|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maine
|
|
01-0393663
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
PO Box 400
|
|
|
82 Main Street, Bar Harbor, ME
|
|
04609-0400
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common stock, par value $2.00 per share
|
|
NYSE American
|
|
|
|
Page
|
||
|
|
|
||
|
|
|||
|
|
|
||
|
|
|||
|
|
|
||
|
|
|||
|
|
|
||
|
|
|
||
|
|
|||
|
|
|
||
|
|
|||
|
|
|
•
|
Employee and customer experience is the foundation of superior performance, which leads to significant financial benefit to shareholders
|
•
|
Geography, heritage and performance are key while remaining true to a community culture
|
•
|
Strong commitment to risk management while balancing growth and earnings
|
•
|
Service and sales driven culture with a focus on core business growth
|
•
|
Fee income is fundamental to the Company's profitability through trust and treasury management services, customer derivatives and secondary market mortgage sales
|
•
|
Investment in processes, products, technology, training, leadership and infrastructure
|
•
|
Expansion of the Company’s brand and business to deepen market presence
|
•
|
Opportunity and growth for existing employees while adding catalyst recruits across all levels of the Company
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
(in thousands, except percentages)
|
|
Amount
|
|
Percent of Total
|
|
Amount
|
|
Percent of Total
|
|
Amount
|
|
Percent of Total
|
|
Amount
|
|
Percent of Total
|
|
Amount
|
|
Percent of Total
|
|||||||||||||||
Commercial real estate
|
|
$
|
826,699
|
|
|
33
|
%
|
|
$
|
826,746
|
|
|
34
|
%
|
|
$
|
418,119
|
|
|
37
|
%
|
|
$
|
396,032
|
|
|
40
|
%
|
|
$
|
351,354
|
|
|
38
|
%
|
Commercial and industrial
|
|
404,870
|
|
|
16
|
|
|
379,423
|
|
|
15
|
|
|
151,240
|
|
|
13
|
|
|
126,158
|
|
|
13
|
|
|
121,057
|
|
|
13
|
|
|||||
Total commercial
|
|
1,231,569
|
|
|
49
|
|
|
1,206,169
|
|
|
49
|
|
|
569,359
|
|
|
50
|
|
|
522,190
|
|
|
53
|
|
|
472,411
|
|
|
51
|
|
|||||
Residential
|
|
1,144,698
|
|
|
46
|
|
|
1,155,682
|
|
|
46
|
|
|
506,612
|
|
|
45
|
|
|
408,401
|
|
|
41
|
|
|
382,678
|
|
|
42
|
|
|||||
Consumer
|
|
113,960
|
|
|
5
|
|
|
123,762
|
|
|
5
|
|
|
53,093
|
|
|
5
|
|
|
59,479
|
|
|
6
|
|
|
63,935
|
|
|
7
|
|
|||||
Total loans
|
|
2,490,227
|
|
|
100
|
%
|
|
2,485,613
|
|
|
100
|
%
|
|
1,129,064
|
|
|
100
|
%
|
|
990,070
|
|
|
100
|
%
|
|
919,024
|
|
|
100
|
%
|
|||||
Allowance for loan losses
|
|
(13,866
|
)
|
|
|
|
(12,325
|
)
|
|
|
|
(10,419
|
)
|
|
|
|
(9,439
|
)
|
|
|
|
(8,969
|
)
|
|
|
||||||||||
Net loans
|
|
$
|
2,476,361
|
|
|
|
|
$
|
2,473,288
|
|
|
|
|
$
|
1,118,645
|
|
|
|
|
$
|
980,631
|
|
|
|
|
$
|
910,055
|
|
|
|
(in thousands)
|
|
1 Year or Less
|
|
1 to 5 Years
|
|
More than 5 Years
|
|
Total
|
||||||||
Commercial real estate
|
|
$
|
15,156
|
|
|
$
|
85,239
|
|
|
$
|
726,304
|
|
|
$
|
826,699
|
|
Commercial and industrial
|
|
38,630
|
|
|
117,956
|
|
|
248,284
|
|
|
404,870
|
|
||||
Total commercial
|
|
53,786
|
|
|
203,195
|
|
|
974,588
|
|
|
1,231,569
|
|
||||
Residential
|
|
273
|
|
|
20,351
|
|
|
1,124,074
|
|
|
1,144,698
|
|
||||
Consumer
|
|
7,643
|
|
|
25,977
|
|
|
80,340
|
|
|
113,960
|
|
||||
Total
|
|
$
|
61,702
|
|
|
$
|
249,523
|
|
|
$
|
2,179,002
|
|
|
$
|
2,490,227
|
|
(in thousands, except ratios)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Non-accruing loans:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
|
$
|
8,156
|
|
|
$
|
8,343
|
|
|
$
|
2,564
|
|
|
$
|
2,390
|
|
|
$
|
4,484
|
|
Commercial and industrial
|
|
2,331
|
|
|
1,209
|
|
|
315
|
|
|
308
|
|
|
708
|
|
|||||
Residential
|
|
7,210
|
|
|
4,266
|
|
|
3,419
|
|
|
3,452
|
|
|
6,051
|
|
|||||
Consumer
|
|
538
|
|
|
500
|
|
|
198
|
|
|
830
|
|
|
1,045
|
|
|||||
Total non-performing loans
|
|
18,235
|
|
|
14,318
|
|
|
6,496
|
|
|
6,980
|
|
|
12,288
|
|
|||||
Real estate owned
|
|
2,351
|
|
|
122
|
|
|
90
|
|
|
256
|
|
|
523
|
|
|||||
Total non-performing assets
|
|
$
|
20,586
|
|
|
$
|
14,440
|
|
|
$
|
6,586
|
|
|
$
|
7,236
|
|
|
$
|
12,811
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Troubled debt restructurings (accruing)
|
|
$
|
1,657
|
|
|
$
|
1,046
|
|
|
$
|
2,713
|
|
|
$
|
2,336
|
|
|
$
|
1,092
|
|
Accruing loans 90+ days past due
|
|
246
|
|
|
510
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total non-performing loans/total loans
|
|
0.73
|
%
|
|
0.58
|
%
|
|
0.58
|
%
|
|
0.71
|
%
|
|
1.34
|
%
|
|||||
Total non-performing assets/total assets
|
|
0.57
|
|
|
0.41
|
|
|
0.38
|
|
|
0.46
|
|
|
0.88
|
|
(in thousands, except ratios)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Balance at beginning of year
|
|
$
|
12,325
|
|
|
$
|
10,419
|
|
|
$
|
9,439
|
|
|
$
|
8,969
|
|
|
$
|
8,475
|
|
Charged-off loans:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
|
553
|
|
|
275
|
|
|
133
|
|
|
667
|
|
|
238
|
|
|||||
Commercial and industrial
|
|
277
|
|
|
207
|
|
|
90
|
|
|
395
|
|
|
489
|
|
|||||
Residential
|
|
383
|
|
|
255
|
|
|
141
|
|
|
70
|
|
|
650
|
|
|||||
Consumer
|
|
694
|
|
|
289
|
|
|
47
|
|
|
487
|
|
|
243
|
|
|||||
Total charged-off loans
|
|
1,907
|
|
|
1,026
|
|
|
411
|
|
|
1,619
|
|
|
1,620
|
|
|||||
Recoveries on charged-off loans:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
|
318
|
|
|
50
|
|
|
40
|
|
|
98
|
|
|
85
|
|
|||||
Commercial and industrial
|
|
83
|
|
|
11
|
|
|
289
|
|
|
54
|
|
|
146
|
|
|||||
Residential
|
|
166
|
|
|
65
|
|
|
44
|
|
|
129
|
|
|
12
|
|
|||||
Consumer
|
|
101
|
|
|
18
|
|
|
39
|
|
|
23
|
|
|
38
|
|
|||||
Total recoveries on charged-off loans
|
|
668
|
|
|
144
|
|
|
412
|
|
|
304
|
|
|
281
|
|
|||||
Net charged-off
|
|
1,239
|
|
|
882
|
|
|
(1
|
)
|
|
1,315
|
|
|
1,339
|
|
|||||
Provision for loan losses
|
|
2,780
|
|
|
2,788
|
|
|
979
|
|
|
1,785
|
|
|
1,833
|
|
|||||
Balance at end of year
|
|
$
|
13,866
|
|
|
$
|
12,325
|
|
|
$
|
10,419
|
|
|
$
|
9,439
|
|
|
$
|
8,969
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net charge-offs/average loans
|
|
0.05
|
%
|
|
0.04
|
%
|
|
—
|
%
|
|
0.14
|
%
|
|
0.15
|
%
|
|||||
Recoveries/charged-off loans
|
|
35.03
|
|
|
14.04
|
|
|
100.24
|
|
|
18.78
|
|
|
17.35
|
|
|||||
Allowance for loan losses/total loans
|
|
0.56
|
|
|
0.50
|
|
|
0.92
|
|
|
0.95
|
|
|
0.98
|
|
|||||
Allowance for loan losses/non-accruing loans
|
|
76.04
|
|
|
86.08
|
|
|
160.39
|
|
|
135.23
|
|
|
72.99
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
(in thousands, except ratios)
|
|
Amount Allocated
|
|
Percent Allocated to Total Loans In Each Category
|
|
Amount Allocated
|
|
Percent Allocated to Total Loans In Each Category
|
|
Amount Allocated
|
|
Percent Allocated to Total Loans In Each Category
|
|
Amount Allocated
|
|
Percent Allocated to Total Loans In Each Category
|
|
Amount Allocated
|
|
Percent Allocated to Total Loans In Each Category
|
|||||||||||||||
Commercial real estate
|
|
$
|
6,984
|
|
|
0.84
|
%
|
|
$
|
6,134
|
|
|
0.74
|
%
|
|
$
|
5,145
|
|
|
1.23
|
%
|
|
$
|
4,430
|
|
|
1.12
|
%
|
|
$
|
4,613
|
|
|
1.31
|
%
|
Commercial and industrial
|
|
2,415
|
|
|
0.60
|
|
|
2,389
|
|
|
0.63
|
|
|
1,952
|
|
|
1.29
|
|
|
1,590
|
|
|
1.26
|
|
|
1,277
|
|
|
1.05
|
|
|||||
Residential
|
|
4,059
|
|
|
0.35
|
|
|
3,416
|
|
|
0.30
|
|
|
2,721
|
|
|
0.54
|
|
|
2,747
|
|
|
0.67
|
|
|
2,714
|
|
|
0.71
|
|
|||||
Consumer
|
|
408
|
|
|
0.36
|
|
|
386
|
|
|
0.31
|
|
|
601
|
|
|
1.13
|
|
|
672
|
|
|
1.13
|
|
|
365
|
|
|
0.57
|
|
|||||
Total
|
|
$
|
13,866
|
|
|
0.56
|
%
|
|
$
|
12,325
|
|
|
0.50
|
%
|
|
$
|
10,419
|
|
|
0.92
|
%
|
|
$
|
9,439
|
|
|
0.95
|
%
|
|
$
|
8,969
|
|
|
0.98
|
%
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||
(in thousands)
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||||||
Obligations of US Government-sponsored enterprises
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,967
|
|
|
$
|
6,972
|
|
|
$
|
—
|
|
|
$
|
—
|
|
US Government-sponsored enterprises
|
|
413,492
|
|
|
404,952
|
|
|
447,081
|
|
|
443,003
|
|
|
330,635
|
|
|
328,452
|
|
||||||
US Government agency
|
|
111,938
|
|
|
110,512
|
|
|
96,357
|
|
|
95,596
|
|
|
76,722
|
|
|
76,906
|
|
||||||
Private label
|
|
20,353
|
|
|
20,382
|
|
|
529
|
|
|
674
|
|
|
936
|
|
|
1,132
|
|
||||||
Obligations of states and political subdivisions thereof
|
|
133,260
|
|
|
132,265
|
|
|
138,522
|
|
|
140,200
|
|
|
123,832
|
|
|
122,366
|
|
||||||
Corporate bonds
|
|
58,098
|
|
|
57,726
|
|
|
30,527
|
|
|
30,797
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
737,141
|
|
|
$
|
725,837
|
|
|
$
|
719,983
|
|
|
$
|
717,242
|
|
|
$
|
532,125
|
|
|
$
|
528,856
|
|
|
|
Available for sale
|
|||||
(in thousands, except ratios)
|
|
Amortized Cost
|
|
Weighted Average Yield
|
|||
Within 1 year
|
|
$
|
425
|
|
|
0.85
|
%
|
Over 1 year to 5 years
|
|
23,312
|
|
|
5.96
|
|
|
Over 5 years to 10 years
|
|
62,111
|
|
|
3.76
|
|
|
Over 10 years
|
|
105,510
|
|
|
3.80
|
|
|
Total bonds and obligations
|
|
191,358
|
|
|
3.94
|
|
|
Mortgage-backed securities
|
|
545,783
|
|
|
2.96
|
|
|
Total securities available for sale
|
|
$
|
737,141
|
|
|
3.20
|
%
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||
(in thousands, except ratios)
|
|
Average Balance
|
|
Percent of Total Average Deposits
|
|
Weighted Average Rate
|
|
Average Balance
|
|
Percent of Total Average Deposits
|
|
Weighted Average Rate
|
|
Average Balance
|
|
Percent of Total Average Deposits
|
|
Weighted Average Rate
|
||||||||||||
Demand
|
|
$
|
354,499
|
|
|
15
|
%
|
|
—
|
%
|
|
$
|
339,303
|
|
|
15
|
%
|
|
—
|
%
|
|
$
|
93,757
|
|
|
11
|
%
|
|
—
|
%
|
NOW
|
|
456,591
|
|
|
20
|
|
|
0.42
|
|
|
455,064
|
|
|
20
|
|
|
0.25
|
|
|
161,494
|
|
|
16
|
|
|
0.20
|
|
|||
Savings
|
|
354,453
|
|
|
15
|
|
|
0.17
|
|
|
367,785
|
|
|
17
|
|
|
0.16
|
|
|
72,657
|
|
|
7
|
|
|
0.09
|
|
|||
Money market
|
|
281,258
|
|
|
12
|
|
|
0.78
|
|
|
300,905
|
|
|
14
|
|
|
0.49
|
|
|
240,325
|
|
|
24
|
|
|
0.40
|
|
|||
Time deposits
|
|
902,507
|
|
|
38
|
|
|
1.64
|
|
|
760,544
|
|
|
34
|
|
|
1.07
|
|
|
414,347
|
|
|
42
|
|
|
1.29
|
|
|||
Total
|
|
$
|
2,349,308
|
|
|
100
|
%
|
|
0.83
|
%
|
|
$
|
2,223,601
|
|
|
100
|
%
|
|
0.51
|
%
|
|
$
|
982,580
|
|
|
100
|
%
|
|
0.68
|
%
|
(in thousands, except ratios)
|
|
Amount
|
|
Weighted Average Rate
|
|||
Three months or less
|
|
$
|
118,778
|
|
|
1.40
|
%
|
Over 3 months through 6 months
|
|
70,788
|
|
|
1.90
|
|
|
Over 6 months through 12 months
|
|
31,737
|
|
|
1.37
|
|
|
Over 12 months
|
|
89,012
|
|
|
1.78
|
|
|
Total
|
|
$
|
310,315
|
|
|
1.62
|
%
|
•
|
4.5% CET1 to risk-weighted assets;
|
•
|
6.0% Tier 1 capital (that is, CET1 plus Additional Tier 1 capital) to risk-weighted assets;
|
•
|
8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets; and
|
•
|
4.0% Tier 1 capital to average consolidated assets as reported on consolidated financial statements (the “leverage ratio”).
