The following table presents the changes in the accumulated liability: (Amounts in thousands) Three Months Ended March 31, 2017 2016 Beginning balance $ 840 $ 856 Expense recorded 13 6 Other comprehensive income (loss) recorded 5 (13 ) Ending balance $ 858 $ 849 |
Short-Term Borrowings (Table)
Short-Term Borrowings (Table) | 3 Months Ended |
Mar. 31, 2017 | |
Debt Disclosure [Abstract] | |
Additional Detail Regarding Short-Term Borrowings | The following table provides additional detail regarding short-term borrowings: (Amounts in thousands) Repurchase Agreements (Sweep) Accounted for as Secured Borrowings At March 31, 2017 At December 31, 2016 Remaining Contractual Maturity of the Agreements Overnight and Continuous Overnight and Continuous Repurchase agreements: U.S. Government-sponsored mortgage-backed securities $ 2,755 $ 2,898 Total collateral carrying value $ 2,755 $ 2,898 Total short-term borrowings $ 2,281 $ 2,702 |
Equity Compensation (Tables)
Equity Compensation (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Schedule of Nonvested Restricted Stock Units Activity | The following is the activity under the two plans during the three months ended March 31, 2017: Restricted Stock Units Units Price at Grant Date Nonvested at January 1, 2017 13,683 $ 15.25 Granted 14,632 18.25 Vested 1,656 18.25 Forfeited — — Nonvested at March 31, 2017 26,659 $ 16.71 |
Authoritative Accounting Guid34
Authoritative Accounting Guidance (Details Textual) - Maximum - ASU 2016-02 | Mar. 31, 2017 |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Anticipated increase in assets, in percent | 1.00% |
Anticipated increase in liabilities, in percent | 1.00% |
Investment Securities (Details)
Investment Securities (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | $ 169,501 | $ 183,625 |
Available-for-sale Securities, Gross Unrealized Gains | 515 | 618 |
Available-for-sale Securities, Gross Unrealized Losses | 4,917 | 5,024 |
Available-for-sale securities, Fair Value | 165,099 | 179,219 |
U.S. Government agencies and corporations | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 8,170 | 8,165 |
Available-for-sale Securities, Gross Unrealized Gains | 25 | 3 |
Available-for-sale Securities, Gross Unrealized Losses | 182 | 180 |
Available-for-sale securities, Fair Value | 8,013 | 7,988 |
Obligations of states and political subdivisions | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 63,847 | 68,219 |
Available-for-sale Securities, Gross Unrealized Gains | 460 | 582 |
Available-for-sale Securities, Gross Unrealized Losses | 1,909 | 2,031 |
Available-for-sale securities, Fair Value | 62,398 | 66,770 |
U.S. Government-sponsored mortgage-backed securities | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 74,307 | 81,281 |
Available-for-sale Securities, Gross Unrealized Gains | 30 | 32 |
Available-for-sale Securities, Gross Unrealized Losses | 1,516 | 1,546 |
Available-for-sale securities, Fair Value | 72,821 | 79,767 |
U.S. Government-sponsored collateralized mortgage obligations | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 7,425 | 9,504 |
Available-for-sale Securities, Gross Unrealized Losses | 126 | 155 |
Available-for-sale securities, Fair Value | 7,299 | 9,349 |
U.S. Government-guaranteed small business administration pools | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 11,552 | 12,255 |
Available-for-sale Securities, Gross Unrealized Gains | 1 | |
Available-for-sale Securities, Gross Unrealized Losses | 392 | 317 |
Available-for-sale securities, Fair Value | 11,160 | 11,939 |
Trust preferred securities | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 1,619 | 1,620 |
Available-for-sale Securities, Gross Unrealized Losses | 792 | 795 |
Available-for-sale securities, Fair Value | 827 | 825 |
Total debt securities | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 166,920 | 181,044 |
Available-for-sale Securities, Gross Unrealized Gains | 515 | 618 |
Available-for-sale Securities, Gross Unrealized Losses | 4,917 | 5,024 |
Available-for-sale securities, Fair Value | 162,518 | 176,638 |
Federal Home Loan Bank (FHLB) stock | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 2,355 | 2,355 |
Available-for-sale securities, Fair Value | 2,355 | 2,355 |
Federal Reserve Bank (FRB) stock | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 226 | 226 |
Available-for-sale securities, Fair Value | 226 | 226 |
Total regulatory stock | ||
Summary of investment securities | ||
Available-for-sale Securities, Amortized Cost | 2,581 | 2,581 |
Available-for-sale securities, Fair Value | $ 2,581 | $ 2,581 |
Investment Securities (Details
Investment Securities (Details 1) $ in Thousands | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Investments Debt And Equity Securities [Abstract] | |
Unrealized gains | $ 9 |
Unrealized losses | (34) |
Net unrealized losses | (25) |
Net realized losses | (9) |
Trading securities losses, net | $ (34) |
Investment Securities (Detail37
Investment Securities (Details 2) $ in Thousands | Mar. 31, 2017USD ($) |
Amortized cost and fair value of debt securities by contractual maturity | |
Amortized Cost, Due after one year through five years | $ 829 |
Amortized Cost, Due after five years through ten years | 15,201 |
Amortized Cost, Due after ten years | 69,158 |
Amortized Cost, Total | 85,188 |
Total debt securities, Amortized Cost | 166,920 |
Fair Value, Due after one year through five years | 855 |
Fair Value, Due after five years through ten years | 15,243 |
Fair Value, Due after ten years | 66,300 |
Fair Value, Total | 82,398 |
Total debt securities, Fair Value | 162,518 |
U.S. Government-sponsored mortgage-backed and related securities | |
Amortized cost and fair value of debt securities by contractual maturity | |
Total debt securities, Amortized Cost | 81,732 |
Total debt securities, Fair Value | $ 80,120 |
Investment Securities (Detail38
Investment Securities (Details 3) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Proceeds, gains and losses realized on securities sold or called | ||
Proceeds on securities sold | $ 15,725 | $ 26,505 |
Gross realized gains | 146 | 435 |
Gross realized losses | $ 137 | $ 77 |
Investment Securities (Detail39