|
|
|
Period Ending
|
|||||||||||||||
Index
|
|
12/31/13
|
|
12/31/14
|
|
|
12/31/15
|
|
|
12/31/16
|
|
|
12/31/17
|
|
|
12/31/18
|
|
Bar Harbor Bankshares
|
|
100.00
|
|
124.18
|
|
|
137.60
|
|
|
195.35
|
|
|
171.80
|
|
|
146.72
|
|
NYSE American Composite Index
|
|
100.00
|
|
103.76
|
|
|
94.00
|
|
|
104.00
|
|
|
123.29
|
|
|
108.79
|
|
SNL Bank $1B - $5B Index
|
|
100.00
|
|
104.56
|
|
|
117.04
|
|
|
168.38
|
|
|
179.51
|
|
|
157.27
|
|
|
|
At or For the Years Ended December 31,
|
||||||||||||||||||
(in millions, except ratios and per share data)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Financial Condition Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
3,608
|
|
|
$
|
3,565
|
|
|
$
|
1,755
|
|
|
$
|
1,580
|
|
|
$
|
1,459
|
|
Total earning assets
(1)
|
|
3,263
|
|
|
3,244
|
|
|
1,683
|
|
|
1,517
|
|
|
1,411
|
|
|||||
Total investments
|
|
761
|
|
|
755
|
|
|
554
|
|
|
526
|
|
|
492
|
|
|||||
Total loans
|
|
2,490
|
|
|
2,486
|
|
|
1,129
|
|
|
990
|
|
|
919
|
|
|||||
Allowance for loan losses
|
|
14
|
|
|
12
|
|
|
10
|
|
|
9
|
|
|
9
|
|
|||||
Total goodwill and intangible assets
|
|
108
|
|
|
108
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|||||
Total deposits
|
|
2,483
|
|
|
2,352
|
|
|
1,050
|
|
|
943
|
|
|
858
|
|
|||||
Total borrowings
|
|
724
|
|
|
830
|
|
|
537
|
|
|
475
|
|
|
447
|
|
|||||
Total shareholders' equity
|
|
371
|
|
|
355
|
|
|
157
|
|
|
154
|
|
|
146
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total interest and dividend income
|
|
$
|
127
|
|
|
$
|
116
|
|
|
$
|
57
|
|
|
$
|
55
|
|
|
$
|
54
|
|
Total interest expense
|
|
36
|
|
|
24
|
|
|
12
|
|
|
10
|
|
|
10
|
|
|||||
Net interest income
|
|
91
|
|
|
92
|
|
|
45
|
|
|
45
|
|
|
44
|
|
|||||
Non-interest income
|
|
28
|
|
|
26
|
|
|
13
|
|
|
9
|
|
|
8
|
|
|||||
Net Revenue
(2)
|
|
119
|
|
|
118
|
|
|
58
|
|
|
54
|
|
|
52
|
|
|||||
Provision for loan losses
|
|
3
|
|
|
3
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|||||
Total non-interest expense
|
|
75
|
|
|
72
|
|
|
36
|
|
|
31
|
|
|
29
|
|
|||||
Income tax expense
(3)
|
|
8
|
|
|
17
|
|
|
6
|
|
|
6
|
|
|
6
|
|
|||||
Net income
|
|
33
|
|
|
27
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratios and Other Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Per Common Share Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings
|
|
$
|
2.13
|
|
|
$
|
1.71
|
|
|
$
|
1.65
|
|
|
$
|
1.69
|
|
|
$
|
1.64
|
|
Diluted earnings
|
|
2.12
|
|
|
1.70
|
|
|
1.63
|
|
|
1.67
|
|
|
1.63
|
|
|||||
Total book value
|
|
23.87
|
|
|
22.96
|
|
|
17.19
|
|
|
17.10
|
|
|
16.40
|
|
|||||
Dividends
|
|
0.79
|
|
|
0.75
|
|
|
0.73
|
|
|
0.67
|
|
|
0.60
|
|
|||||
Common stock price:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
High
|
|
30.95
|
|
|
33.41
|
|
|
33.25
|
|
|
25.32
|
|
|
21.91
|
|
|||||
Low
|
|
21.25
|
|
|
25.09
|
|
|
19.69
|
|
|
19.31
|
|
|
16.01
|
|
|||||
Close
|
|
22.43
|
|
|
27.01
|
|
|
31.55
|
|
|
22.95
|
|
|
21.33
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
15,488
|
|
|
15,184
|
|
|
9,069
|
|
|
8,970
|
|
|
8,890
|
|
|||||
Diluted
|
|
15,564
|
|
|
15,290
|
|
|
9,143
|
|
|
9,090
|
|
|
8,964
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
At or For the Years Ended December 31,
|
||||||||||||||||||
(in millions, except ratios and per share data)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Performance Ratios:
(4)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on assets
|
|
0.93
|
%
|
|
0.75
|
%
|
|
0.89
|
%
|
|
0.98
|
%
|
|
1.03
|
%
|
|||||
Return on equity
|
|
9.22
|
|
|
7.41
|
|
|
9.21
|
|
|
10.01
|
|
|
10.69
|
|
|||||
Interest rate spread
|
|
2.68
|
|
|
2.99
|
|
|
2.86
|
|
|
3.09
|
|
|
3.23
|
|
|||||
Net interest margin (fully taxable equivalent)
|
|
2.87
|
|
|
3.10
|
|
|
2.96
|
|
|
3.19
|
|
|
3.33
|
|
|||||
Dividend payout ratio
|
|
36.99
|
|
|
44.26
|
|
|
44.04
|
|
|
39.86
|
|
|
36.69
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Growth Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total commercial loans
|
|
1.41
|
%
|
|
23.83
|
%
|
|
9.24
|
%
|
|
11.21
|
%
|
|
0.04
|
%
|
|||||
Total loans
|
|
0.19
|
|
|
13.14
|
|
|
14.04
|
|
|
7.73
|
|
|
7.76
|
|
|||||
Total deposits
|
|
5.58
|
|
|
14.39
|
|
|
11.40
|
|
|
9.88
|
|
|
2.68
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality and Condition Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-performing loans/total loans
|
|
0.73
|
%
|
|
0.58
|
%
|
|
0.58
|
%
|
|
0.71
|
%
|
|
1.34
|
%
|
|||||
Net charge-offs/average loans
|
|
0.05
|
|
|
0.04
|
|
|
—
|
|
|
0.14
|
|
|
0.15
|
|
|||||
Allowance for loan losses/total loans
(5)
|
|
0.56
|
|
|
0.50
|
|
|
0.92
|
|
|
0.95
|
|
|
0.98
|
|
|||||
Loans/deposits
|
|
100.28
|
|
|
105.68
|
|
|
107.50
|
|
|
105.02
|
|
|
107.11
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tier 1 capital to average assets - Company
|
|
8.53
|
%
|
|
8.10
|
%
|
|
8.94
|
%
|
|
9.37
|
%
|
|
9.30
|
%
|
|||||
Tier 1 capital to risk-weighted assets - Company
|
|
12.68
|
|
|
12.19
|
|
|
15.01
|
|
|
15.55
|
|
|
15.60
|
|
|||||
Tier 1 capital to average assets - Bank
|
|
8.74
|
|
|
8.58
|
|
|
9.06
|
|
|
9.49
|
|
|
9.40
|
|
|||||
Tier 1 capital to risk-weighted assets - Bank
|
|
12.99
|
|
|
12.92
|
|
|
15.20
|
|
|
15.77
|
|
|
15.77
|
|
|||||
Shareholders equity to total assets
|
|
10.27
|
|
|
9.95
|
|
|
8.93
|
|
|
9.76
|
|
|
10.02
|
|
(1)
|
Earning assets includes non-accruing loans and securities are valued at amortized cost.
|
(2)
|
Net revenue is defined as net interest income plus non-interest income.
|
(3)
|
In December 2017, the Tax Cuts and Jobs Act of 2017 was enacted, and the Company recognized a $4.0 million write-down of its deferred tax assets and liabilities upon revaluation using the lower federal corporate income tax rate of 21.0%
|
(4)
|
All performance ratios are based on average balance sheet amounts.
|
(5)
|
Generally accepted accounting principles require that loans acquired in a business combination be recorded at fair value, whereas loans from business activities are recorded at cost. The fair value of loans acquired in a business combination includes expected loan losses, and there is no loan loss allowance recorded for these loans at the time of acquisition. Accordingly, the ratio of the loan loss allowance to total loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally reduced for loans acquired in a business combination since these loans are recorded net of expected loan losses. Therefore, the ratio of net loan charge-offs to average loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Other institutions may have loans acquired in a business combination, and therefore there may be no direct comparability of these ratios between and among other institutions.
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||
(in millions, except ratios)
|
|
Average Balance
|
|
Interest
(3)
|
|
Average Yield/Rate
(3)
|
|
Average Balance
|
|
Interest
(3)
|
|
Average Yield/Rate
(3)
|
|
Average Balance
|
|
Interest
(3)
|
|
Average Yield/Rate
(3)
|
|||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial real estate
|
|
$
|
829.5
|
|
|
$
|
37.8
|
|
|
4.56
|
%
|
|
$
|
774.4
|
|
|
$
|
32.9
|
|
|
4.24
|
%
|
|
$
|
410.7
|
|
|
$
|
15.2
|
|
|
3.71
|
%
|
Commercial and industrial
|
|
389.7
|
|
|
17.8
|
|
|
4.57
|
|
|
336.7
|
|
|
15.9
|
|
|
4.73
|
|
|
138.5
|
|
|
5.6
|
|
|
4.03
|
|
||||||
Residential real estate
|
|
1,132.8
|
|
|
43.6
|
|
|
3.85
|
|
|
1,158.6
|
|
|
43.9
|
|
|
3.79
|
|
|
450.6
|
|
|
18.3
|
|
|
4.06
|
|
||||||
Consumer
|
|
118.4
|
|
|
5.6
|
|
|
4.73
|
|
|
126.8
|
|
|
5.5
|
|
|
4.34
|
|
|
54.9
|
|
|
2.8
|
|
|
5.10
|
|
||||||
Total loans
(1)
|
|
2,470.5
|
|
|
104.8
|
|
|
4.24
|
|
|
2,396.5
|
|
|
98.2
|
|
|
4.10
|
|
|
1,054.7
|
|
|
41.9
|
|
|
3.97
|
|
||||||
Securities and other
(2)
|
|
762.1
|
|
|
24.6
|
|
|
3.23
|
|
|
757.4
|
|
|
23.5
|
|
|
3.10
|
|
|
546.7
|
|
|
17.7
|
|
|
3.24
|
|
||||||
Total earning assets
|
|
3,232.6
|
|
|
129.4
|
|
|
4.00
|
%
|
|
3,153.9
|
|
|
121.7
|
|
|
3.86
|
%
|
|
1,601.4
|
|
|
59.6
|
|
|
3.72
|
%
|
||||||
Cash and due from banks
|
|
58.2
|
|
|
|
|
|
|
66.5
|
|
|
|
|
|
|
5.4
|
|
|
|
|
|
||||||||||||
Allowance for loan losses
|
|
(13.3
|
)
|
|
|
|
|
|
(11.5
|
)
|
|
|
|
|
|
(10.0
|
)
|
|
|
|
|
||||||||||||
Goodwill and other intangible assets
|
|
108.0
|
|
|
|
|
|
|
107.6
|
|
|
|
|
|
|
5.4
|
|
|
|
|
|
||||||||||||
Other assets
|
|
139.5
|
|
|
|
|
|
|
147.5
|
|
|
|
|
|
|
74.7
|
|
|
|
|
|
||||||||||||
Total assets
|
|
$
|
3,525.0
|
|
|
|
|
|
|
$
|
3,464.0
|
|
|
|
|
|
|
$
|
1,676.9
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NOW deposits
|
|
$
|
456.6
|
|
|
$
|
1.9
|
|
|
0.42
|
%
|
|
$
|
455.1
|
|
|
$
|
1.1
|
|
|
0.25
|
%
|
|
$
|
161.5
|
|
|
$
|
0.3
|
|
|
0.20
|
%
|
Savings deposits
|
|
354.5
|
|
|
0.6
|
|
|
0.17
|
|
|
367.8
|
|
|
0.6
|
|
|
0.16
|
|
|
72.7
|
|
|
0.1
|
|
|
0.09
|
|
||||||
Money market deposits
|
|
281.3
|
|
|
2.2
|
|
|
0.78
|
|
|
300.9
|
|
|
1.5
|
|
|
0.49
|
|
|
240.2
|
|
|
1.0
|
|
|
0.40
|
|
||||||
Time deposits
|
|
902.5
|
|
|
14.8
|
|
|
1.64
|
|
|
760.5
|
|
|
8.1
|
|
|
1.07
|
|
|
414.4
|
|
|
5.3
|
|
|
1.29
|
|
||||||
Total interest bearing deposits
|
|
1,994.9
|
|
|
19.5
|
|
|
0.98
|
|
|
1,884.3
|
|
|
11.3
|
|
|
0.60
|
|
|
888.8
|
|
|
6.7
|
|
|
0.75
|
|
||||||
Borrowings
|
|
790.3
|
|
|
17.0
|
|
|
2.16
|
|
|
862.5
|
|
|
12.6
|
|
|
1.46
|
|
|
524.9
|
|
|
5.4
|
|
|
1.03
|
|
||||||
Total interest bearing liabilities
|
|
2,785.2
|
|
|
36.5
|
|
|
1.31
|
%
|
|
2,746.8
|
|
|
23.9
|
|
|
0.87
|
%
|
|
1,413.7
|
|
|
12.1
|
|
|
0.86
|
%
|
||||||
Non-interest bearing demand deposits
|
|
354.5
|
|
|
|
|
|
|
339.3
|
|
|
|
|
|
|
93.8
|
|
|
|
|
|
||||||||||||
Other liabilities
|
|
28.3
|
|
|
|
|
|
|
27.2
|
|
|
|
|
|
|
7.3
|
|
|
|
|
|
||||||||||||
Total liabilities
|
|
3,167.9
|
|
|
|
|
|
|
3,113.3
|
|
|
|
|
|
|
1,514.8
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total shareholders' equity
|
|
357.1
|
|
|
|
|
|
|
350.7
|
|
|
|
|
|
|
162.1
|
|
|
|
|
|
||||||||||||
Total liabilities and shareholders' equity
|
|
$
|
3,525.0
|
|
|
|
|
|
|
$
|
3,464.0
|
|
|
|
|
|
|
$
|
1,676.9
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest income
|
|
|
|
$
|
92.9
|
|
|
|
|
|
|
$
|
97.8
|
|
|
|
|
|
|
$
|
47.5
|
|
|
|
|||||||||
Net interest margin
|
|
|
|
|
|
2.87
|
%
|
|
|
|
|
|
3.10
|
%
|
|
|
|
|
|
2.96
|
%
|
||||||||||||
Net interest spread
|
|
|
|
|
|
2.68
|
|
|
|
|
|
|
2.99
|
|
|
|
|
|
|
2.86
|
|
(1)
|
The average balances of loans include non-accrual loans and unamortized deferred fees and costs.
|
(2)
|
The average balance for securities available for sale is based on amortized cost.
|
(3)
|
Fully taxable equivalent considers the impact of tax-advantaged securities and loans.
|
|
|
2018 Compared with 2017
|
|
2017 Compared with 2016
|
||||||||||||||||||||
|
|
Increases (Decreases) due to
|
|
Increases (Decreases) due to
|
||||||||||||||||||||
(in thousands)
|
|
Rate
|
|
Volume
|
|
Net
|
|
Rate
|
|
Volume
|
|
Net
|
||||||||||||
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
2,583
|
|
|
$
|
2,295
|
|
|
$
|
4,878
|
|
|
$
|
2,444
|
|
|
$
|
15,145
|
|
|
$
|
17,589
|
|
Commercial and industrial
(1)
|
|
(644
|
)
|
|
2,553
|
|
|
1,909
|
|
|
1,122
|
|
|
9,236
|
|
|
10,358
|
|
||||||
Residential
|
|
655
|
|
|
(961
|
)
|
|
(306
|
)
|
|
(1,135
|
)
|
|
26,802
|
|
|
25,667
|
|
||||||
Consumer
|
|
616
|
|
|
(486
|
)
|
|
130
|
|
|
(347
|
)
|
|
3,050
|
|
|
2,703
|
|
||||||
Total loans
|
|
3,210
|
|
|
3,401
|
|
|
6,611
|
|
|
2,084
|
|
|
54,233
|
|
|
56,317
|
|
||||||
Securities
|
|
818
|
|
|
323
|
|
|
1,141
|
|
|
(701
|
)
|
|
6,488
|
|
|
5,787
|
|
||||||
Total interest income
|
|
$
|
4,028
|
|
|
$
|
3,724
|
|
|
$
|
7,752
|
|
|
$
|
1,383
|
|
|
$
|
60,721
|
|
|
$
|
62,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NOW
|
|
$
|
736
|
|
|
$
|
4
|
|
|
$
|
740
|
|
|
$
|
99
|
|
|
$
|
717
|
|
|
$
|
816
|
|
Savings
|
|
113
|
|
|
(72
|
)
|
|
41
|
|
|
82
|
|
|
426
|
|
|
508
|
|
||||||
Money market
|
|
842
|
|
|
(98
|
)
|
|
744
|
|
|
243
|
|
|
274
|
|
|
517
|
|
||||||
Time deposits
|
|
5,163
|
|
|
1,525
|
|
|
6,688
|
|
|
(710
|
)
|
|
3,477
|
|
|
2,767
|
|
||||||
Total deposits
|
|
6,854
|
|
|
1,359
|
|
|
8,213
|
|
|
(286
|
)
|
|
4,894
|
|
|
4,608
|
|
||||||
Borrowings
|
|
5,507
|
|
|
(1,067
|
)
|
|
4,440
|
|
|
2,830
|
|
|
4,363
|
|
|
7,193
|
|
||||||
Total interest expense
|
|
$
|
12,361
|
|
|
$
|
292
|
|
|
$
|
12,653
|
|
|
$
|
2,544
|
|
|
$
|
9,257
|
|
|
$
|
11,801
|
|
Change in net interest income
|
|
$
|
(8,333
|
)
|
|
$
|
3,432
|
|
|
$
|
(4,901
|
)
|
|
$
|
(1,161
|
)
|
|
$
|
51,464
|
|
|
$
|
50,303
|
|
(1)
|
Includes a lower tax equivalency adjustment due to a lower federal corporate tax rate of 21% in 2018 and 35% in 2017.
|
|
|
|
|
At or For The Years Ended December 31,
|
||||||||||
(in thousands, except ratios)
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
GAAP net income
|
|
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
Plus (less):
|
|
|
|
|
|
|
|
|
||||||
Loss (gain) on sale of securities, net
|
|
|
|
924
|
|
|
(19
|
)
|
|
(4,498
|
)
|
|||
Loss on sale of premises and equipment, net
|
|
|
|
—
|
|
|
94
|
|
|
248
|
|
|||
Loss on other real estate owned
|
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|||
Acquisition, conversion and other expenses
|
|
|
|
1,728
|
|
|
3,302
|
|
|
2,650
|
|
|||
Income tax (expense) benefit
(1)
|
|
|
|
(635
|
)
|
|
(1,269
|
)
|
|
560
|
|
|||
Tax reform charge
|
|
|
|
—
|
|
|
3,988
|
|
|
—
|
|
|||
Total adjusted income
(2)
|
|
(A)
|
|
$
|
34,974
|
|
|
$
|
32,089
|
|
|
$
|
13,893
|
|
|
|
|
|
|
|
|
|
|
||||||
GAAP net interest income
|
|
(B)
|
|
$
|
90,883
|
|
|
$
|
92,155
|
|
|
$
|
45,374
|
|
Plus: Non-interest income
|
|
|
|
27,935
|
|
|
25,982
|
|
|
12,349
|
|
|||
Total Revenue
(2)
|
|
|
|
118,818
|
|
|
118,137
|
|
|
57,723
|
|
|||
Plus (less): Loss (gain) on sale of securities, net
|
|
|
|
924
|
|
|
(19
|
)
|
|
(4,498
|
)
|
|||
Total adjusted revenue
(2)
|
|
(C)
|
|
$
|
119,742
|
|
|
$
|
118,118
|
|
|
$
|
53,225
|
|
|
|
|
|
|
|
|
|
|
||||||
GAAP total non-interest expense
|
|
|
|
$
|
75,539
|
|
|
$
|
72,726
|
|
|
$
|
35,935
|
|
Less: Loss on sale of premises and equipment, net
|
|
|
|
—
|
|
|
(94
|
)
|
|
(248
|
)
|
|||
Less: Loss on other real estate owned
|
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|||
Less: Acquisition, conversion and other expenses
|
|
|
|
(1,728
|
)
|
|
(3,302
|
)
|
|
(2,650
|
)
|
|||
Adjusted non-interest expense
(2)
|
|
(D)
|
|
$
|
73,791
|
|
|
$
|
69,330
|
|
|
$
|
33,037
|
|
|
|
|
|
|
|
|
|
|
||||||
(in millions)
|
|
|
|
|
|
|
|
|
|
|||||
Average earning assets
|
|
(E)
|
|
$
|
3,238
|
|
|
$
|
3,154
|
|
|
$
|
1,601
|
|
Average assets
|
|
(F)
|
|
3,525
|
|
|
3,464
|
|
|
1,677
|
|
|||
Average shareholders' equity
|
|
(G)
|
|
357
|
|
|
351
|
|
|
162
|
|
|||
Average tangible shareholders' equity
(2)(3)
|
|
(H)
|
|
249
|
|
|
243
|
|
|
157
|
|
|||
Tangible shareholders' equity, period-end
(2)(3)
|
|
(I)
|
|
263
|
|
|
246
|
|
|
151
|
|
|||
Tangible assets, period-end
(2)(3)
|
|
(J)
|
|
3,501
|
|
|
3,457
|
|
|
1,750
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
Common shares outstanding, period-end
|
|
(K)
|
|
15,523
|
|
|
15,443
|
|
|
9,116
|
|
|||
Average diluted shares outstanding
|
|
(L)
|
|
15,564
|
|
|
15,290
|
|
|
9,143
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
Adjusted earnings per share, diluted
(2)
|
|
(A/L)
|
|
$
|
2.25
|
|
|
$
|
2.10
|
|
|
$
|
1.52
|
|
Tangible book value per share, period-end
(2)
|
|
(I/K)
|
|
16.94
|
|
|
15.94
|
|
|
16.61
|
|
|||
Securities adjustment, net of tax
(2)(4)
|
|
(M)
|
|
(8,663
|
)
|
|
1,711
|
|
|
(2,125
|
)
|
|||
Tangible book value per share, excluding securities adjustment
(2)(4)
|
|
(I+M)/K
|
|
17.50
|
|
|
15.83
|
|
|
16.84
|
|
|||
Tangible shareholders' equity/tangible assets
(2)
|
|
(I/J)
|
|
7.51
|
|
|
7.12
|
|
|
8.65
|
|
|
|
|
|
At or For The Years Ended December 31,
|
||||||||||
(in thousands, except ratios)
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Performance ratios
|
|
|
|
|
|
|
|
|
|
|||||
GAAP return on assets
|
|
|
|
0.93
|
%
|
|
0.75
|
%
|
|
0.89
|
%
|
|||
Adjusted return on assets
(2)
|
|
(A/F)
|
|
0.99
|
|
|
0.93
|
|
|
0.83
|
|
|||
GAAP return on equity
|
|
|
|
9.22
|
|
|
7.41
|
|
|
9.21
|
|
|||
Adjusted return on equity
(2)
|
|
(A/G)
|
|
9.79
|
|
|
9.15
|
|
|
8.57
|
|
|||
Adjusted return on tangible equity
(2)(3)(5)
|
|
(A/H)
|
|
14.29
|
|
|
13.40
|
|
|
8.90
|
|
|||
Efficiency ratio
(2)(6)
|
|
(D-O-Q)/(C+N)
|
|
59.27
|
|
|
55.44
|
|
|
58.90
|
|
|||
Net interest margin
(2)
|
|
(B+P)/E
|
|
2.87
|
|
|
3.10
|
|
|
2.96
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
Supplementary data
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
Taxable equivalent adjustment for efficiency ratio
|
|
(N)
|
|
$
|
2,554
|
|
|
$
|
4,391
|
|
|
$
|
2,470
|
|
Franchise taxes included in non-interest expense
|
|
(O)
|
|
479
|
|
|
599
|
|
|
140
|
|
|||
Tax equivalent adjustment for net interest margin
|
|
(P)
|
|
1,986
|
|
|
5,615
|
|
|
2,093
|
|
|||
Intangible amortization
|
|
(Q)
|
|
828
|
|
|
812
|
|
|
92
|
|
(1)
|
Assumes a marginal tax rate of 23.78% in
2018
, 37.57% in
2017
and 35.00% in
2016
.
|
(2)
|
Non-GAAP financial measure.
|
(3)
|
Tangible shareholders' equity is computed by taking total shareholders' equity less the intangible assets at period-end. Tangible assets is computed by taking total assets less the intangible assets at period-end.
|
(4)
|
Securities adjustment, net of tax represents the total unrealized loss on available-for-sale securities recorded on the Company's consolidated balance sheets within total common shareholders' equity.
|
(5)
|
Adjusted return on tangible equity is computed by dividing the total core income adjusted for the tax-effected amortization of intangible assets, assuming a marginal rate of 23.78% in 2018, 37.57% in 2017 and 35.00% in 2016, by tangible equity.
|
(6)
|
Efficiency ratio is computed by dividing adjusted non-interest expense by the sum of net interest income on a fully taxable equivalent basis and adjusted non-interest income.
|
(in thousands)
|
|
Total
|
|
Less than One Year
|
|
One to Three Years
|
|
Three to Five Years
|
|
After Five Years
|
||||||||||
FHLB Borrowings
|
|
$
|
644,612
|
|
|
$
|
611,683
|
|
|
$
|
31,604
|
|
|
$
|
1,000
|
|
|
$
|
325
|
|
Subordinated Notes
|
|
42,973
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,973
|
|
|||||
Operating lease obligations
|
|
11,306
|
|
|
929
|
|
|
1,802
|
|
|
1,821
|
|
|
6,754
|
|
|||||
Purchase obligations
|
|
20,139
|
|
|
3,621
|
|
|
5,324
|
|
|
4,528
|
|
|
6,666
|
|
|||||
Total Contractual Obligations
|
|
$
|
719,030
|
|
|
$
|
616,233
|
|
|
$
|
38,730
|
|
|
$
|
7,349
|
|
|
$
|
56,718
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Commitments to originate new loans
|
|
$
|
20,431
|
|
|
$
|
52,438
|
|
Unused funds on commercial and other lines of credit
|
|
169,063
|
|
|
134,408
|
|
||
Unadvanced funds on home equity lines of credit
|
|
110,682
|
|
|
108,745
|
|
||
Unadvanced funds on construction and real estate loans
|
|
128,569
|
|
|
87,915
|
|
||
Commercial letters of credit
|
|
1,171
|
|
|
928
|
|
||
Standby letters of credit
|
|
486
|
|
|
486
|
|
||
Total
|
|
$
|
430,402
|
|
|
$
|
384,920
|
|
•
|
A flat interest rate scenario in which current prevailing rates are locked in and the only balance sheet fluctuations that occur are due to cash flows, maturities, new volumes, and re-pricing volumes consistent with this flat rate assumption;
|
•
|
A 200 basis point rise or decline in interest rates applied against a parallel shift in the yield curve over a twelve-month horizon together with a dynamic balance sheet anticipated to be consistent with such interest rate changes;
|
•
|
Various non-parallel shifts in the yield curve, including changes in either short-term or long-term rates over a twelve-month horizon, together with a dynamic balance sheet anticipated to be consistent with such interest rate changes; and
|
•
|
An extension of the foregoing simulations to each of two, three, four and five year horizons to determine the interest rate risk with the level of interest rates stabilizing in years two through five. Even though rates remain stable during this two to five year time period, re-pricing opportunities driven by maturities, cash flow, and adjustable rate products will continue to change the balance sheet profile for each of the interest rate conditions.