Investment Securities (Details Textual) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2017USD ($)SecurityInvestment | Mar. 31, 2016USD ($) | Dec. 31, 2016USD ($)Security | |
Investments Debt And Equity Securities [Abstract] | |||
Carrying value of investment securities for pledge | $ 105,400,000 | $ 111,500,000 | |
Investment securities with fair value less than amortized cost | Security | 113 | 122 | |
OTTI loss recognized through impairment assessment process | $ 0 | $ 0 | |
Non-accrual investment securities | $ 827,000 | $ 825,000 | |
Trust preferred securities in nonaccrual status | Investment | 2 | ||
Estimated length of interest payment delays | 10 years |
Investment Securities (Detail40
Investment Securities (Details 4) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Fair Value | ||
Fair Value, Less than 12 Months | $ 118,948 | $ 135,804 |
Fair Value, 12 Months or More | 9,062 | 2,869 |
Fair Value, Total | 128,010 | 138,673 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 3,878 | 4,170 |
Unrealized Losses, 12 Months or More | 1,039 | 854 |
Unrealized Losses, Total | 4,917 | 5,024 |
U.S. Government agencies and corporations | ||
Fair Value | ||
Fair Value, Less than 12 Months | 4,818 | 7,643 |
Fair Value, Total | 4,818 | 7,643 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 182 | 180 |
Unrealized Losses, Total | 182 | 180 |
Obligations of states and political subdivisions | ||
Fair Value | ||
Fair Value, Less than 12 Months | 40,122 | 41,668 |
Fair Value, 12 Months or More | 449 | |
Fair Value, Total | 40,571 | 41,668 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 1,901 | 2,031 |
Unrealized Losses, 12 Months or More | 8 | |
Unrealized Losses, Total | 1,909 | 2,031 |
U.S. Government-sponsored mortgage-backed securities | ||
Fair Value | ||
Fair Value, Less than 12 Months | 55,549 | 68,386 |
Fair Value, 12 Months or More | 7,786 | 2,044 |
Fair Value, Total | 63,335 | 70,430 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 1,277 | 1,487 |
Unrealized Losses, 12 Months or More | 239 | 59 |
Unrealized Losses, Total | 1,516 | 1,546 |
U.S. Government-sponsored collateralized mortgage obligations | ||
Fair Value | ||
Fair Value, Less than 12 Months | 7,299 | 9,350 |
Fair Value, Total | 7,299 | 9,350 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 126 | 155 |
Unrealized Losses, Total | 126 | 155 |
U.S. Government-guaranteed small business administration pools | ||
Fair Value | ||
Fair Value, Less than 12 Months | 11,160 | 8,757 |
Fair Value, Total | 11,160 | 8,757 |
Unrealized Losses | ||
Unrealized Losses, Less than 12 Months | 392 | 317 |
Unrealized Losses, Total | 392 | 317 |
Trust preferred securities | ||
Fair Value | ||
Fair Value, 12 Months or More | 827 | 825 |
Fair Value, Total | 827 | 825 |
Unrealized Losses | ||
Unrealized Losses, 12 Months or More | 792 | 795 |
Unrealized Losses, Total | $ 792 | $ 795 |
Investment Securities (Detail41
Investment Securities (Details 5) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Cumulative roll forward of credit losses recognized in earnings for trust preferred securities | ||
Beginning balance, Amount of OTTI related to credit loss | $ 140 | $ 140 |
Additional credit losses on debt securities for which other-than- temporary impairment was previously recognized | 0 | 0 |
Ending balance, Amount of OTTI related to credit loss | 140 | 140 |
Trust preferred securities | ||
Cumulative roll forward of credit losses recognized in earnings for trust preferred securities | ||
Beginning balance, Amount of OTTI related to credit loss | 140 | 140 |
Additional credit losses on debt securities for which other-than- temporary impairment was previously recognized | 0 | 0 |
Ending balance, Amount of OTTI related to credit loss | $ 140 | $ 140 |
Loans and Allowance for Loan 42
Loans and Allowance for Loan Losses (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Composition of the loan portfolio | ||
Total loans | $ 397,087 | $ 419,768 |
Commercial | ||
Composition of the loan portfolio | ||
Total loans | $ 64,555 | $ 96,281 |
Percentage of loans | 16.30% | 22.90% |
Commercial real estate | ||
Composition of the loan portfolio | ||
Total loans | $ 245,875 | $ 238,692 |
Percentage of loans | 61.90% | 56.90% |
Residential real estate | ||
Composition of the loan portfolio | ||
Total loans | $ 58,976 | $ 57,008 |
Percentage of loans | 14.80% | 13.60% |
Consumer | Home equity | ||
Composition of the loan portfolio | ||
Total loans | $ 24,573 | $ 25,061 |
Percentage of loans | 6.20% | 6.00% |
Consumer | Other | ||
Composition of the loan portfolio | ||
Total loans | $ 3,108 | $ 2,726 |
Percentage of loans | 0.80% | 0.60% |
Loans and Allowance for Loan 43
Loans and Allowance for Loan Losses (Details 1) | 3 Months Ended |
Mar. 31, 2017 | |
Factor Considered: | |
Levels of and trends in charge-offs, classifications and non-accruals | Stable |
Trends in volume and terms | Stable |
Changes in lending policies and procedures | Stable |
Experience, depth and ability of management, including loan review function | Stable |
Economic trends, including valuation of underlying collateral | Stable |
Concentrations of credit | Stable |
Loans and Allowance for Loan 44
Loans and Allowance for Loan Losses (Details 2) | 3 Months Ended |
Mar. 31, 2017 | |
Factor Considered: | |
Levels and trends in classification | Increasing |
Declining trends in financial performance | Stable |
Structure and lack of performance measures | Stable |
Migration between risk categories | Increasing |
Loans and Allowance for Loan 45
Loans and Allowance for Loan Losses (Details 3) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | $ 4,868 | $ 5,194 |
Loan charge-offs | (137) | (39) |
Recoveries | 124 | 25 |
Net loan recoveries (charge-offs) | (13) | (14) |
Balance at end of period | 4,855 | 5,180 |
Commercial | ||
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | 1,394 | 1,977 |
Recoveries | 108 | |
Net loan recoveries (charge-offs) | 108 | |
Provision charged to operations | (256) | 8 |
Balance at end of period | 1,246 | 1,985 |
Commercial real estate | ||
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | 3,072 | 2,926 |
Loan charge-offs | (93) | |
Recoveries | 1 | |