|
Change in Interest Rates-Basis Points (Rate Ramp)
|
|
1 - 12 Months
|
|
13 - 24 Months
|
||||||||||
(in thousands, except ratios)
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||
At December 31, 2018
|
|
|
|
|
|
|
|
|
||||||
-100
|
|
$
|
1,471
|
|
|
1.7
|
%
|
|
$
|
603
|
|
|
70
|
%
|
+200
|
|
(3,220
|
)
|
|
(3.72
|
)
|
|
(7,161
|
)
|
|
(8.27
|
)
|
||
|
|
|
|
|
|
|
|
|
||||||
At December 31, 2017
|
|
|
|
|
|
|
|
|
||||||
-100
|
|
$
|
130
|
|
|
0.14
|
%
|
|
$
|
301
|
|
|
0.32
|
%
|
+200
|
|
(3,211
|
)
|
|
(3.44
|
)
|
|
(7,521
|
)
|
|
(8.07
|
)
|
(in thousands, except share data)
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
|
|
|
||
Cash and due from banks
|
|
$
|
35,208
|
|
|
$
|
34,262
|
|
Interest-bearing deposit with the Federal Reserve Bank
|
|
63,546
|
|
|
56,423
|
|
||
Total cash and cash equivalents
|
|
98,754
|
|
|
90,685
|
|
||
Securities available for sale, at fair value
|
|
725,837
|
|
|
717,242
|
|
||
Federal Home Loan Bank stock
|
|
35,659
|
|
|
38,105
|
|
||
Total securities
|
|
761,496
|
|
|
755,347
|
|
||
Loans:
|
|
|
|
|
||||
Commercial real estate
|
|
826,699
|
|
|
826,746
|
|
||
Commercial and industrial
|
|
404,870
|
|
|
379,423
|
|
||
Residential real estate
|
|
1,144,698
|
|
|
1,155,682
|
|
||
Consumer
|
|
113,960
|
|
|
123,762
|
|
||
Total loans
|
|
2,490,227
|
|
|
2,485,613
|
|
||
Less: Allowance for loan losses
|
|
(13,866
|
)
|
|
(12,325
|
)
|
||
Net loans
|
|
2,476,361
|
|
|
2,473,288
|
|
||
Premises and equipment, net
|
|
48,804
|
|
|
47,708
|
|
||
Other real estate owned
|
|
2,351
|
|
|
122
|
|
||
Goodwill
|
|
100,085
|
|
|
100,085
|
|
||
Other intangible assets, net
|
|
7,459
|
|
|
8,383
|
|
||
Cash surrender value of bank-owned life insurance
|
|
73,810
|
|
|
57,997
|
|
||
Deferred tax assets, net
|
|
9,514
|
|
|
7,180
|
|
||
Other assets
|
|
29,853
|
|
|
24,389
|
|
||
Total assets
|
|
$
|
3,608,487
|
|
|
$
|
3,565,184
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
|
||
Deposits:
|
|
|
|
|
||||
Demand
|
|
$
|
370,889
|
|
|
$
|
349,055
|
|
NOW
|
|
484,717
|
|
|
466,610
|
|
||
Savings
|
|
358,888
|
|
|
364,799
|
|
||
Money market
|
|
335,951
|
|
|
305,275
|
|
||
Time
|
|
932,793
|
|
|
866,346
|
|
||
Total deposits
|
|
2,483,238
|
|
|
2,352,085
|
|
||
Borrowings:
|
|
|
|
|
||||
Senior
|
|
680,823
|
|
|
786,688
|
|
||
Subordinated
|
|
42,973
|
|
|
43,033
|
|
||
Total borrowings
|
|
723,796
|
|
|
829,721
|
|
||
Other liabilities
|
|
30,874
|
|
|
28,737
|
|
||
Total liabilities
|
|
3,237,908
|
|
|
3,210,543
|
|
||
(continued)
|
||||||||
|
|
|
|
|
||||
Shareholders’ equity
|
|
|
|
|
|
|
||
Capital stock, par value $2.00; authorized 20,000,000 shares; issued 16,428,388 and 16,428,388 shares at December 31, 2018 and December 31, 2017, respectively
|
|
32,857
|
|
|
32,857
|
|
||
Additional paid-in capital
|
|
187,653
|
|
|
186,702
|
|
||
Retained earnings
|
|
166,526
|
|
|
144,977
|
|
||
Accumulated other comprehensive loss
|
|
(11,802
|
)
|
|
(4,554
|
)
|
||
Less: 905,201 and 985,462 shares of treasury stock at December 31, 2018 and December 31, 2017, respectively, at cost
|
|
(4,655
|
)
|
|
(5,341
|
)
|
||
Total shareholders’ equity
|
|
370,579
|
|
|
354,641
|
|
||
Total liabilities and shareholders’ equity
|
|
$
|
3,608,487
|
|
|
$
|
3,565,184
|
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands, except per share data)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest and dividend income
|
|
|
|
|
|
|
|
|||||
Loans
|
|
$
|
104,015
|
|
|
$
|
94,976
|
|
|
$
|
41,653
|
|
Securities and other
|
|
23,436
|
|
|
21,093
|
|
|
15,834
|
|
|||
Total interest and dividend income
|
|
127,451
|
|
|
116,069
|
|
|
57,487
|
|
|||
Interest expense
|
|
|
|
|
|
|
|
|
|
|||
Deposits
|
|
19,521
|
|
|
11,307
|
|
|
6,699
|
|
|||
Borrowings
|
|
17,047
|
|
|
12,607
|
|
|
5,414
|
|
|||
Total interest expense
|
|
36,568
|
|
|
23,914
|
|
|
12,113
|
|
|||
Net interest income
|
|
90,883
|
|
|
92,155
|
|
|
45,374
|
|
|||
Provision for loan losses
|
|
2,780
|
|
|
2,788
|
|
|
979
|
|
|||
Net interest income after provision for loan losses
|
|
88,103
|
|
|
89,367
|
|
|
44,395
|
|
|||
Non-interest income
|
|
|
|
|
|
|
|
|
|
|||
Trust and investment management fee income
|
|
11,985
|
|
|
12,270
|
|
|
3,829
|
|
|||
Insurance brokerage service income
|
|
—
|
|
|
1,097
|
|
|
—
|
|
|||
Customer service fees
|
|
9,538
|
|
|
8,484
|
|
|
2,648
|
|
|||
(Loss) gain on sales of securities, net
|
|
(924
|
)
|
|
19
|
|
|
4,498
|
|
|||
Bank-owned life insurance income
|
|
1,821
|
|
|
1,539
|
|
|
703
|
|
|||
Other income
|
|
5,515
|
|
|
2,573
|
|
|
671
|
|
|||
Total non-interest income
|
|
27,935
|
|
|
25,982
|
|
|
12,349
|
|
|||
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits
|
|
40,964
|
|
|
39,589
|
|
|
19,775
|
|
|||
Occupancy and equipment
|
|
12,386
|
|
|
11,061
|
|
|
4,610
|
|
|||
Loss on premises and equipment, net
|
|
—
|
|
|
94
|
|
|
248
|
|
|||
Outside services
|
|
2,408
|
|
|
3,000
|
|
|
767
|
|
|||
Professional services
|
|
1,474
|
|
|
1,655
|
|
|
1,489
|
|
|||
Communication
|
|
804
|
|
|
1,289
|
|
|
586
|
|
|||
Amortization of intangible assets
|
|
828
|
|
|
812
|
|
|
92
|
|
|||
Acquisition, conversion and other expenses
|
|
1,728
|
|
|
3,302
|
|
|
2,650
|
|
|||
Other expenses
|
|
14,947
|
|
|
11,924
|
|
|
5,718
|
|
|||
Total non-interest expense
|
|
75,539
|
|
|
72,726
|
|
|
35,935
|
|
|||
|
|
|
|
|
|
|
||||||
Income before income taxes
|
|
40,499
|
|
|
42,623
|
|
|
20,809
|
|
|||
Income tax expense
|
|
7,562
|
|
|
16,630
|
|
|
5,876
|
|
|||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
|
|
|
|
|
|
|
||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
$
|
2.13
|
|
|
$
|
1.71
|
|
|
$
|
1.65
|
|
Diluted
|
|
$
|
2.12
|
|
|
$
|
1.70
|
|
|
$
|
1.63
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
||||||
Basic
|
|
15,488
|
|
|
15,184
|
|
|
9,069
|
|
|||
Diluted
|
|
15,564
|
|
|
15,290
|
|
|
9,143
|
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
Other comprehensive income (loss), before tax:
|
|
|
|
|
|
|
|
|
|
|||
Changes in unrealized loss on securities available for sale
|
|
(8,563
|
)
|
|
528
|
|
|
(12,059
|
)
|
|||
Changes in unrealized loss on derivative hedges
|
|
654
|
|
|
(838
|
)
|
|
(272
|
)
|
|||
Changes in unrealized loss on post-retirement plans
|
|
(216
|
)
|
|
(328
|
)
|
|
90
|
|
|||
Income taxes related to other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||
Changes in unrealized loss on securities available for sale
|
|
1,978
|
|
|
(114
|
)
|
|
4,221
|
|
|||
Changes in unrealized loss on derivative hedges
|
|
(168
|
)
|
|
386
|
|
|
95
|
|
|||
Changes in unrealized loss on post-retirement plans
|
|
47
|
|
|
138
|
|
|
(30
|
)
|
|||
Total other comprehensive loss
|
|
(6,268
|
)
|
|
(228
|
)
|
|
(7,955
|
)
|
|||
Total comprehensive income
|
|
$
|
26,669
|
|
|
$
|
25,765
|
|
|
$
|
6,978
|
|
(in thousands, except share data)
|
|
Common stock amount
|
|
Additional paid-in capital
|
|
Retained earnings
|
|
Accumulated other comprehensive income (loss)
|
|
Treasury stock
|
|
Total
|
||||||||||||
Balance at December 31, 2015
|
|
$
|
13,577
|
|
|
$
|
21,624
|
|
|
$
|
122,260
|
|
|
$
|
3,629
|
|
|
$
|
(6,938
|
)
|
|
$
|
154,152
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
14,933
|
|
|
—
|
|
|
—
|
|
|
14,933
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,955
|
)
|
|
—
|
|
|
(7,955
|
)
|
||||||
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
14,933
|
|
|
(7,955
|
)
|
|
—
|
|
|
6,978
|
|
||||||
Cash dividends declared ($0.73 per share)
|
|
—
|
|
|
—
|
|
|
(6,577
|
)
|
|
—
|
|
|
—
|
|
|
(6,577
|
)
|
||||||
Treasury stock purchased (23,072 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(497
|
)
|
|
(497
|
)
|
||||||
Net issuance (123,349 shares) to employee stock plans, including related tax effects
|
|
—
|
|
|
125
|
|
|
(127
|
)
|
|
—
|
|
|
1,408
|
|
|
1,406
|
|
||||||
Recognition of stock based compensation
|
|
—
|
|
|
1,278
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,278
|
|
||||||
Balance at December 31, 2016
|
|
$
|
13,577
|
|
|
$
|
23,027
|
|
|
$
|
130,489
|
|
|
$
|
(4,326
|
)
|
|
$
|
(6,027
|
)
|
|
$
|
156,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
25,993
|
|
|
—
|
|
|
—
|
|
|
25,993
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(228
|
)
|
|
—
|
|
|
(228
|
)
|
||||||
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
25,993
|
|
|
(228
|
)
|
|
—
|
|
|
25,765
|
|
||||||
Cash dividends declared ($0.75 per share)
|
|
—
|
|
|
—
|
|
|
(11,505
|
)
|
|
—
|
|
|
—
|
|
|
(11,505
|
)
|
||||||
Acquisition of Lake Sunapee Bank Group (6,245,780 shares)
|
|
8,328
|
|
|
173,591
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
181,919
|
|
||||||
Treasury stock purchased (9,603 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(282
|
)
|
|
(282
|
)
|
||||||
Net issuance (91,517 shares) to employee stock plans, including related tax effects
|
|
—
|
|
|
(222
|
)
|
|
—
|
|
|
—
|
|
|
968
|
|
|
746
|
|
||||||
Three-for-two stock split
|
|
10,952
|
|
|
(10,968
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
||||||
Recognition of stock based compensation
|
|
—
|
|
|
1,274
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,274
|
|
||||||
Balance at December 31, 2017
|
|
$
|
32,857
|
|
|
$
|
186,702
|
|
|
$
|
144,977
|
|
|
$
|
(4,554
|
)
|
|
$
|
(5,341
|
)
|
|
$
|
354,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
32,937
|
|
|
—
|
|
|
—
|
|
|
32,937
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,268
|
)
|
|
—
|
|
|
(6,268
|
)
|
||||||
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
32,937
|
|
|
(6,268
|
)
|
|
—
|
|
|
26,669
|
|
||||||
Cash dividends declared ($0.79 per share)
|
|
—
|
|
|
—
|
|
|
(12,184
|
)
|
|
—
|
|
|
—
|
|
|
(12,184
|
)
|
||||||
Treasury stock purchased (10,899 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(324
|
)
|
|
(324
|
)
|
||||||
Net issuance (101,460 shares) to employee stock plans, including related tax effects
|
|
—
|
|
|
(395
|
)
|
|
—
|
|
|
—
|
|
|
1,010
|
|
|
615
|
|
||||||
Modified retrospective basis adoption of Revenue Recognition Accounting Codification Standard 606
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
||||||
Reclassification of the income tax effects of the Tax Cuts and Jobs Act from accumulated other comprehensive income for adoption of ASU 2018-02
|
|
—
|
|
|
—
|
|
|
980
|
|
|
(980
|
)
|
|
—
|
|
|
—
|
|
||||||
Recognition of stock based compensation
|
|
—
|
|
|
1,346
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,346
|
|
||||||
Balance at December 31, 2018
|
|
$
|
32,857
|
|
|
$
|
187,653
|
|
|
$
|
166,526
|
|
|
$
|
(11,802
|
)
|
|
$
|
(4,655
|
)
|
|
$
|
370,579
|
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
||||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Provision for loan losses
|
|
2,780
|
|
|
2,788
|
|
|
979
|
|
|||
Net amortization of securities
|
|
3,945
|
|
|
5,214
|
|
|
3,415
|
|
|||
Deferred tax benefit
|
|
(443
|
)
|
|
6,886
|
|
|
470
|
|
|||
Change in unamortized net loan costs and premiums
|
|
(600
|
)
|
|
(933
|
)
|
|
(557
|
)
|
|||
Premises and equipment depreciation
|
|
3,704
|
|
|
3,553
|
|
|
1,551
|
|
|||
Stock-based compensation expense
|
|
1,346
|
|
|
1,274
|
|
|
1,278
|
|
|||
Accretion of purchase accounting entries, net
|
|
(3,512
|
)
|
|
(3,337
|
)
|
|
—
|
|
|||
Amortization of other intangibles
|
|
828
|
|
|
812
|
|
|
92
|
|
|||
Income from cash surrender value of bank-owned life insurance policies
|
|
(1,821
|
)
|
|
(1,539
|
)
|
|
(703
|
)
|
|||
Loss (gain) on sales of securities, net
|
|
924
|
|
|
(19
|
)
|
|
(4,498
|
)
|
|||
Loss on premises and equipment, net
|
|
—
|
|
|
94
|
|
|
—
|
|
|||
Net change in other assets and liabilities
|
|
(2,366
|
)
|
|
(654
|
)
|
|
(169
|
)
|
|||
Net cash provided by operating activities
|
|
37,722
|
|
|
40,132
|
|
|
16,791
|
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
||||
Proceeds from sales of securities available for sale
|
|
29,107
|
|
|
1,599
|
|
|
66,583
|
|
|||
Proceeds from maturities, calls and prepayments of securities available for sale
|
|
95,629
|
|
|
121,583
|
|
|
109,377
|
|
|||
Purchases of securities available for sale
|
|
(146,763
|
)
|
|
(172,116
|
)
|
|
(210,824
|
)
|
|||
Net change in loans
|
|
116,756
|
|
|
(126,828
|
)
|
|
(10,042
|
)
|
|||
Purchase of loans
|
|
(121,914
|
)
|
|
(18,621
|
)
|
|
(128,951
|
)
|
|||
Purchase of Federal Home Loan Bank stock
|
|
(2,676
|
)
|
|
(1,325
|
)
|
|
(3,852
|
)
|
|||
Proceeds from sale of Federal Home Loan Bank stock
|
|
5,122
|
|
|
—
|
|
|
—
|
|
|||
Purchase of premises and equipment, net
|
|
(4,793
|
)
|
|
(3,157
|
)
|
|
(4,296
|
)
|
|||
Purchase of bank-owned life insurance
|
|
(14,000
|
)
|
|
—
|
|
|
—
|
|
|||
Acquisitions, net of cash acquired
|
|
—
|
|
|
39,537
|
|
|
—
|
|
|||
Net investment in tax credit limited partnerships
|
|
(585
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of other real estate owned
|
|
153
|
|
|
322
|
|
|
119
|
|
|||
Net cash used in investing activities
|
|
(43,964
|
)
|
|
(159,006
|
)
|
|
(181,886
|
)
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
||||
Net increase in deposits
|
|
131,981
|
|
|
151,900
|
|
|
107,513
|
|
|||
Net change in short-term advances from the Federal Home Loan Bank
|
|
3,246
|
|
|
213,593
|
|
|
59,700
|
|
|||
Net change in long-term advances from the Federal Home Loan Bank
|
|
(104,528
|
)
|
|
(153,332
|
)
|
|
1,234
|
|
|||
Net change in short-term other borrowings
|
|
(4,495
|
)
|
|
(222
|
)
|
|
871
|
|
|||
Exercise of stock options
|
|
615
|
|
|
968
|
|
|
1,570
|
|
|||
Purchase of treasury stock
|
|
(324
|
)
|
|
(282
|
)
|
|
(497
|
)
|
|||
Cash dividends paid on common stock
|
|
(12,184
|
)
|
|
(11,505
|
)
|
|
(6,577
|
)
|
|||
Net cash provided by financing activities
|
|
14,311
|
|
|
201,120
|
|
|
163,814
|
|
|||
|
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents
|
|
8,069
|
|
|
82,246
|
|
|
(1,281
|
)
|
|||
Cash and cash equivalents at beginning of year
|
|
90,685
|
|
|
8,439
|
|
|
9,720
|
|
|||
Cash and cash equivalents at end of year
|
|
$
|
98,754
|
|
|
$
|
90,685
|
|
|
$
|
8,439
|
|
(continued)
|
||||||||||||
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
||||
Interest paid
|
|
$
|
36,511
|
|
|
$
|
21,399
|
|
|
$
|
11,944
|
|
Income taxes paid, net
|
|
9,891
|
|
|
9,084
|
|
|
6,286
|
|
|||
|
|
|
|
|
|
|
||||||
Acquisition of non-cash assets and liabilities:
|
|
|
|
|
|
|
||||||
Assets acquired
|
|
—
|
|
|
1,454,076
|
|
|
—
|
|
|||
Liabilities assumed
|
|
—
|
|
|
1,406,672
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Other non-cash changes:
|
|
|
|
|
|
|
||||||
Real estate owned acquired in settlement of loans
|
|
2,380
|
|
|
32
|
|
|
—
|
|
Standard
|
Description
|
Required Date of Adoption
|
Effect on financial statements
|
Standards Adopted in 2018
|
|||
ASU 2014-09, Revenue from Contracts with Customers
|
This ASU supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry topics of the Codification. The core principle of the ASU is an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU may be adopted either retrospectively or on a modified retrospective basis.
|
January 1, 2018
|
The Company adopted this ASU as of January 1, 2018, upon completion of an analysis to identify all revenue streams within the scope of this accounting guidance. After reviewing the related contracts as prescribed by the five steps within this ASU, one contract resulted in recognition of a $241 thousand liability with a $184 thousand impact to retained earnings net of tax. The remaining changes had no material impact on the consolidated financial statements. See Note 11 for more detail and transitional disclosures.
|
ASU 2015-14, Deferral of the Effective Date
|
|||
ASU 2016-08, Principal versus Agent Considerations
|
|||
ASU 2016-10, Identifying Performance Obligations and Licensing
|
|||
ASU 2016-12, Narrow-Scope Improvements and Practical Expedience
|
|||
ASU 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers
|
|||
ASU 2016-01, Recognition and Measurement of Financial Assets and Liabilities
|
This ASU amends ASC Topic 825, Financial Instruments-Overall, and addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. Among other minor amendments applicable to the Company, the main provisions require investments in equity securities to be measured at fair value with changes in fair value recognized through net income unless they qualify for a practicability exception (excludes investments accounted for under the equity method of accounting or those that result in consolidation of the investee). Except for disclosure requirements that will be adopted prospectively, the ASU must be adopted on a modified retrospective basis.
|
January 1, 2018
|
The Company adopted this ASU as of January 1, 2018, although it did not have any equity securities that would be in scope of this ASU. However, the Company is subject to the exit pricing notion required in fair value disclosures and after calculating the fair value, the Company had no material impact to its consolidated financial statements.
|
ASU-2018-03, Technical Corrections and Improvements to Financial Instruments
|
|||
ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments
|
This ASU amends Topic 230, Statement of Cash Flows, and provides clarification with respect to classification within the statement of cash flows where current guidance is unclear or silent. The ASU should be adopted retrospectively. If it is impractical to apply the guidance retrospectively for an issue, the amendments related to the issue would be applied prospectively.
|
January 1, 2018
|
The Company adopted this ASU as of January 1, 2018, although it did not have a material impact on the Company's consolidated financial statements.
|
Standard
|
Description
|
Required Date of Adoption
|
Effect on financial statements
|
Standards Adopted in 2018 (continued)
|
|||
ASU 2017-07, Compensation- Retirement Benefits
|
This ASU amends Topic 715, Retirement Benefits, and provides more prescriptive guidance around the presentation of net period pension and post-retirement benefit cost in the income statement. The amendment requires the service cost component be disaggregated from other components of net periodic benefit cost in the income statement.
|
January 1, 2018
|
The Company adopted this ASU as of January 1, 2018, although it did not have a material impact on the Company's consolidated financial statements.
|
Early adoption is permitted.
|
|||
ASU 2017-09, Stock Compensation: Scope of Modification Accounting
|
This ASU amends Topic 718, Compensation- Stock Compensation, and clarifies when modification accounting should be applied to changes in terms or conditions of share-based payment awards. The amendments narrow the scope of modification accounting by clarifying that modification accounting should be applied to awards if the change affects the fair value, vesting conditions, or classification of the award. The amendments do not impact current disclosure requirements for modifications, regardless of whether modification accounting is required under the new guidance.
|
January 1, 2018
|
The Company adopted this ASU as of January 1, 2018, although it did not have a material impact on the Company's consolidated financial statements.
|
ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
|
The ASU amends Topic 220, Income Statement-Reporting Comprehensive Income, and is intended to help organizations reclassify certain stranded income tax effects in accumulated other comprehensive income resulting from the recently enacted Tax Reform. The guidance allows entities to reclassify stranded tax effects in accumulated other comprehensive income to retained earnings.
|
January 1, 2019
|
The Company adopted this ASU as of March 31, 2018. The effect of the reclassification resulted in an increase to retained earnings and a decrease to accumulated other comprehensive income of $980 thousand with zero net effect on total stockholders' equity.
|
ASU 2018-05, Income Taxes (Topic 740) SEC Amendments
|
Early adoption is permitted.
|
||
ASU 2018-06, Codification Improvements to Topic 942, Financial Services - Depository and Lending
|
Circular 202, issued on July 2, 1985, was rescinded by the Office of the Comptroller of the Currency. The circular limited the net deferred tax debits that could be carried on the Company's balance sheet for regulatory purposes to the amount that would be coverable by the net operating loss carrybacks. The language is no longer relevant and has been removed from the guidance.
|
May 2018
|
The Company adopted this ASU as of January 1, 2018, although it did not have a material impact on the Company's consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard
|
Description
|
Required Date of Adoption
|
Effect on financial statements
|
Standards Not Yet Adopted
|
|||
ASU 2016-02, Leases
|
This ASU creates ASU Topic 842, Leases, and supersedes Topic 840, Leases. The new guidance requires lessees to record a right-of-use asset and a corresponding liability equal to the present value of future rental payments on their balance sheets for all leases with a term greater than one year. There are not significant changes to lessor accounting; however, there are certain improvements made to align lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. This guidance expands both quantitative and qualitative required disclosures. This ASU is required to be adopted on a modified retrospective basis and allows for practical expedients and elections in conjunction with implementation. The Company may elect some of the expedients upon the adoption date, which may be applied prospectively or retrospectively.
|
January 1, 2019
|
The Company plans to elect the practical expedients, allowing for existing leases to be accounted for consistent with current guidance, with the exception of balance sheet recognition for lessees. A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. The Company will use the effective date as the initial date of application. At adoption the Company expects to recognize a right-of-use asset and corresponding lease liability of $9.0 million. This estimate is based, primarily, on the present value of unpaid future minimum lease payments. Additionally, that amount is impacted by assumptions around renewals and/or extensions, and the interest rate used to discount those future lease obligations. Due to the limited size of the Company's leasing portfolio, many other items related to this standard don't apply, or have an immaterial impact on the Company's consolidated financial statements.
|
ASU 2018-11 Practical Expedients to Topic 842, Leases
|
|||
ASU 2018-02 Scope Improvements for Lessors
|
|||
ASU 2016-13, Measurement of Credit Losses on Financial Instruments
|
This ASU amends Topic 326, Financial Instruments- Credit Losses to replace the current incurred loss accounting model with a current expected credit loss approach (CECL) for financial instruments measured at amortized cost and other commitments to extend credit. The amendments require entities to consider all available relevant information when estimating current expected credit losses, including details about past events, current conditions, and reasonable and supportable forecasts. The resulting allowance for credit losses is to reflect the portion of the amortized cost basis that the entity does not expect to collect. The amendments also eliminate the current accounting model for purchased credit impaired loans and debt securities. Additional quantitative and qualitative disclosures are required upon adoption.
|
January 1, 2020
|
Adoption of this ASU is expected to primarily change how the Company estimates credit losses with the application of the expected credit loss model. In addition, the Company expects the ASU to change the presentation of credit losses for AFS debt securities through an allowance method rather than as a direct write-off. The Company is in the process of evaluating loan loss estimation models to comply with the guidance under this ASU, which may result in a higher credit loss estimate.
|
ASU 2018-19, Codification Improvements to ASU 2016-13
|
|||
|
While the CECL model does not apply to available for sale debt securities, the ASU does require entities to record an allowance when recognizing credit losses for available for sale securities, rather than reduce the amortized cost of the securities by direct write-offs.
|
||
|
The ASU should be adopted on a modified retrospective basis. Entities that have loans accounted for under ASC 310-30 at the time of adoption should prospectively apply the guidance in this amendment for purchase credit deteriorated assets.
|
Early adoption is permitted in 2019
|
Standard
|
Description
|
Required Date of Adoption
|
Effect on financial statements
|
Standards Not Yet Adopted (continued)
|
|||
ASU 2017-04, Simplifying the Test for Goodwill Impairment
|
This ASU amends Topic 350, Intangibles-Goodwill and Other, and eliminates Step 2 from the goodwill impairment test.
|
January 1, 2020
|
Adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.
|
Early adoption is permitted.
|
|||
ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities
|
This ASU amends ASC 815, Derivatives and Hedging to (1) improve the transparency and understandability of information conveyed to financial statement users about an entity's risk management activities by better aligning the entity's financial reporting for hedging relationships with those risk management activities and (2) reduce the complexity of and simplify the application of hedge accounting by preparers.
|
January 1, 2019
|
Adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.
|
ASU 2018-16, Inclusion of Overnight Financing Rate or Overnight Swap Rate as a Benchmark for Hedge Accounting
|
|||
ASU 2018-07, Share Based Payment Accounting
|
This ASU expands the scope of Topic 718, Compensation- Stock Compensation to include share-based payments issued to non-employees for goods or services. Consequently, the accounting for share-based payments to non-employees and employees will be substantially aligned. The ASU supersedes Subtopic 505-50, Equity-Based Payments to non-employees.
|
January 1, 2019
|
Adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements as the Company does not participate in these types of arrangements in the normal course of business, except for board director compensation.
|
ASU 2018-13 Changes to Disclosure Requirements Fair Value Measurement, Topic 820
|
This ASU eliminates, adds and modifies certain disclosure requirements for fair value measurements. Among the changes, entities will no longer be required to disclose the amount and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements.
|
January 1, 2020
|
The Company is currently evaluating this guidance to determine any impact on the Company's consolidated financial statements.
|
Early adoption is permitted.
|
|||
ASU 2018-14 Compensation- Disclosure Requirements for Defined Pension Plans Topic 715-20
|
This ASU makes minor changes to the disclosure requirements for employers that sponsor defined benefit pension and/or other post-retirement benefit plans.
|
January 1, 2021
|
The Company is currently evaluating this guidance to determine any impact on the Company's consolidated financial statements.
|
Early adoption is permitted.
|
(in thousands)
|
|
Amortized Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|||||||
US Government-sponsored enterprises
|
|
$
|
413,492
|
|
|
$
|
904
|
|
|
$
|
9,444
|
|
|
$
|
404,952
|
|
US Government agency
|
|
111,938
|
|
|
509
|
|
|
1,935
|
|
|
110,512
|
|
||||
Private label
|
|
20,353
|
|
|
113
|
|
|
84
|
|
|
20,382
|
|
||||
Obligations of states and political subdivisions thereof
|
|
133,260
|
|
|
1,081
|
|
|
2,076
|
|
|
132,265
|
|
||||
Corporate bonds
|
|
58,098
|
|
|
264
|
|
|
636
|
|
|
57,726
|
|
||||
Total securities available for sale
|
|
$
|
737,141
|
|
|
$
|
2,871
|
|
|
$
|
14,175
|
|
|
$
|
725,837
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Obligations of US Government sponsored enterprises
|
|
$
|
6,967
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
6,972
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
US Government-sponsored enterprises
|
|
447,081
|
|
|
1,738
|
|
|
5,816
|
|
|
443,003
|
|
||||
US Government agency
|
|
96,357
|
|
|
413
|
|
|
1,174
|
|
|
95,596
|
|
||||
Private label
|
|
529
|
|
|
150
|
|
|
5
|
|
|
674
|
|
||||
Obligations of states and political subdivisions thereof
|
|
138,522
|
|
|
2,407
|
|
|
729
|
|
|
140,200
|
|
||||
Corporate bonds
|
|
30,527
|
|
|
323
|
|
|
53
|
|
|
30,797
|
|
||||