Net loan recoveries (charge-offs) | (93) | 1 |
Provision charged to operations | 247 | (24) |
Balance at end of period | 3,226 | 2,903 |
Residential real estate | ||
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | 163 | 153 |
Provision charged to operations | (21) | 1 |
Balance at end of period | 142 | 154 |
Consumer | Home equity | ||
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | 150 | 52 |
Recoveries | 2 | 4 |
Net loan recoveries (charge-offs) | 2 | 4 |
Provision charged to operations | (4) | (3) |
Balance at end of period | 148 | 53 |
Consumer | Other | ||
Analysis of changes in the allowance for loan losses | ||
Balance at beginning of period | 89 | 86 |
Loan charge-offs | (44) | (39) |
Recoveries | 14 | 20 |
Net loan recoveries (charge-offs) | (30) | (19) |
Provision charged to operations | 34 | 18 |
Balance at end of period | $ 93 | $ 85 |
Loans and Allowance for Loan 46
Loans and Allowance for Loan Losses (Details 4) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 |
Ending allowance balance attributable to loans: | ||||
Individually evaluated for impairment | $ 178 | $ 178 | ||
Collectively evaluated for impairment | 4,677 | 4,690 | ||
Total ending allowance balance | 4,855 | 4,868 | $ 5,180 | $ 5,194 |
Loan Portfolio: | ||||
Individually evaluated for impairment | 6,114 | 6,966 | ||
Collectively evaluated for impairment | 390,973 | 412,802 | ||
Total ending loans balance | 397,087 | 419,768 | ||
Commercial | ||||
Ending allowance balance attributable to loans: | ||||
Collectively evaluated for impairment | 1,246 | 1,394 | ||
Total ending allowance balance | 1,246 | 1,394 | 1,985 | 1,977 |
Loan Portfolio: | ||||
Individually evaluated for impairment | 93 | 106 | ||
Collectively evaluated for impairment | 64,462 | 96,175 | ||
Total ending loans balance | 64,555 | 96,281 | ||
Commercial real estate | ||||
Ending allowance balance attributable to loans: | ||||
Individually evaluated for impairment | 178 | 178 | ||
Collectively evaluated for impairment | 3,048 | 2,894 | ||
Total ending allowance balance | 3,226 | 3,072 | 2,903 | 2,926 |
Loan Portfolio: | ||||
Individually evaluated for impairment | 6,021 | 6,860 | ||
Collectively evaluated for impairment | 239,854 | 231,832 | ||
Total ending loans balance | 245,875 | 238,692 | ||
Residential real estate | ||||
Ending allowance balance attributable to loans: | ||||
Collectively evaluated for impairment | 142 | 163 | ||
Total ending allowance balance | 142 | 163 | 154 | 153 |
Loan Portfolio: | ||||
Collectively evaluated for impairment | 58,976 | 57,008 | ||
Total ending loans balance | 58,976 | 57,008 | ||
Consumer | Home equity | ||||
Ending allowance balance attributable to loans: | ||||
Collectively evaluated for impairment | 148 | 150 | ||
Total ending allowance balance | 148 | 150 | 53 | 52 |
Loan Portfolio: | ||||
Collectively evaluated for impairment | 24,573 | 25,061 | ||
Total ending loans balance | 24,573 | 25,061 | ||
Consumer | Other | ||||
Ending allowance balance attributable to loans: | ||||
Collectively evaluated for impairment | 93 | 89 | ||
Total ending allowance balance | 93 | 89 | $ 85 | $ 86 |
Loan Portfolio: | ||||
Collectively evaluated for impairment | 3,108 | 2,726 | ||
Total ending loans balance | $ 3,108 | $ 2,726 |
Loans and Allowance for Loan 47
Loans and Allowance for Loan Losses (Details Textual) | 3 Months Ended | ||
Mar. 31, 2017USD ($)Loan | Mar. 31, 2016USD ($)Loan | Dec. 31, 2016USD ($) | |
Accounts Notes And Loans Receivable [Line Items] | |||
Current Loans | $ 393,996,000 | $ 415,407,000 | |
Recoveries | $ 124,000 | $ 25,000 | |
Period after which loans considered nonperforming | 90 days | ||
Number of loans modified as TDRs | Loan | 0 | 0 | |
Number of loans approved as TDRs, subsequently defaulted | Loan | 0 | 0 | |
60-day or less term commercial loans | |||
Accounts Notes And Loans Receivable [Line Items] | |||
Current Loans | $ 29,700,000 | ||
Financing receivables, maturity | First quarter of 2017 | ||
Recoveries | $ 108,000 |
Loans and Allowance for Loan 48
Loans and Allowance for Loan Losses (Details 5) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Summary of credit quality indicators by internally assigned grade | ||
Total loans | $ 397,087 | $ 419,768 |
Commercial | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 64,555 | 96,281 |
Commercial | Pass | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 45,817 | 80,644 |
Commercial | Special Mention | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 15,366 | 12,836 |
Commercial | Substandard | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 3,372 | 2,801 |
Commercial real estate | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 245,875 | 238,692 |
Commercial real estate | Pass | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 210,455 | 208,337 |
Commercial real estate | Special Mention | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | 28,370 | 22,633 |
Commercial real estate | Substandard | ||
Summary of credit quality indicators by internally assigned grade | ||
Total loans | $ 7,050 | $ 7,722 |
Loans and Allowance for Loan 49
Loans and Allowance for Loan Losses (Details 6) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Summary of consumer credit exposure | ||
Total loans | $ 397,087 | $ 419,768 |
Residential real estate | ||
Summary of consumer credit exposure | ||
Total loans | 58,976 | 57,008 |
Consumer | Home equity | ||
Summary of consumer credit exposure | ||
Total loans | 24,573 | 25,061 |
Consumer | Other | ||
Summary of consumer credit exposure | ||
Total loans | 3,108 | 2,726 |
Performing | Residential real estate | ||
Summary of consumer credit exposure | ||
Total loans | 57,719 | 55,743 |
Performing | Consumer | Home equity | ||
Summary of consumer credit exposure | ||
Total loans | 24,522 | 25,006 |
Performing | Consumer | Other | ||
Summary of consumer credit exposure | ||
Total loans | 3,108 | 2,726 |
Nonperforming | Residential real estate | ||
Summary of consumer credit exposure | ||
Total loans | 1,257 | 1,265 |
Nonperforming | Consumer | Home equity | ||
Summary of consumer credit exposure | ||
Total loans | $ 51 | $ 55 |
Loans and Allowance for Loan 50