Total securities available for sale
|
|
$
|
719,983
|
|
|
$
|
5,036
|
|
|
$
|
7,777
|
|
|
$
|
717,242
|
|
|
|
Available for sale
|
||||||
(in thousands)
|
|
Amortized Cost
|
|
Fair Value
|
||||
Within 1 year
|
|
$
|
425
|
|
|
$
|
427
|
|
Over 1 year to 5 years
|
|
23,312
|
|
|
23,311
|
|
||
Over 5 years to 10 years
|
|
62,111
|
|
|
62,055
|
|
||
Over 10 years
|
|
105,510
|
|
|
104,198
|
|
||
Total bonds and obligations
|
|
191,358
|
|
|
189,991
|
|
||
Mortgage-backed securities
|
|
545,783
|
|
|
535,846
|
|
||
Total securities available for sale
|
|
$
|
737,141
|
|
|
$
|
725,837
|
|
(in thousands)
|
|
Proceeds from Sale of Securities Available for Sale
|
|
Realized Gains
|
|
Realized Losses
|
|
Net
|
||||||||
2018
|
|
$
|
29,107
|
|
|
$
|
—
|
|
|
$
|
924
|
|
|
$
|
(924
|
)
|
2017
|
|
1,599
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||
2016
|
|
66,583
|
|
|
4,498
|
|
|
—
|
|
|
4,498
|
|
|
|
Less Than Twelve Months
|
|
Over Twelve Months
|
|
Total
|
||||||||||||||||||
(in thousands)
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized Losses |
|
Fair
Value |
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
US Government-sponsored enterprises
|
|
$
|
155
|
|
|
$
|
19,367
|
|
|
$
|
9,289
|
|
|
$
|
297,569
|
|
|
$
|
9,444
|
|
|
$
|
316,936
|
|
US Government agency
|
|
16
|
|
|
2,570
|
|
|
1,919
|
|
|
68,266
|
|
|
1,935
|
|
|
70,836
|
|
||||||
Private label
|
|
79
|
|
|
10,393
|
|
|
5
|
|
|
47
|
|
|
84
|
|
|
10,440
|
|
||||||
Obligations of states and political subdivisions thereof
|
|
43
|
|
|
6,784
|
|
|
2,033
|
|
|
47,930
|
|
|
2,076
|
|
|
54,714
|
|
||||||
Corporate bonds
|
|
224
|
|
|
11,759
|
|
|
412
|
|
|
14,460
|
|
|
636
|
|
|
26,219
|
|
||||||
Total securities available for sale
|
|
$
|
517
|
|
|
$
|
50,873
|
|
|
$
|
13,658
|
|
|
$
|
428,272
|
|
|
$
|
14,175
|
|
|
$
|
479,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
US Government-sponsored enterprises
|
|
$
|
1,895
|
|
|
$
|
189,486
|
|
|
$
|
3,921
|
|
|
$
|
117,156
|
|
|
$
|
5,816
|
|
|
$
|
306,642
|
|
US Government agency
|
|
559
|
|
|
45,221
|
|
|
615
|
|
|
30,155
|
|
|
1,174
|
|
|
75,376
|
|
||||||
Private label
|
|
—
|
|
|
8
|
|
|
5
|
|
|
130
|
|
|
5
|
|
|
138
|
|
||||||
Obligations of states and political subdivisions thereof
|
|
58
|
|
|
8,298
|
|
|
671
|
|
|
27,727
|
|
|
729
|
|
|
36,025
|
|
||||||
Corporate bonds
|
|
53
|
|
|
8,943
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
8,943
|
|
||||||
Total securities available for sale
|
|
$
|
2,565
|
|
|
$
|
251,956
|
|
|
$
|
5,212
|
|
|
$
|
175,168
|
|
|
$
|
7,777
|
|
|
$
|
427,124
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
(in thousands)
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
Securities pledged for deposits
|
|
$
|
128,949
|
|
|
$
|
126,649
|
|
|
$
|
195,921
|
|
|
$
|
194,681
|
|
Securities pledged for repurchase agreements
|
|
55,656
|
|
|
54,189
|
|
|
98,407
|
|
|
98,050
|
|
||||
Securities pledged for other borrowings
(1)
|
|
270,252
|
|
|
265,334
|
|
|
213,379
|
|
|
212,089
|
|
||||
Total securities pledged
|
|
$
|
454,857
|
|
|
$
|
446,172
|
|
|
$
|
507,707
|
|
|
$
|
504,820
|
|
|
|
Twelve Months Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Estimated credit losses as of prior year-end,
|
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
$
|
3,180
|
|
Reductions for securities paid off during the period
|
|
—
|
|
|
—
|
|
|
1,483
|
|
|||
Estimated credit losses at end of the period
|
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
$
|
1,697
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(in thousands)
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
23,754
|
|
|
$
|
2,890
|
|
|
$
|
26,644
|
|
|
$
|
28,892
|
|
|
$
|
16,781
|
|
|
$
|
45,673
|
|
Other commercial real estate
|
|
555,980
|
|
|
244,075
|
|
|
800,055
|
|
|
505,119
|
|
|
275,954
|
|
|
781,073
|
|
||||||
Total commercial real estate
|
|
579,734
|
|
|
246,965
|
|
|
826,699
|
|
|
534,011
|
|
|
292,735
|
|
|
826,746
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Other Commercial
|
|
234,757
|
|
|
52,470
|
|
|
287,227
|
|
|
198,051
|
|
|
68,069
|
|
|
266,120
|
|
||||||
Agricultural
|
|
22,317
|
|
|
—
|
|
|
22,317
|
|
|
27,588
|
|
|
—
|
|
|
27,588
|
|
||||||
Tax exempt
|
|
56,588
|
|
|
38,738
|
|
|
95,326
|
|
|
42,365
|
|
|
43,350
|
|
|
85,715
|
|
||||||
Total commercial and industrial
|
|
313,662
|
|
|
91,208
|
|
|
404,870
|
|
|
268,004
|
|
|
111,419
|
|
|
379,423
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total commercial loans
|
|
893,396
|
|
|
338,173
|
|
|
1,231,569
|
|
|
802,015
|
|
|
404,154
|
|
|
1,206,169
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Residential mortgages
|
|
670,189
|
|
|
474,509
|
|
|
1,144,698
|
|
|
591,411
|
|
|
564,271
|
|
|
1,155,682
|
|
||||||
Total residential real estate
|
|
670,189
|
|
|
474,509
|
|
|
1,144,698
|
|
|
591,411
|
|
|
564,271
|
|
|
1,155,682
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Home equity
|
|
57,898
|
|
|
45,291
|
|
|
103,189
|
|
|
51,376
|
|
|
62,217
|
|
|
113,593
|
|
||||||
Other consumer
|
|
9,414
|
|
|
1,357
|
|
|
10,771
|
|
|
7,828
|
|
|
2,341
|
|
|
10,169
|
|
||||||
Total consumer
|
|
67,312
|
|
|
46,648
|
|
|
113,960
|
|
|
59,204
|
|
|
64,558
|
|
|
123,762
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total loans
|
|
$
|
1,630,897
|
|
|
$
|
859,330
|
|
|
$
|
2,490,227
|
|
|
$
|
1,452,630
|
|
|
$
|
1,032,983
|
|
|
$
|
2,485,613
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Unamortized net loan origination costs
|
|
$
|
3,064
|
|
|
$
|
2,445
|
|
Unamortized net premium on purchased loans
|
|
(127
|
)
|
|
(123
|
)
|
||
Total unamortized net costs and premiums
|
|
$
|
2,937
|
|
|
$
|
2,322
|
|
|
|
Twelve Months Ended December 31,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Balance at beginning of period
|
|
$
|
3,509
|
|
|
$
|
—
|
|
Acquisitions
|
|
—
|
|
|
3,398
|
|
||
Reclassification from nonaccretable difference for loans with improved cash flows
|
|
2,240
|
|
|
1,925
|
|
||
Changes in expected cash flows that do not affect the nonaccretable difference
|
|
—
|
|
|
—
|
|
||
Reclassification to TDR
|
|
(30
|
)
|
|
—
|
|
||
Accretion
|
|
(1,342
|
)
|
|
(1,814
|
)
|
||
Balance at end of period
|
|
$
|
4,377
|
|
|
$
|
3,509
|
|
(in thousands)
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or Greater Past Due
|
|
Total Past Due
|
|
Current
|
|
Total Loans
|
|
Past Due > 90 days and Accruing
|
||||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,754
|
|
|
$
|
23,754
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
1,146
|
|
|
—
|
|
|
6,725
|
|
|
7,871
|
|
|
548,109
|
|
|
555,980
|
|
|
—
|
|
|||||||
Total commercial real estate
|
|
1,146
|
|
|
—
|
|
|
6,725
|
|
|
7,871
|
|
|
571,863
|
|
|
579,734
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other Commercial
|
|
395
|
|
|
60
|
|
|
402
|
|
|
857
|
|
|
233,900
|
|
|
234,757
|
|
|
50
|
|
|||||||
Agricultural
|
|
65
|
|
|
6
|
|
|
25
|
|
|
96
|
|
|
22,221
|
|
|
22,317
|
|
|
—
|
|
|||||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,588
|
|
|
56,588
|
|
|
—
|
|
|||||||
Total commercial and industrial
|
|
460
|
|
|
66
|
|
|
427
|
|
|
953
|
|
|
312,709
|
|
|
313,662
|
|
|
50
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total commercial loans
|
|
1,606
|
|
|
66
|
|
|
7,152
|
|
|
8,824
|
|
|
884,572
|
|
|
893,396
|
|
|
50
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgages
|
|
3,565
|
|
|
641
|
|
|
1,309
|
|
|
5,515
|
|
|
664,674
|
|
|
670,189
|
|
|
—
|
|
|||||||
Total residential real estate
|
|
3,565
|
|
|
641
|
|
|
1,309
|
|
|
5,515
|
|
|
664,674
|
|
|
670,189
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity
|
|
72
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
57,826
|
|
|
57,898
|
|
|
—
|
|
|||||||
Other consumer
|
|
17
|
|
|
—
|
|
|
11
|
|
|
28
|
|
|
9,386
|
|
|
9,414
|
|
|
—
|
|
|||||||
Total consumer
|
|
89
|
|
|
—
|
|
|
11
|
|
|
100
|
|
|
67,212
|
|
|
67,312
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total loans
|
|
$
|
5,260
|
|
|
$
|
707
|
|
|
$
|
8,472
|
|
|
$
|
14,439
|
|
|
$
|
1,616,458
|
|
|
$
|
1,630,897
|
|
|
$
|
50
|
|
(in thousands)
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
90 Days or Greater Past Due
|
|
Total Past Due
|
|
Acquired Credit Impaired
|
|
Total Loans
|
|
Past Due > 90 days and Accruing
|
||||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
164
|
|
|
$
|
2,890
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
631
|
|
|
99
|
|
|
211
|
|
|
941
|
|
|
6,143
|
|
|
244,075
|
|
|
—
|
|
|||||||
Total commercial real estate
|
|
631
|
|
|
99
|
|
|
211
|
|
|
941
|
|
|
6,307
|
|
|
246,965
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other commercial
|
|
149
|
|
|
26
|
|
|
494
|
|
|
669
|
|
|
679
|
|
|
52,470
|
|
|
—
|
|
|||||||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,738
|
|
|
—
|
|
|||||||
Total commercial and industrial
|
|
149
|
|
|
26
|
|
|
494
|
|
|
669
|
|
|
679
|
|
|
91,208
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total commercial loans
|
|
780
|
|
|
125
|
|
|
705
|
|
|
1,610
|
|
|
6,986
|
|
|
338,173
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgages
|
|
3,419
|
|
|
254
|
|
|
1,792
|
|
|
5,465
|
|
|
3,095
|
|
|
474,509
|
|
|
—
|
|
|||||||
Total residential real estate
|
|
3,419
|
|
|
254
|
|
|
1,792
|
|
|
5,465
|
|
|
3,095
|
|
|
474,509
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity
|
|
198
|
|
|
—
|
|
|
66
|
|
|
264
|
|
|
22
|
|
|
45,291
|
|
|
7
|
|
|||||||
Other consumer
|
|
17
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
3
|
|
|
1,357
|
|
|
189
|
|
|||||||
Total consumer
|
|
215
|
|
|
—
|
|
|
66
|
|
|
281
|
|
|
25
|
|
|
46,648
|
|
|
196
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total loans
|
|
$
|
4,414
|
|
|
$
|
379
|
|
|
$
|
2,563
|
|
|
$
|
7,356
|
|
|
$
|
10,106
|
|
|
$
|
859,330
|
|
|
$
|
196
|
|
(in thousands)
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
90 Days or Greater Past Due
|
|
Total Past Due
|
|
Current
|
|
Total Loans
|
|
Past Due > 90 days and Accruing
|
||||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
637
|
|
|
$
|
637
|
|
|
$
|
28,255
|
|
|
$
|
28,892
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
965
|
|
|
1,659
|
|
|
5,065
|
|
|
7,689
|
|
|
497,430
|
|
|
505,119
|
|
|
119
|
|
|||||||
Total commercial real estate
|
|
965
|
|
|
1,659
|
|
|
5,702
|
|
|
8,326
|
|
|
525,685
|
|
|
534,011
|
|
|
119
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other commercial
|
|
186
|
|
|
329
|
|
|
702
|
|
|
1,217
|
|
|
196,834
|
|
|
198,051
|
|
|
21
|
|
|||||||
Agricultural
|
|
42
|
|
|
159
|
|
|
198
|
|
|
399
|
|
|
27,189
|
|
|
27,588
|
|
|
155
|
|
|||||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,365
|
|
|
42,365
|
|
|
—
|
|
|||||||
Total commercial and industrial
|
|
228
|
|
|
488
|
|
|
900
|
|
|
1,616
|
|
|
266,388
|
|
|
268,004
|
|
|
176
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total commercial loans
|
|
1,193
|
|
|
2,147
|
|
|
6,602
|
|
|
9,942
|
|
|
792,073
|
|
|
802,015
|
|
|
295
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgages
|
|
3,096
|
|
|
711
|
|
|
975
|
|
|
4,782
|
|
|
586,629
|
|
|
591,411
|
|
|
—
|
|
|||||||
Total residential real estate
|
|
3,096
|
|
|
711
|
|
|
975
|
|
|
4,782
|
|
|
586,629
|
|
|
591,411
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity
|
|
515
|
|
|
—
|
|
|
199
|
|
|
714
|
|
|
50,662
|
|
|
51,376
|
|
|
199
|
|
|||||||
Other consumer
|
|
36
|
|
|
24
|
|
|
—
|
|
|
60
|
|
|
7,768
|
|
|
7,828
|
|
|
—
|
|
|||||||
Total consumer
|
|
551
|
|
|
24
|
|
|
199
|
|
|
774
|
|
|
58,430
|
|
|
59,204
|
|
|
199
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total loans
|
|
$
|
4,840
|
|
|
$
|
2,882
|
|
|
$
|
7,776
|
|
|
$
|
15,498
|
|
|
$
|
1,437,132
|
|
|
$
|
1,452,630
|
|
|
$
|
494
|
|
(in thousands)
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
90 Days or Greater Past Due
|
|
Total Past Due
|
|
Acquired Credit Impaired
|
|
Total Loans
|
|
Past Due > 90 days and Accruing
|
||||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and land development
|
|
$
|
124
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
133
|
|
|
$
|
258
|
|
|
$
|
16,781
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
278
|
|
|
—
|
|
|
411
|
|
|
689
|
|
|
8,397
|
|
|
275,954
|
|
|
—
|
|
|||||||
Total commercial real estate
|
|
402
|
|
|
9
|
|
|
411
|
|
|
822
|
|
|
8,655
|
|
|
292,735
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other commercial
|
|
125
|
|
|
14
|
|
|
49
|
|
|
188
|
|
|
632
|
|
|
68,069
|
|
|
—
|
|
|||||||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,350
|
|
|
—
|
|
|||||||
Total commercial and industrial
|
|
125
|
|
|
14
|
|
|
49
|
|
|
188
|
|
|
632
|
|
|
111,419
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total commercial loans
|
|
527
|
|
|
23
|
|
|
460
|
|
|
1,010
|
|
|
9,287
|
|
|
404,154
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgages
|
|
752
|
|
|
388
|
|
|
614
|
|
|
1,754
|
|
|
3,259
|
|
|
564,271
|
|
|
—
|
|
|||||||
Total residential real estate
|
|
752
|
|
|
388
|
|
|
614
|
|
|
1,754
|
|
|
3,259
|
|
|
564,271
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity
|
|
125
|
|
|
117
|
|
|
80
|
|
|
322
|
|
|
38
|
|
|
62,217
|
|
|
16
|
|
|||||||
Other consumer
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
2,341
|
|
|
—
|
|
|||||||
Total consumer
|
|
127
|
|
|
117
|
|
|
80
|
|
|
324
|
|
|
41
|
|
|
64,558
|
|
|
16
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total loans
|
|
$
|
1,406
|
|
|
$
|
528
|
|
|
$
|
1,154
|
|
|
$
|
3,088
|
|
|
$
|
12,587
|
|
|
$
|
1,032,983
|
|
|
$
|
16
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(in thousands)
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired
Loans
|
|
Total
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
637
|
|
|
$
|
—
|
|
|
$
|
637
|
|
Other commercial real estate
|
|
7,873
|
|
|
282
|
|
|
8,155
|
|
|
7,146
|
|
|
560
|
|
|
7,706
|
|
||||||
Total commercial real estate
|
|
7,874
|
|
|
282
|
|
|
8,156
|
|
|
7,783
|
|
|
560
|
|
|
8,343
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial and industrial:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other commercial
|
|
1,423
|
|
|
643
|
|
|
2,066
|
|
|
703
|
|
|
463
|
|
|
1,166
|
|
||||||
Agricultural
|
|
265
|
|
|
—
|
|
|
265
|
|
|
43
|
|
|
—
|
|
|
43
|
|
||||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial and industrial
|
|
1,688
|
|
|
643
|
|
|
2,331
|
|
|
746
|
|
|
463
|
|
|
1,209
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total commercial loans
|
|
9,562
|
|
|
925
|
|
|
10,487
|
|
|
8,529
|
|
|
1,023
|
|
|
9,552
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential mortgages
|
|
4,213
|
|
|
2,997
|
|
|
7,210
|
|
|
3,408
|
|
|
858
|
|
|
4,266
|
|
||||||
Total residential real estate
|
|
4,213
|
|
|
2,997
|
|
|
7,210
|
|
|
3,408
|
|
|
858
|
|
|
4,266
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity
|
|
246
|
|
|
201
|
|
|
447
|
|
|
130
|
|
|
217
|
|
|
347
|
|
||||||
Other consumer
|
|
90
|
|
|
1
|
|
|
91
|
|
|
95
|
|
|
58
|
|
|
153
|
|
||||||
Total consumer
|
|
336
|
|
|
202
|
|
|
538
|
|
|
225
|
|
|
275
|
|
|
500
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total loans
|
|
$
|
14,111
|
|
|
$
|
4,124
|
|
|
$
|
18,235
|
|
|
$
|
12,162
|
|
|
$
|
2,156
|
|
|
$
|
14,318
|
|
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
|
$
|
9,835
|
|
|
$
|
1,445
|
|
|
$
|
2,562
|
|
|
$
|
13
|
|
|
$
|
13,855
|
|
Collectively evaluated
|
|
569,899
|
|
|
312,217
|
|
|
667,627
|
|
|
67,299
|
|
|
1,617,042
|
|
|||||
Total
|
|
$
|
579,734
|
|
|
$
|
313,662
|
|
|
$
|
670,189
|
|
|
$
|
67,312
|
|
|
$
|
1,630,897
|
|
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
|
$
|
188
|
|
|
$
|
426
|
|
|
$
|
744
|
|
|
$
|
—
|
|
|
$
|
1,358
|
|
Purchased credit impaired
|
|
6,307
|
|
|
679
|
|
|
3,095
|
|
|
25
|
|
|
10,106
|
|
|||||
Collectively evaluated
|
|
240,470
|
|
|
90,103
|
|
|
470,670
|
|
|
46,623
|
|
|
847,866
|
|
|||||
Total
|
|
$
|
246,965
|
|
|
$
|
91,208
|
|
|
$
|
474,509
|
|
|
$
|
46,648
|
|
|
$
|
859,330
|
|
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
|
$
|
7,604
|
|
|
$
|
626
|
|
|
$
|
1,404
|
|
|
$
|
13
|
|
|
$
|
9,647
|
|
Collectively evaluated
|
|
526,407
|
|
|
267,378
|
|
|
590,007
|
|
|
59,191
|
|
|
1,442,983
|
|
|||||
Total
|
|
$
|
534,011
|
|
|
$
|
268,004
|
|
|
$
|
591,411
|
|
|
$
|
59,204
|
|
|
$
|
1,452,630
|
|
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and
industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
|
$
|
241
|
|
|
$
|
571
|
|
|
$
|
271
|
|
|
$
|
63
|
|
|
$
|
1,146
|
|
Purchased credit impaired
|
|
8,655
|
|
|
632
|
|
|
3,259
|
|
|
41
|
|
|
12,587
|
|
|||||
Collectively evaluated
|
|
283,839
|
|
|
110,216
|
|
|
560,741
|
|
|
64,454
|
|
|
1,019,250
|
|
|||||
Total
|
|
$
|
292,735
|
|
|
$
|
111,419
|
|
|
$
|
564,271
|
|
|
$
|
64,558
|
|
|
$
|
1,032,983
|
|
|
|
December 31, 2018
|
||||||||||
(in thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
8,209
|
|
|
8,301
|
|
|
—
|
|
|||
Other commercial
|
|
649
|
|
|
669
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
1,671
|
|
|
1,709
|
|
|
—
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
With an allowance recorded:
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
Other commercial real estate
|
|
1,625
|
|
|
1,660
|
|
|
421
|
|
|||
Other commercial
|
|
796
|
|
|
855
|
|
|
78
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
891
|
|
|
916
|
|
|
111
|
|
|||
Home equity
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
9,835
|
|
|
$
|
9,962
|
|
|
$
|
422
|
|
Commercial and industrial
|
|
1,445
|
|
|
1,524
|
|
|
78
|
|
|||
Residential real estate
|
|
2,562
|
|
|
2,625
|
|
|
111
|
|
|||
Consumer
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
Total impaired loans
|
|
$
|
13,855
|
|
|
$
|
14,124
|
|
|
$
|
611
|
|
|
|
December 31, 2018
|
||||||||||
(in thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
188
|
|
|
187
|
|
|
—
|
|
|||
Other commercial
|
|
426
|
|
|
510
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
375
|
|
|
524
|
|
|
—
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
With an allowance recorded:
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
—
|
|
|
|
|
|
||||
Other commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other commercial
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
369
|
|
|
379
|
|
|
41
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
188
|
|
|
$
|
187
|
|
|
$
|
—
|
|
Commercial and industrial
|
|
426
|
|
|
510
|
|
|
—
|
|
|||
Residential real estate
|
|
744
|
|
|
903
|
|
|
41
|
|
|||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total impaired loans
|
|
$
|
1,358
|
|
|
$
|
1,600
|
|
|
$
|
41
|
|
|
|
December 31, 2017
|
||||||||||
(in thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance |
|
Related Allowance
|
||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
5,896
|
|
|
5,903
|
|
|
—
|
|
|||
Other commercial
|
|
218
|
|
|
217
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
1,247
|
|
|
1,260
|
|
|
—
|
|
|||
Home equity
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
With an allowance recorded:
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
637
|
|
|
$
|
2,563
|
|
|
$
|
59
|
|
Other commercial real estate
|
|
1,071
|
|
|
1,132
|
|
|
388
|
|
|||
Other commercial
|
|
408
|
|
|
408
|
|
|
3
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
157
|
|
|
157
|
|
|
9
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
7,604
|
|
|
$
|
9,598
|
|
|
$
|
447
|
|
Commercial and industrial
|
|
626
|
|
|
625
|
|
|
3
|
|
|||
Residential real estate
|
|
1,404
|
|
|
1,417
|
|
|
9
|
|
|||
Consumer
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
Total impaired loans
|
|
$
|
9,647
|
|
|
$
|
11,653
|
|
|
$
|
459
|
|
|
|
December 31, 2017
|
||||||||||
(in thousands)
|
|
Recorded Investment
|
|
Unpaid Principal
Balance
|
|
Related Allowance
|
||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
241
|
|
|
352
|
|
|
—
|
|
|||
Other commercial
|
|
571
|
|
|
584
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
271
|
|
|
278
|
|
|
—
|
|
|||
Home equity
|
|
63
|
|
|
156
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
With an allowance recorded:
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
$
|
—
|
|
|
|
|
|
||||
Other commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other commercial
|
|
|
|
|
—
|
|
|
—
|
|
|||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
241
|
|
|
$
|
352
|
|
|
$
|
—
|
|
Commercial and industrial
|
|
571
|
|
|
584
|
|
|
—
|
|
|||
Residential real estate
|
|
271
|
|
|
278
|
|
|
—
|
|
|||
Consumer
|
|
63
|
|
|
156
|
|
|
—
|
|
|||
Total impaired loans
|
|
$
|
1,146
|
|
|
$
|
1,370
|
|
|
$
|
—
|
|
|
|
Twelve Months Ended December 31, 2018
|
|
Twelve Months Ended December 31, 2017
|
||||||||||||
(in thousands)
|
|
Average Recorded
Investment
|
|
Interest Income Recognized
|
|
Average Recorded
Investment
|
|
Interest
Income Recognized |
||||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
6,878
|
|
|
77
|
|
|
2,541
|
|
|
66
|
|
||||
Other commercial
|
|
634
|
|
|
9
|
|
|
382
|
|
|
6
|
|
||||
Agricultural
|
|
—
|
|
|
—
|
|
|
113
|
|
|
1
|
|
||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential real estate
|
|
1,693
|
|
|
39
|
|
|
2,174
|
|
|
39
|
|
||||
Home equity
|
|
—
|
|
|
—
|
|
|
27
|
|
|
—
|
|
||||
Other consumer
|
|
—
|
|
|
—
|
|
|
53
|
|
|
3
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
With an allowance recorded:
|
|
|
|
|
|
|
|
|
||||||||
Construction and land development
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
637
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
1,140
|
|
|
—
|
|
|
735
|
|
|
—
|
|
||||
Other commercial
|
|
735
|
|
|
—
|
|
|
105
|
|
|
1
|
|
||||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential real estate
|
|
826
|
|
|
9
|
|
|
157
|
|
|
5
|
|
||||
Home equity
|
|
13
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
|
$
|
8,019
|
|
|
$
|
77
|
|
|
$
|
3,913
|
|
|
$
|
66
|
|
Commercial and industrial
|
|
1,369
|
|
|
9
|
|
|
600
|
|
|
8
|
|
||||
Residential real estate
|
|
2,519
|
|
|
48
|
|
|
2,331
|
|
|
44
|
|
||||
Consumer
|
|
13
|
|
|
1
|
|
|
80
|
|
|
3
|
|
||||
Total impaired loans
|
|
$
|
11,920
|
|
|
$
|
135
|
|
|
$
|
6,924
|
|
|
$
|
121
|
|
|
|
Twelve Months Ended December 31, 2018
|
|
Twelve Months Ended December 31, 2017
|
||||||||||||
(in thousands)
|
|
Average Recorded
Investment
|
|
Interest Income Recognized
|
|
Average Recorded
Investment
|
|
Interest
Income Recognized |
||||||||
With no related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
112
|
|
|
1
|
|
|
136
|
|
|
—
|
|
||||
Other commercial
|
|
441
|
|
|
1
|
|
|
264
|
|
|
1
|
|
||||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential real estate
|
|
442
|
|
|
—
|
|
|
140
|
|
|
1
|
|
||||
Home equity
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
||||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
With an allowance recorded:
|
|
|
|
|
|
|
|
|
||||||||
Construction and land development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other commercial
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Agricultural
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential real estate
|
|
218
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
|
$
|
112
|
|
|
$
|
1
|
|
|
$
|
136
|
|
|
$
|
—
|
|
Commercial and industrial
|
|
441
|
|
|
1
|
|
|
264
|
|
|
1
|
|
||||
Residential real estate
|
|
660
|
|
|
3
|
|
|
140
|
|
|
1
|
|
||||
Consumer
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
||||
Total impaired loans
|
|
$
|
1,213
|
|
|
$
|
5
|
|
|
$
|
598
|
|
|
$
|
2
|
|
|
|
Twelve Months Ended December 31, 2018
|
|||||||||||||
(in thousands, except modifications)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|
Specific Reserve
|
|||||||
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
|
|
||||
Construction and land development
|
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
Other commercial real estate
|
|
9
|
|
|
1,896
|
|
|
1,564
|
|
|
153
|
|
|||
Other commercial
|
|
7
|
|
|
556
|
|
|
486
|
|
|
55
|
|
|||
Agricultural
|
|
1
|
|
|
167
|
|
|
—
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential mortgages
|
|
19
|
|
|
3,348
|
|
|
2,752
|
|
|
145
|
|
|||
Home equity
|
|
1
|
|
|
100
|
|
|
100
|
|
|
—
|
|
|||
Other consumer
|
|
3
|
|
|
13
|
|
|
11
|
|
|
—
|
|
|||
Total
|
|
41
|
|
|
$
|
6,081
|
|
|
$
|
4,914
|
|
|
$
|
354
|
|
|
|
Twelve Months Ended December 31, 2017
|
|||||||||||||
(in thousands, except modifications)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|
Specific Reserve
|
|||||||
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
6
|
|
|
388
|
|
|
222
|
|
|
—
|
|
|||
Other commercial
|
|
6
|
|
|
563
|
|
|
545
|
|
|
—
|
|
|||
Agricultural
|
|
1
|
|
|
19
|
|
|
18
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential mortgages
|
|
3
|
|
|
692
|
|
|
670
|
|
|
—
|
|
|||
Home equity
|
|
1
|
|
|
13
|
|
|
13
|
|
|
—
|
|
|||
Other consumer
|
|
1
|
|
|
38
|
|
|
36
|
|
|
—
|
|
|||
Total
|
|
18
|
|
|
$
|
1,713
|
|
|
$
|
1,504
|
|
|
$
|
—
|
|
|
|
Twelve Months Ended December 31, 2016
|
|||||||||||||
(in thousands, except modifications)
|
|
Number of
Modifications
|
|
Pre-Modification
Outstanding Recorded
Investment
|
|
Post-Modification
Outstanding Recorded
Investment
|
|
Specific Reserve
|
|||||||
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||
Construction and land development
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate
|
|
6
|
|
|
1,459
|
|
|
1,354
|
|
|
—
|
|
|||
Other commercial
|
|
2
|
|
|
38
|
|
|
48
|
|
|
—
|
|
|||
Agricultural
|
|
3
|
|
|
29
|
|
|
44
|
|
|
—
|
|
|||
Tax exempt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential mortgages
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other consumer
|
|
2
|
|
|
11
|
|
|
11
|
|
|
9
|
|
|||
Total
|
|
13
|
|
|
$
|
1,537
|
|
|
$
|
1,457
|
|
|
$
|
9
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
(in thousands, except modifications)
|
|
Number of
Modifications
|
|
Post-Modification
Outstanding Recorded
Investment
|
|
Number of
Modifications
|
|
Post-Modification
Outstanding Recorded
Investment
|
|
Number of
Modifications
|
|
Post-Modification
Outstanding Recorded
Investment
|
|||||||||
Interest rate and maturity concession
|
|
1
|
|
|
$
|
16
|
|
|
6
|
|
|
$
|
725
|
|
|
6
|
|
|
$
|
440
|
|
Amortization and maturity concession
|
|
1
|
|
|
286
|
|
|
6
|
|
|
490
|
|
|
—
|
|
|
—
|
|
|||
Amortization concession
|
|
—
|
|
|
—
|
|
|
1
|
|
|
94
|
|
|
4
|
|
|
981
|
|
|||
Amortization, interest rate and maturity concession
|
|
—
|
|
|
—
|
|
|
1
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|||
Amortization and interest rate concession
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
9
|
|
|||
Forbearance
|
|
3
|
|
|
271
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Forbearance and interest only payments
|
|
6
|
|
|
121
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Forbearance and interest rate concession
|
|
1
|
|
|
49
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Forbearance and maturity concession
|
|
20
|
|
|
2,030
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Maturity concession
|
|
2
|
|
|
440
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Restructure without concession
|
|