Loans and Allowance for Loan Losses (Details 7) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Summary of classes of loans on non-accrual status | ||
Total | $ 3,065 | $ 2,778 |
Commercial real estate | ||
Summary of classes of loans on non-accrual status | ||
Total | 1,757 | 1,458 |
Residential real estate | ||
Summary of classes of loans on non-accrual status | ||
Total | 1,257 | 1,265 |
Consumer | Home equity | ||
Summary of classes of loans on non-accrual status | ||
Total | $ 51 | $ 55 |
Loans and Allowance for Loan 51
Loans and Allowance for Loan Losses (Details 8) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | $ 3,091 | $ 4,361 |
Current | 393,996 | 415,407 |
Total ending loans balance | 397,087 | 419,768 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 203 | 1,637 |
60-89 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 58 | 138 |
90 Days Or Greater | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 2,830 | 2,586 |
Commercial | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 54 | 377 |
Current | 64,501 | 95,904 |
Total ending loans balance | 64,555 | 96,281 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
Commercial | 30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 54 | 377 |
Commercial real estate | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 1,676 | 2,619 |
Current | 244,199 | 236,073 |
Total ending loans balance | 245,875 | 238,692 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
Commercial real estate | 30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 28 | 1,189 |
Commercial real estate | 60-89 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 83 | |
Commercial real estate | 90 Days Or Greater | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 1,648 | 1,347 |
Residential real estate | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 1,279 | 1,251 |
Current | 57,697 | 55,757 |
Total ending loans balance | 58,976 | 57,008 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
Residential real estate | 30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 90 | 58 |
Residential real estate | 60-89 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 58 | 9 |
Residential real estate | 90 Days Or Greater | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 1,131 | 1,184 |
Consumer | Home equity | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 70 | 101 |
Current | 24,503 | 24,960 |
Total ending loans balance | 24,573 | 25,061 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
Consumer | Home equity | 30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 19 | |
Consumer | Home equity | 60-89 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 46 | |
Consumer | Home equity | 90 Days Or Greater | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 51 | 55 |
Consumer | Other | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | 12 | 13 |
Current | 3,096 | 2,713 |
Total ending loans balance | 3,108 | 2,726 |
Recorded Investment >90 Days and Accruing | 0 | 0 |
Consumer | Other | 30-59 Days Past Due | ||
Aging analysis of the recorded investment of past due loans | ||
Total Past Due | $ 12 | $ 13 |
Loans and Allowance for Loan 52
Loans and Allowance for Loan Losses (Details 9) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Commercial | |||
Loans evaluated for impairment by loan segment | |||
Recorded Investment, With no related allowance recorded | $ 93 | $ 106 | |
Recorded Investment, Total | 93 | 106 | |
Unpaid Principal Balance, with no related allowance | 93 | 106 | |
Unpaid Principal Balance, Total | 93 | 106 | |
Average Recorded Investment, with no related allowance recorded | 97 | $ 223 | |
Average Recorded Investment, with related allowance recorded | 1,113 | ||
Average Recorded Investment, Total | 97 | 1,336 | |
Interest Income Recognized, with no related allowance | 2 | 3 | |
Interest Income Recognized, Total | 2 | 3 | |
Commercial real estate | |||
Loans evaluated for impairment by loan segment | |||
Recorded Investment, With no related allowance recorded | 5,547 | 5,681 | |
Recorded Investment, With related allowance recorded | 474 | 1,179 | |
Recorded Investment, Total | 6,021 | 6,860 | |
Unpaid Principal Balance, with no related allowance | 5,748 | 5,789 | |
Unpaid Principal Balance, with related allowance | 474 | 1,179 | |
Unpaid Principal Balance, Total | 6,222 | 6,968 | |
Related Allowance, with related allowance | 178 | 178 | |
Related Allowance, Total | 178 | $ 178 | |
Average Recorded Investment, with no related allowance recorded | 5,603 | 7,183 | |
Average Recorded Investment, with related allowance recorded | 941 | 1,233 | |
Average Recorded Investment, Total | 6,544 | 8,416 | |
Interest Income Recognized, with no related allowance | 74 | 83 | |
Interest Income Recognized, with related allowance | 6 | 24 | |
Interest Income Recognized, Total | $ 80 | $ 107 |
Earnings Per Share and Capita53
Earnings Per Share and Capital Transactions (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Computation of basic earnings per common share | ||
Net income | $ 1,000 | $ 1,362 |
Weighted average common shares outstanding | 4,406,646 | 4,404,783 |
Net effect of dilutive common share equivalents | 4,528 | |
Adjusted average shares outstanding-dilutive | 4,411,174 | 4,404,783 |
Basic earnings per share | $ 0.23 | $ 0.31 |
Diluted earnings per share | $ 0.23 | $ 0.31 |
Subordinated Debt (Details Text
Subordinated Debt (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | |
Jul. 31, 2007 | Mar. 31, 2017 | Dec. 31, 2016 | |
Debt Instrument [Line Items] | |||
Floating rate trust preferred securities issued | $ 5,000,000 | ||
Maturity date of floating rate trust preferred securities | 2037-12 | ||
Investment in common securities issued by trust | $ 155,000 | ||
Subordinated Debt | |||
Debt Instrument [Line Items] | |||
Interest rate description | 3-month LIBOR rate plus 1.45% | ||
LIBOR Rate Points | 1.45% | ||
Interest rate | 2.58% | 2.41% |
Commitments (Details)
Commitments (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Commitments to extend credit: | ||
Fixed rate | $ 29,701 | $ 18,709 |
Variable rate | 49,441 | 57,176 |
Standby letters of credit | $ 3,512 | $ 412 |
Commitments (Details 1)
Commitments (Details 1) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Summary of overdraft protection | ||
Overdraft protection available on depositors' accounts | $ 9,682 | $ 9,655 |
Balance of overdrafts included in loans | 63 | 80 |
Average daily balance of overdrafts | $ 122 | $ 105 |
Average daily balance of overdrafts as a percentage of available | 1.26% | 1.09% |
Commitments (Details Textual)
Commitments (Details Textual) - Third party interest rate swap $ in Millions | Mar. 31, 2017USD ($)Security | Dec. 31, 2016USD ($)Security |
Commitments [Line Items] | ||
Security pledged for collateral | $ | $ 1.6 | $ 1.7 |
U.S. Government-sponsored mortgage-backed securities | ||
Commitments [Line Items] | ||
Number of security owned and pledged as collateral | Security | 1 | 1 |
Commitments (Details 2)
Commitments (Details 2) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Dec. 31, 2016 | |
Customer interest rate swap, Maturing in 2020 | ||
Derivative [Line Items] | ||
Maturity | 2,020 | |
Notional Amount | $ 2,571,000 | $ 2,594,000 |
Interest Rate Paid | 1 Mo. Libor + Margin | |
Interest Rate Received | Fixed | |
Fair Value | $ 5,000 | 15,000 |
Customer interest rate swap, Maturing in 2025 | ||
Derivative [Line Items] | ||
Maturity | 2,025 | |
Notional Amount | $ 5,546,000 | 5,630,000 |
Interest Rate Paid | 1 Mo. Libor + Margin | |
Interest Rate Received | Fixed | |
Fair Value | $ 74,000 | 101,000 |
Customer interest rate swap, Maturing in 2026 | ||
Derivative [Line Items] | ||
Maturity | 2,026 | |
Notional Amount | $ 2,150,000 | 2,178,000 |
Interest Rate Paid | 1 Mo. Libor + Margin | |
Interest Rate Received | Fixed | |
Fair Value | $ (37,000) | (29,000) |
Customer interest rate swap, Maturing in 2027 | ||
Derivative [Line Items] | ||
Maturity | 2,027 | |
Notional Amount | $ 9,450,000 | 6,150,000 |
Interest Rate Paid | 1 Mo. Libor + Margin | |
Interest Rate Received | Fixed | |
Fair Value | $ 218,000 | 210,000 |
Customer interest rate swap | ||
Derivative [Line Items] | ||
Notional Amount | 19,717,000 | 16,552,000 |
Fair Value | $ 260,000 | 297,000 |
Third party interest rate swap, Maturing in 2020 | ||
Derivative [Line Items] | ||
Maturity | 2,020 | |
Notional Amount | $ 2,571,000 | 2,594,000 |
Interest Rate Paid | Fixed | |
Interest Rate Received | 1 Mo. Libor + Margin | |
Fair Value | $ (5,000) | (15,000) |
Third party interest rate swap, Maturing in 2025 | ||
Derivative [Line Items] | ||
Maturity | 2,025 | |
Notional Amount | $ 5,546,000 | 5,630,000 |
Interest Rate Paid | Fixed | |
Interest Rate Received | 1 Mo. Libor + Margin | |
Fair Value | $ (74,000) | (101,000) |
Third party interest rate swap, Maturing in 2026 | ||
Derivative [Line Items] | ||
Maturity | 2,026 | |
Notional Amount | $ 2,150,000 | 2,178,000 |
Interest Rate Paid | Fixed | |
Interest Rate Received | 1 Mo. Libor + Margin | |
Fair Value | $ 37,000 | 29,000 |
Third party interest rate swap | ||
Derivative [Line Items] | ||
Notional Amount | 19,717,000 | 16,552,000 |
Fair Value | $ (260,000) | (297,000) |
Third party interest rate swap, Maturing in 2027 | ||
Derivative [Line Items] | ||
Maturity | 2,027 | |
Notional Amount | $ 9,450,000 | 6,150,000 |
Interest Rate Paid | Fixed | |
Interest Rate Received | 1 Mo. Libor + Margin | |
Fair Value | $ (218,000) | $ (210,000) |
Commitments (Details 3)
Commitments (Details 3) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Derivatives Fair Value [Line Items] | ||
Assets, Fair Value | $ 260 | $ 297 |
Liabilities, Fair Value | 260 | 297 |
Other assets | ||
Derivatives Fair Value [Line Items] | ||
Assets, Fair Value | 260 | 297 |
Other liabilities | ||
Derivatives Fair Value [Line Items] | ||
Liabilities, Fair Value | $ 260 | $ 297 |
Fair Value of Assets and Liab60
Fair Value of Assets and Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
ASSETS | ||
Total debt securities, Fair Value | $ 165,099 | $ 179,219 |
Regulatory stock | 2,581 | 2,581 |
Loans held for sale | 2,436 | 4,554 |
Interest rate derivatives | 260 | 297 |
LIABILITIES | ||
Interest rate derivatives | 260 | 297 |
Trust preferred securities | ||
ASSETS | ||
Total debt securities, Fair Value | 827 | 825 |
Level 1 | ||
ASSETS | ||
Total debt securities, Fair Value | 2,581 | 2,581 |
Regulatory stock | 2,581 | 2,581 |
Loans held for sale | 2,436 | 4,554 |
Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | 161,691 | 175,813 |
Interest rate derivatives | 260 | 297 |
LIABILITIES | ||
Interest rate derivatives | 260 | 297 |
Level 3 | ||
ASSETS | ||
Total debt securities, Fair Value | 827 | 825 |
Level 3 | Trust preferred securities | ||
ASSETS | ||
Total debt securities, Fair Value | 827 | 825 |
U.S. Government agencies and corporations | ||
ASSETS | ||
Total debt securities, Fair Value | 8,013 | 7,988 |
U.S. Government agencies and corporations | Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | 8,013 | 7,988 |
Obligations of states and political subdivisions | ||
ASSETS | ||
Total debt securities, Fair Value | 62,398 | 66,770 |
Obligations of states and political subdivisions | Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | 62,398 | 66,770 |
U.S. Government-sponsored mortgage-backed securities | ||
ASSETS | ||
Total debt securities, Fair Value | 72,821 | 79,767 |
U.S. Government-sponsored mortgage-backed securities | Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | 72,821 | 79,767 |
U.S. Government-sponsored collateralized mortgage obligations | ||
ASSETS | ||
Total debt securities, Fair Value | 7,299 | 9,349 |
U.S. Government-sponsored collateralized mortgage obligations | Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | 7,299 | 9,349 |
U.S. Government-guaranteed small business administration pools | ||
ASSETS | ||
Total debt securities, Fair Value | 11,160 | 11,939 |
U.S. Government-guaranteed small business administration pools | Level 2 | ||
ASSETS | ||
Total debt securities, Fair Value | $ 11,160 | $ 11,939 |
Fair Value of Assets and Liab61
Fair Value of Assets and Liabilities (Details 1) - Trust preferred securities - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Changes in the Level 3 fair value category | ||
Beginning balance | $ 825 | $ 778 |
Net realized/unrealized losses included in: | ||
Other comprehensive income (loss) | 3 | (48) |
Purchases, issuance, and settlements | (1) | (4) |
Ending balance | $ 827 | $ 726 |
Fair Value of Assets and Liab62
Fair Value of Assets and Liabilities (Details 2) $ in Thousands | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2017USD ($)Security | Mar. 31, 2016USD ($)Security | Dec. 31, 2016USD ($)Security | Dec. 31, 2015USD ($) | |
Breakdown of trust preferred securities | ||||
Number considered OTTI | Security | 1 | 1 | ||
Life-to-date impairment recognized in earnings | $ 140 | $ 140 | $ 140 | $ 140 |
Trust preferred securities | ||||
Breakdown of trust preferred securities | ||||
Total number of trust preferred securities | Security | 2 | 2 | ||
Par value, trust preferred securities | $ 1,969 | $ 1,970 | ||
Number not considered OTTI | Security | 1 | 1 | ||
Par value, trust preferred securities not considered OTTI | $ 933 | $ 940 | ||
Number considered OTTI | Security | 1 | 1 | ||
Par value, trust preferred securities considered OTTI | $ 1,036 | $ 1,030 | ||
Life-to-date impairment recognized in earnings | 140 | $ 140 | 140 | $ 140 |
Life-to-date impairment recognized in other comprehensive income | 792 | 795 | ||
Total life-to-date impairment | $ 932 | $ 935 |
Fair Value of Assets and Liab63
Fair Value of Assets and Liabilities (Details Textual) $ in Millions | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2017USD ($)Security | Mar. 31, 2016Security | Dec. 31, 2016Security | |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Number of debt securities with other-than-temporary impairment | Security | 1 | 1 | |
Maturity period of short-term borrowings | one year or less | ||
Period of swap rate | 25 years | ||
Minimum | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 9.60% | ||
Maximum | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 15.21% | ||
PreTSL XXIII | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 15.21% | ||
Securities maturity date | 2036-12 | ||
Securities Nonperforming Collateral Amount | $ 229 | ||
Securities Performing Collateral Amount | 852 | ||
Estimated cash flows | 43.7 | ||
Current principal value | $ 26.1 | ||
Trapeza IX | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 9.60% | ||
Securities maturity date | 2038-01 | ||
Securities Nonperforming Collateral Amount | $ 31 | ||
Securities Performing Collateral Amount | 212.7 | ||
Estimated cash flows | 42.8 | ||
Current principal value | $ 23.8 | ||
Trust preferred securities | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Number of debt securities with other-than-temporary impairment | Security | 1 | 1 | |
Period frequency of projected prepayment rate | 1 year | ||
Projected Prepayments, minimum fixed rate coupons | 8.00% | ||
Projected Prepayments, percentage of fair value input for banks | 1.00% | ||
Projected prepayment, percentage of fair value for collateral by REITs | 0.00% | ||
Projected prepayment, percentage of fair value for collateral for insurance companies | 2.00% | ||
Annually projected defaults percentage for healthy banks | 2.00% | ||
Period frequency of projected default rate | 2 years | ||
Projected defaults rate for healthy banks | 0.36% | ||
Projected Recoveries, percentage for insurance companies, REITs and insolvent banks | 0.00% | ||
Projected recovery, percentage for projected bank deferrals | 10.00% | ||
Projected Bank Deferrals lagged | 2 years | ||
Trust preferred securities | Minimum | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 9.60% | 9.69% | |
Trust preferred securities | Maximum | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |||
Fair value input discount rate | 15.21% | 15.11% |
Fair Value of Assets and Liab64
Fair Value of Assets and Liabilities (Details 3) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Losses recognized in earnings for trust preferred securities held | ||
Beginning balance, Amount of OTTI related to credit loss | $ 140 | $ 140 |
Additions in QTD | 0 | 0 |
Ending balance, Amount of OTTI related to credit loss | 140 | 140 |
Trapeza IX B-1 | Moodys Caa2 Rating | Fitch C C Rating | ||
Losses recognized in earnings for trust preferred securities held | ||
Beginning balance, Amount of OTTI related to credit loss | 140 | 140 |
Additions in QTD | 0 | 0 |
Ending balance, Amount of OTTI related to credit loss | $ 140 | $ 140 |
Fair Value of Assets and Liab65
Fair Value of Assets and Liabilities (Details 4) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2017USD ($)Issurers_Currently_Performing | Dec. 31, 2016USD ($)Issurers_Currently_Performing | |
Additional information related to the Company's trust preferred securities | ||
Available-for-sale Securities, Amortized Cost | $ 169,501 | $ 183,625 |
Total debt securities, Fair Value | $ 165,099 | $ 179,219 |
PreTSL XXIII | Moodys B2 Rating | Fitch C C C Rating | ||
Additional information related to the Company's trust preferred securities | ||
Class | C2 | C2 |
Available-for-sale Securities, Amortized Cost | $ 759 | $ 760 |
Total debt securities, Fair Value | 309 | 310 |
Unrealized Gain/(Loss) | $ (450) | $ (450) |
Number of Issuers Currently Performing | Issurers_Currently_Performing | 90 | 90 |
Deferrals and Defaults as a % of Current Collateral | 22.50% | 22.50% |
Excess Subordination as a % of Current Performing Collateral | 5.48% | 5.33% |
Trapeza IX | Moodys Caa2 Rating | Fitch C C Rating | ||
Additional information related to the Company's trust preferred securities | ||
Class | B1 | B1 |
Available-for-sale Securities, Amortized Cost | $ 860 | $ 860 |
Total debt securities, Fair Value | 518 | 515 |
Unrealized Gain/(Loss) | $ (342) | $ (345) |
Number of Issuers Currently Performing | Issurers_Currently_Performing | 32 | 32 |
Deferrals and Defaults as a % of Current Collateral | 13.30% | 13.30% |
Trust preferred securities | ||
Additional information related to the Company's trust preferred securities | ||
Available-for-sale Securities, Amortized Cost | $ 1,619 | $ 1,620 |
Total debt securities, Fair Value | 827 | 825 |
Unrealized Gain/(Loss) | $ (792) | $ (795) |
Fair Value of Assets and Liab66
Fair Value of Assets and Liabilities (Details 5) - Fair Value, Measurements, Nonrecurring - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Assets measured on a nonrecurring basis: | ||
Impaired loans | $ 5,936 | $ 6,788 |
Other real estate owned | 480 | |
Level 3 | ||
Assets measured on a nonrecurring basis: | ||
Impaired loans | 5,936 | $ 6,788 |
Other real estate owned | $ 480 |
Fair Value of Assets and Liab67
Fair Value of Assets and Liabilities (Details 6) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 |
ASSETS | ||||
Cash and cash equivalents, carrying value | $ 15,930 | $ 15,351 | $ 12,770 | $ 18,496 |
Investment securities available-for-sale, carrying value | 165,099 | 179,219 | ||
Loans held for sale | 2,436 | 4,554 | ||
Loans, net of allowance for loan losses, carrying value | 392,232 | 414,900 | ||
Bank-owned life insurance | 17,451 | 17,376 | ||
Accrued interest receivable, carrying value | 2,010 | 2,041 | ||
Interest rate derivatives, carrying value | 260 | 297 | ||
LIABILITIES | ||||
Demand, savings and money market deposits, carrying value | 384,742 | 408,983 | ||
Time deposits, carrying value | 132,610 | 130,867 | ||
Short-term borrowings | 2,281 | 2,702 | ||
Federal Home Loan Bank advances - short term | 11,000 | 23,000 | ||
Federal Home Loan Bank advances - long term | 17,000 | 17,500 | ||
Subordinated debt, carrying value | 5,155 | 5,155 | ||
Accrued interest payable, carrying value | 296 | 288 | ||
Interest rate derivatives, carrying value | 260 | 297 | ||
ASSETS: | ||||
Cash and cash equivalents, fair value | 15,930 | 15,351 | ||
Available-for-sale securities, Fair Value | 165,099 | 179,219 | ||
Loans held for sale, fair value | 2,436 | 4,554 | ||
Loans, net of allowance for loan losses, fair value | 395,299 | 418,532 | ||
Bank-owned life insurance, fair value | 17,451 | 17,376 | ||
Accrued interest receivable, fair value | 2,010 | 2,041 | ||
Interest rate derivatives, fair value | 260 | 297 | ||
LIABILITIES: | ||||
Demand, savings and money market deposits, fair value | 384,742 | 408,983 | ||
Time deposits, fair value | 134,442 | 133,108 | ||
Short-term borrowings, fair value | 2,281 | 2,702 | ||
Federal Home Loan Bank advances - short term, fair value | 10,991 | 22,998 | ||
Federal Home Loan Bank advances - long term, fair value | 17,023 | 17,580 | ||
Subordinated debt, fair value | 4,504 | 4,363 | ||
Accrued interest payable, fair value | 296 | 288 | ||
Interest rate derivatives, fair value | 260 | 297 | ||
Level 1 | ||||
ASSETS | ||||
Loans held for sale | 2,436 | 4,554 | ||
ASSETS: | ||||
Cash and cash equivalents, fair value | 15,930 | 15,351 | ||
Available-for-sale securities, Fair Value | 2,581 | 2,581 | ||
Loans held for sale, fair value | 2,436 | 4,554 | ||
Bank-owned life insurance, fair value | 17,451 | 17,376 | ||
Accrued interest receivable, fair value | 2,010 | 2,041 | ||
LIABILITIES: | ||||
Demand, savings and money market deposits, fair value | 384,742 | 408,983 | ||
Short-term borrowings, fair value | 2,281 | 2,702 | ||
Federal Home Loan Bank advances - short term, fair value | 3,000 | 17,000 | ||
Accrued interest payable, fair value | 296 | 288 | ||
Level 2 | ||||
ASSETS: | ||||
Available-for-sale securities, Fair Value | 161,691 | 175,813 | ||
Interest rate derivatives, fair value | 260 | 297 | ||
LIABILITIES: | ||||
Interest rate derivatives, fair value | 260 | 297 | ||
Level 3 | ||||
ASSETS: | ||||
Available-for-sale securities, Fair Value | 827 | 825 | ||
Loans, net of allowance for loan losses, fair value | 395,299 | 418,532 | ||
LIABILITIES: | ||||
Time deposits, fair value | 134,442 | 133,108 | ||
Federal Home Loan Bank advances - short term, fair value | 7,991 | 5,998 | ||
Federal Home Loan Bank advances - long term, fair value | 17,023 | 17,580 | ||
Subordinated debt, fair value | $ 4,504 | $ 4,363 |
Fair Value of Assets and Liab68
Fair Value of Assets and Liabilities (Details 7) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2017 | Dec. 31, 2016 | |
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Total debt securities, Fair Value | $ 165,099 | $ 179,219 |
Minimum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Fair value input discount rate | 9.60% | |
Maximum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Fair value input discount rate | 15.21% | |
Trust preferred securities | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Total debt securities, Fair Value | $ 827 | $ 825 |
Trust preferred securities | Minimum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Fair value input discount rate | 9.60% | 9.69% |
Trust preferred securities | Maximum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Fair value input discount rate | 15.21% | 15.11% |
Trust preferred securities | Discounted Cash Flow | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Total debt securities, Fair Value | $ 827 | $ 825 |
Impaired Loans | Minimum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Appraisal Adjustments | 0.00% | 0.00% |
Liquidation Expenses | 0.00% | 0.00% |
Impaired Loans | Maximum | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Appraisal Adjustments | 50.00% | 50.00% |
Liquidation Expenses | 48.00% | 48.00% |
Impaired Loans | Weighted average | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Appraisal Adjustments | 28.00% | 29.00% |
Liquidation Expenses | 5.00% | 5.00% |
Impaired Loans | Appraisal Of Collateral | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Total debt securities, Fair Value | $ 5,936 | $ 6,788 |
Other Real Estate Owned | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Appraisal Adjustments | 0.00% | |
Other Real Estate Owned | Appraisal Of Collateral | ||
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis | ||
Total debt securities, Fair Value | $ 480 |
Accumulated Other Comprehensi69
Accumulated Other Comprehensive Income (loss) (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||
Beginning balance | $ 57,670 | $ 56,684 | |
Total other comprehensive (loss) income | (1) | 533 | |
Ending balance | 58,054 | 58,270 | |
Accumulated Net Unrealized Investment Gain (Loss) | |||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||
Beginning balance | [1] | (2,909) | (147) |
Other comprehensive income (loss) before reclassification | [1] | 10 | 756 |
Amount reclassified from accumulated other comprehensive income (loss) | [1] | (6) | (236) |
Total other comprehensive (loss) income | [1] | 4 | 520 |
Ending balance | [1] | (2,905) | 373 |
Accumulated Defined Benefit Plans Adjustment | |||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||
Beginning balance | [1] | (52) | (91) |
Other comprehensive income (loss) before reclassification | [1] | (5) | 13 |
Total other comprehensive (loss) income | [1] | (5) | 13 |
Ending balance | [1] | $ (57) | $ (78) |
[1] | All amounts are net of tax. Amounts in parentheses indicate debits. |
Accumulated Other Comprehensi70
Accumulated Other Comprehensive Income (loss) (Details 1) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | ||
Unrealized gains on available-for-sale securities | |||
Federal income tax expense | $ (190) | $ (262) | |
NET INCOME | 1,000 | 1,362 | |
Reclassification out of Accumulated Other Comprehensive Income (Loss) | Accumulated Net Unrealized Investment Gain (Loss) | |||
Unrealized gains on available-for-sale securities | |||
Investment securities available-for-sale gains, net | [1] | 9 | 358 |
Federal income tax expense | [1] | (3) | (122) |
NET INCOME | [1] | $ 6 | $ 236 |
[1] | Amounts in parentheses indicate debits to net income. |
Post-Retirement Obligations (De
Post-Retirement Obligations (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Compensation And Retirement Disclosure [Abstract] | ||
Beginning balance | $ 840 | $ 856 |
Expense recorded | 13 | 6 |
Other comprehensive income (loss) recorded | 5 | (13) |
Ending balance | $ 858 | $ 849 |
Stock Repurchase Program (Detai
Stock Repurchase Program (Details Textual) - USD ($) | Jan. 24, 2017 | Jan. 26, 2016 | Mar. 31, 2017 | Dec. 31, 2016 |
Equity Class Of Treasury Stock [Line Items] | ||||
Common stock, shares outstanding | 4,434,887 | 4,420,255 | ||
Stock Repurchase Program on January 26, 2016 | ||||
Equity Class Of Treasury Stock [Line Items] | ||||
Percentage of shares authorized to be repurchased to common stock outstanding | 2.30% | |||
Common stock, shares outstanding | 4,404,783 | |||
Stock repurchase program expiration date | Dec. 31, 2016 | |||
Stock repurchase program, shares repurchased | 0 | |||
Stock Repurchase Program on January 26, 2016 | Maximum | ||||
Equity Class Of Treasury Stock [Line Items] | ||||
Shares authorized to be repurchased | 100,000 | |||
Stock Repurchase Program on January 24, 2017 | ||||
Equity Class Of Treasury Stock [Line Items] | ||||
Percentage of shares authorized to be repurchased to common stock outstanding | 2.30% | |||
Common stock, shares outstanding | 4,420,055 | |||
Stock repurchase program, authorized amount | $ 1,900,000 | |||
Stock repurchase program expiration date | Dec. 31, 2017 | |||
Stock repurchase program, shares repurchased | 0 | |||
Stock Repurchase Program on January 24, 2017 | Maximum | ||||
Equity Class Of Treasury Stock [Line Items] | ||||
Shares authorized to be repurchased | 100,000 |
Short-Term Borrowings (Details)
Short-Term Borrowings (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Short Term Debt [Line Items] | ||
Short-term borrowings | $ 2,281 | $ 2,702 |
Repurchase Agreements | ||
Short Term Debt [Line Items] | ||
Total collateral carrying value | 2,755 | 2,898 |
Repurchase Agreements | U.S. Government-sponsored mortgage-backed securities | ||
Short Term Debt [Line Items] | ||
Total collateral carrying value | $ 2,755 | $ 2,898 |
Equity Compensation (Details Te
Equity Compensation (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | |||
Mar. 31, 2017 | Apr. 30, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Restricted Stock Units | |||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |||||
Shares granted under the plan | 14,632 | ||||
Shares granted under the plan immediately vested | 1,656 | ||||
Omnibus Equity Plan | |||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |||||
Number of shares authorized | 340,000 | 340,000 | |||
Equity compensation expense recorded | $ 18,000 | $ 0 | |||
Unrecognized compensation expense | $ 380,000 | $ 380,000 | $ 161,000 | ||
Unrecognized compensation expense, expected to be recognized | 36 months | ||||
Shares awarded under the plan, vesting description | Shares awarded under this plan vest in equal thirds on the first three anniversaries of the award date if the employee remains employed with Cortland Bancorp. | ||||
Omnibus Equity Plan | Restricted Stock Units | |||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |||||
Shares granted under the plan | 12,976 | 13,683 | |||
Director Equity Plan | |||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |||||
Equity compensation expense recorded | $ 30,000 | $ 0 | |||
Shares granted under the plan immediately vested | 1,656 | 1,789 | |||
Director Equity Plan | Restricted Stock Units | |||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |||||
Number of shares authorized | 113,000 | 113,000 |
Equity Compensation (Details)
Equity Compensation (Details) - Restricted Stock Units | 3 Months Ended |
Mar. 31, 2017$ / sharesshares | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Units, Nonvested, beginning balance | shares | 13,683 |
Units, Granted | shares | 14,632 |
Units, Vested | shares | 1,656 |
Units, Nonvested, ending balance | shares | 26,659 |
Price at Grant Date, Nonvested, beginning balance | $ / shares | $ 15.25 |
Price at Grant Date, Granted | $ / shares | 18.25 |
Price at Grant Date, Vested | $ / shares | 18.25 |
Price at Grant Date, Nonvested, ending balance | $ / shares | $ 16.71 |
Extinguishment of Debt (Details
Extinguishment of Debt (Details Textual) | 1 Months Ended | 3 Months Ended |
Jan. 31, 2016USD ($)Advance$ / shares | Mar. 31, 2016USD ($) | |
Extinguishment Of Debt [Line Items] | ||
Prepayment penalties before tax | $ (242,000) | |
Federal Home Loan Bank Advances | ||
Extinguishment Of Debt [Line Items] | ||
Number of federal home loan bank advances paid off | Advance | 2 | |
Extinguishment of debt, amount | $ 4,500,000 | |
Average interest rate during the year | 4.01% | |
Prepayment penalties before tax | $ 242,000 | |
Prepayment penalties after tax | $ 160,000 | |
Extinguishment of debt effect on earnings per share | $ / shares | $ (0.04) | |
Debt instrument alternative wholesale borrowing rate | 1.44% | |
Estimated annual interest expense savings | $ 130,000 |