5
|
|
|
1,419
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Court ordered
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||
Other
|
|
2
|
|
|
282
|
|
|
4
|
|
|
159
|
|
|
1
|
|
|
26
|
|
|||
Total
|
|
41
|
|
|
4,914
|
|
|
18
|
|
|
1,504
|
|
|
13
|
|
|
1,457
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Beginning balance
|
|
$
|
10,487
|
|
|
$
|
10,620
|
|
Changes in composition
(1)
|
|
—
|
|
|
249
|
|
||
New Loans
|
|
—
|
|
|
1,124
|
|
||
Less: repayments
|
|
(2,092
|
)
|
|
(1,506
|
)
|
||
Ending balance
|
|
$
|
8,395
|
|
|
$
|
10,487
|
|
|
|
At or for the Twelve Months Ended December 31,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Balance at beginning of year
|
|
$
|
3,232
|
|
|
$
|
5
|
|
Acquired
|
|
—
|
|
|
3,417
|
|
||
Additions
|
|
99
|
|
|
134
|
|
||
Amortization
|
|
(245
|
)
|
|
(324
|
)
|
||
Balance at end of year
|
|
$
|
3,086
|
|
|
$
|
3,232
|
|
Business Activities Loans
|
|
At or for the Twelve Months Ended December 31, 2018
|
||||||||||||||||||
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
Balance at beginning of period
|
|
$
|
6,037
|
|
|
$
|
2,373
|
|
|
$
|
3,357
|
|
|
$
|
386
|
|
|
$
|
12,153
|
|
Charged-off loans
|
|
(417
|
)
|
|
(111
|
)
|
|
(225
|
)
|
|
(629
|
)
|
|
(1,382
|
)
|
|||||
Recoveries on charged-off loans
|
|
275
|
|
|
76
|
|
|
166
|
|
|
18
|
|
|
535
|
|
|||||
Provision/(releases) for loan losses
|
|
916
|
|
|
42
|
|
|
684
|
|
|
633
|
|
|
2,275
|
|
|||||
Balance at end of period
|
|
$
|
6,811
|
|
|
$
|
2,380
|
|
|
$
|
3,982
|
|
|
$
|
408
|
|
|
$
|
13,581
|
|
Individually evaluated for impairment
|
|
422
|
|
|
78
|
|
|
111
|
|
|
—
|
|
|
611
|
|
|||||
Collectively evaluated
|
|
6,389
|
|
|
2,302
|
|
|
3,871
|
|
|
408
|
|
|
12,970
|
|
|||||
Total
|
|
$
|
6,811
|
|
|
$
|
2,380
|
|
|
$
|
3,982
|
|
|
$
|
408
|
|
|
$
|
13,581
|
|
Acquired Loans
|
|
At or for the Twelve Months Ended December 31, 2018
|
||||||||||||||||||
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
Balance at beginning of period
|
|
$
|
97
|
|
|
$
|
16
|
|
|
$
|
59
|
|
|
$
|
—
|
|
|
$
|
172
|
|
Charged-off loans
|
|
(136
|
)
|
|
(166
|
)
|
|
(158
|
)
|
|
(65
|
)
|
|
(525
|
)
|
|||||
Recoveries on charged-off loans
|
|
43
|
|
|
7
|
|
|
—
|
|
|
83
|
|
|
133
|
|
|||||
Provision/(releases) for loan losses
|
|
169
|
|
|
178
|
|
|
176
|
|
|
(18
|
)
|
|
505
|
|
|||||
Balance at end of period
|
|
$
|
173
|
|
|
$
|
35
|
|
|
$
|
77
|
|
|
$
|
—
|
|
|
$
|
285
|
|
Individually evaluated for impairment
|
|
—
|
|
|
—
|
|
|
41
|
|
|
—
|
|
|
41
|
|
|||||
Collectively evaluated
|
|
173
|
|
|
35
|
|
|
36
|
|
|
—
|
|
|
244
|
|
|||||
Total
|
|
$
|
173
|
|
|
$
|
35
|
|
|
$
|
77
|
|
|
$
|
—
|
|
|
$
|
285
|
|
Business Activities Loans
|
|
At or for the Twelve Months Ended December 31, 2017
|
||||||||||||||||||
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
Balance at beginning of period
|
|
$
|
5,145
|
|
|
$
|
1,952
|
|
|
$
|
2,721
|
|
|
$
|
601
|
|
|
$
|
10,419
|
|
Charged-off loans
|
|
(124
|
)
|
|
(189
|
)
|
|
(226
|
)
|
|
(162
|
)
|
|
(701
|
)
|
|||||
Recoveries on charged-off loans
|
|
49
|
|
|
11
|
|
|
65
|
|
|
18
|
|
|
143
|
|
|||||
Provision/(releases) for loan losses
|
|
967
|
|
|
599
|
|
|
797
|
|
|
(71
|
)
|
|
2,292
|
|
|||||
Balance at end of period
|
|
$
|
6,037
|
|
|
$
|
2,373
|
|
|
$
|
3,357
|
|
|
$
|
386
|
|
|
$
|
12,153
|
|
Individually evaluated for impairment
|
|
447
|
|
|
3
|
|
|
9
|
|
|
—
|
|
|
459
|
|
|||||
Collectively evaluated
|
|
5,590
|
|
|
2,370
|
|
|
3,348
|
|
|
386
|
|
|
11,694
|
|
|||||
Total
|
|
$
|
6,037
|
|
|
$
|
2,373
|
|
|
$
|
3,357
|
|
|
$
|
386
|
|
|
$
|
12,153
|
|
Acquired Loans
|
|
At or for the Twelve Months Ended December 31, 2017
|
||||||||||||||||||
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
Balance at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Charged-off loans
|
|
(151
|
)
|
|
(18
|
)
|
|
(29
|
)
|
|
(127
|
)
|
|
(325
|
)
|
|||||
Recoveries on charged-off loans
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Provision/(releases) for loan losses
|
|
247
|
|
|
34
|
|
|
88
|
|
|
127
|
|
|
496
|
|
|||||
Balance at end of period
|
|
$
|
97
|
|
|
$
|
16
|
|
|
$
|
59
|
|
|
$
|
—
|
|
|
$
|
172
|
|
Individually evaluated for impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Collectively evaluated
|
|
97
|
|
|
16
|
|
|
59
|
|
|
—
|
|
|
172
|
|
|||||
Total
|
|
$
|
97
|
|
|
$
|
16
|
|
|
$
|
59
|
|
|
$
|
—
|
|
|
$
|
172
|
|
Business Activities Loans
|
|
At or for the Twelve Months Ended December 31, 2016
|
||||||||||||||||||
(in thousands)
|
|
Commercial
real estate
|
|
Commercial and industrial
|
|
Residential
real estate
|
|
Consumer
|
|
Total
|
||||||||||
Balance at beginning of period
|
|
$
|
4,430
|
|
|
$
|
1,590
|
|
|
$
|
2,747
|
|
|
$
|
672
|
|
|
$
|
9,439
|
|
Charged-off loans
|
|
(133
|
)
|
|
(90
|
)
|
|
(141
|
)
|
|
(47
|
)
|
|
(411
|
)
|
|||||
Recoveries on charged-off loans
|
|
40
|
|
|
289
|
|
|
44
|
|
|
39
|
|
|
412
|
|
|||||
Provision/(releases) for loan losses
|
|
808
|
|
|
163
|
|
|
71
|
|
|
(63
|
)
|
|
979
|
|
|||||
Balance at end of period
|
|
$
|
5,145
|
|
|
$
|
1,952
|
|
|
$
|
2,721
|
|
|
$
|
601
|
|
|
$
|
10,419
|
|
Individually evaluated for impairment
|
|
193
|
|
|
173
|
|
|
49
|
|
|
9
|
|
|
424
|
|
|||||
Collectively evaluated
|
|
4,952
|
|
|
1,779
|
|
|
2,672
|
|
|
592
|
|
|
9,995
|
|
|||||
Total
|
|
$
|
5,145
|
|
|
$
|
1,952
|
|
|
$
|
2,721
|
|
|
$
|
601
|
|
|
$
|
10,419
|
|
|
|
Construction and land development
|
|
Commercial real estate other
|
|
Total commercial real estate
|
||||||||||||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pass
|
|
$
|
23,680
|
|
|
$
|
28,180
|
|
|
$
|
532,386
|
|
|
$
|
483,711
|
|
|
$
|
556,066
|
|
|
$
|
511,891
|
|
Special mention
|
|
73
|
|
|
73
|
|
|
8,319
|
|
|
5,706
|
|
|
8,392
|
|
|
5,779
|
|
||||||
Substandard
|
|
—
|
|
|
639
|
|
|
13,914
|
|
|
15,702
|
|
|
13,914
|
|
|
16,341
|
|
||||||
Doubtful
|
|
1
|
|
|
—
|
|
|
1,361
|
|
|
—
|
|
|
1,362
|
|
|
—
|
|
||||||
Total
|
|
$
|
23,754
|
|
|
$
|
28,892
|
|
|
$
|
555,980
|
|
|
$
|
505,119
|
|
|
$
|
579,734
|
|
|
$
|
534,011
|
|
|
|
Commercial other
|
|
Agricultural and other loans to farmers
|
|
Tax exempt loans
|
|
Total commercial and industrial
|
||||||||||||||||||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pass
|
|
$
|
226,353
|
|
|
$
|
194,147
|
|
|
$
|
21,680
|
|
|
$
|
27,046
|
|
|
$
|
56,588
|
|
|
$
|
42,208
|
|
|
$
|
304,621
|
|
|
$
|
263,401
|
|
Special mention
|
|
6,730
|
|
|
1,933
|
|
|
215
|
|
|
63
|
|
|
—
|
|
|
157
|
|
|
6,945
|
|
|
2,153
|
|
||||||||
Substandard
|
|
924
|
|
|
1,971
|
|
|
422
|
|
|
479
|
|
|
—
|
|
|
—
|
|
|
1,346
|
|
|
2,450
|
|
||||||||
Doubtful
|
|
750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
750
|
|
|
—
|
|
||||||||
Total
|
|
$
|
234,757
|
|
|
$
|
198,051
|
|
|
$
|
22,317
|
|
|
$
|
27,588
|
|
|
$
|
56,588
|
|
|
$
|
42,365
|
|
|
$
|
313,662
|
|
|
$
|
268,004
|
|
|
|
Residential real estate
|
|
Home equity
|
|
Other consumer
|
|
Total residential real estate and consumer
|
||||||||||||||||||||||||
(in thousands)
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||||||||||||||||
Performing
|
|
$
|
665,976
|
|
|
$
|
588,003
|
|
|
$
|
57,652
|
|
|
$
|
51,246
|
|
|
$
|
9,324
|
|
|
$
|
7,733
|
|
|
$
|
732,952
|
|
|
$
|
646,982
|
|
Non-performing
|
|
4,213
|
|
|
3,408
|
|
|
246
|
|
|
130
|
|
|
90
|
|
|
95
|
|
|
4,549
|
|
|
3,633
|
|
||||||||
Total
|
|
$
|
670,189
|
|
|
$
|
591,411
|
|
|
$
|
57,898
|
|
|
$
|
51,376
|
|
|
$
|
9,414
|
|
|
$
|
7,828
|
|
|
$
|
737,501
|
|
|
$
|
650,615
|
|
|
|
Commercial construction and land development
|
|
Commercial real estate other
|
|
Total commercial real estate
|
||||||||||||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pass
|
|
$
|
2,626
|
|
|
$
|
16,523
|
|
|
$
|
236,393
|
|
|
$
|
266,477
|
|
|
$
|
239,019
|
|
|
$
|
283,000
|
|
Special mention
|
|
—
|
|
|
235
|
|
|
1,574
|
|
|
2,440
|
|
|
1,574
|
|
|
2,675
|
|
||||||
Substandard
|
|
264
|
|
|
23
|
|
|
6,009
|
|
|
7,037
|
|
|
6,273
|
|
|
7,060
|
|
||||||
Doubtful
|
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
99
|
|
|
—
|
|
||||||
Total
|
|
$
|
2,890
|
|
|
$
|
16,781
|
|
|
$
|
244,075
|
|
|
$
|
275,954
|
|
|
$
|
246,965
|
|
|
$
|
292,735
|
|
|
|
Commercial other
|
|
Agricultural and other loans to farmers
|
|
Tax exempt loans
|
|
Total commercial and industrial
|
||||||||||||||||||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass
|
|
$
|
46,120
|
|
|
$
|
60,300
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,738
|
|
|
$
|
43,350
|
|
|
$
|
84,858
|
|
|
$
|
103,650
|
|
Special mention
|
|
4,825
|
|
|
5,753
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,825
|
|
|
5,753
|
|
||||||||
Substandard
|
|
1,222
|
|
|
2,016
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
2,016
|
|
||||||||
Doubtful
|
|
303
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
—
|
|
||||||||
Total
|
|
$
|
52,470
|
|
|
$
|
68,069
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,738
|
|
|
$
|
43,350
|
|
|
$
|
91,208
|
|
|
$
|
111,419
|
|
|
|
Residential real estate
|
|
Home equity
|
|
Other consumer
|
|
Total residential real estate and consumer
|
||||||||||||||||||||||||
(in thousands)
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||||||||||||||||
Performing
|
|
$
|
470,497
|
|
|
$
|
562,516
|
|
|
$
|
45,090
|
|
|
$
|
62,000
|
|
|
$
|
1,356
|
|
|
$
|
2,283
|
|
|
$
|
516,943
|
|
|
$
|
626,799
|
|
Non-performing
|
|
4,012
|
|
|
1,755
|
|
|
201
|
|
|
217
|
|
|
1
|
|
|
58
|
|
|
4,214
|
|
|
2,030
|
|
||||||||
Total
|
|
$
|
474,509
|
|
|
$
|
564,271
|
|
|
$
|
45,291
|
|
|
$
|
62,217
|
|
|
$
|
1,357
|
|
|
$
|
2,341
|
|
|
$
|
521,157
|
|
|
$
|
628,829
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(in thousands)
|
|
Business
Activities Loans
|
|
Acquired Loans
|
|
Total
|
|
Business
Activities Loans
|
|
Acquired Loans
|
|
Total
|
||||||||||||
Non-accrual
|
|
$
|
14,111
|
|
|
$
|
4,124
|
|
|
$
|
18,235
|
|
|
$
|
12,140
|
|
|
$
|
2,156
|
|
|
$
|
14,296
|
|
Substandard accruing
|
|
7,810
|
|
|
7,987
|
|
|
15,797
|
|
|
10,284
|
|
|
7,833
|
|
|
18,117
|
|
||||||
Doubtful accruing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total classified
|
|
21,921
|
|
|
12,111
|
|
|
34,032
|
|
|
22,424
|
|
|
9,989
|
|
|
32,413
|
|
||||||
Special mention
|
|
15,337
|
|
|
6,399
|
|
|
21,736
|
|
|
7,932
|
|
|
8,428
|
|
|
16,360
|
|
||||||
Total Criticized
|
|
$
|
37,258
|
|
|
$
|
18,510
|
|
|
$
|
55,768
|
|
|
$
|
30,356
|
|
|
$
|
18,417
|
|
|
$
|
48,773
|
|
(in thousands, except years)
|
|
2018
|
|
2017
|
|
Estimated Useful Life
|
||||
Land
|
|
$
|
4,837
|
|
|
$
|
4,849
|
|
|
N/A
|
Buildings and improvements
|
|
50,933
|
|
|
48,952
|
|
|
5 -39 years
|
||
Furniture and equipment
|
|
9,098
|
|
|
6,972
|
|
|
3 - 7 years
|
||
Premises and equipment, gross
|
|
64,868
|
|
|
60,773
|
|
|
|
||
Accumulated depreciation
|
|
(16,064
|
)
|
|
(13,065
|
)
|
|
|
||
|
|
|
|
|
|
|
||||
Premises and equipment, net
|
|
$
|
48,804
|
|
|
$
|
47,708
|
|
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Balance at beginning of year
|
|
$
|
100,085
|
|
|
$
|
4,935
|
|
Acquisition
|
|
—
|
|
|
95,150
|
|
||
Balance at end of year
|
|
$
|
100,085
|
|
|
$
|
100,085
|
|
|
|
2018
|
||||||||||
(in thousands)
|
|
Gross Intangible Assets
|
|
Accumulated Amortization
|
|
Net Intangible Assets
|
||||||
Core deposit intangible (non-maturity deposits)
|
|
$
|
8,586
|
|
|
$
|
(1,878
|
)
|
|
$
|
6,708
|
|
Customer list and other intangibles
|
|
919
|
|
|
(168
|
)
|
|
751
|
|
|||
Total
|
|
$
|
9,505
|
|
|
$
|
(2,046
|
)
|
|
$
|
7,459
|
|
|
|
2017
|
||||||||||
(in thousands)
|
|
Gross Intangible Assets
|
|
Accumulated Amortization
|
|
Net Intangible Assets
|
||||||
Core deposit intangible (non-maturity deposits)
|
|
$
|
8,585
|
|
|
$
|
(1,136
|
)
|
|
$
|
7,449
|
|
Customer list and other intangibles
|
|
1,016
|
|
|
(82
|
)
|
|
934
|
|
|||
Total
|
|
$
|
9,601
|
|
|
$
|
(1,218
|
)
|
|
$
|
8,383
|
|
(in thousands)
|
|
Other Intangible Assets
|
|
2019
|
|
827
|
|
2020
|
|
827
|
|
2021
|
|
742
|
|
2022
|
|
734
|
|
2023
|
|
734
|
|
and thereafter
|
|
3,595
|
|
Total other intangible assets
|
|
7,459
|
|
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Time less than $100,000
|
|
$
|
622,478
|
|
|
$
|
579,856
|
|
Time $100,000 through $250,000
|
|
193,535
|
|
|
167,145
|
|
||
Time $250,000 or more
|
|
116,780
|
|
|
119,345
|
|
||
Total time deposits
|
|
$
|
932,793
|
|
|
$
|
866,346
|
|
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Within 1 year
|
|
$
|
505,313
|
|
|
$
|
406,295
|
|
Over 1 year to 2 years
|
|
258,176
|
|
|
305,895
|
|
||
Over 2 years to 3 years
|
|
123,337
|
|
|
115,878
|
|
||
Over 3 years to 4 years
|
|
14,494
|
|
|
24,459
|
|
||
Over 4 years to 5 years
|
|
31,353
|
|
|
13,685
|
|
||
Over 5 years
|
|
120
|
|
|
134
|
|
||
Total
|
|
$
|
932,793
|
|
|
$
|
866,346
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
(in thousands, except ratios)
|
|
Amount
|
|
Weighted Average Rate
|
|
Amount
|
|
Weighted Average Rate
|
||||||
Short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Advances from the FHLB
|
|
$
|
611,683
|
|
|
2.47
|
%
|
|
$
|
608,792
|
|
|
1.49
|
%
|
Other borrowings
|
|
36,211
|
|
|
1.09
|
|
|
40,706
|
|
|
0.59
|
|
||
Total short-term borrowings
|
|
647,894
|
|
|
2.39
|
|
|
649,498
|
|
|
1.43
|
|
||
Long-term borrowings
|
|
|
|
|
|
|
|
|
||||||
Advances from the FHLB
|
|
32,929
|
|
|
1.86
|
|
|
137,190
|
|
|
1.72
|
|
||
Subordinated borrowings
|
|
37,973
|
|
|
5.58
|
|
|
38,033
|
|
|
4.88
|
|
||
Junior subordinated borrowings
|
|
5,000
|
|
|
5.96
|
|
|
5,000
|
|
|
4.89
|
|
||
Total long-term borrowings
|
|
75,902
|
|
|
3.99
|
|
|
180,223
|
|
|
2.47
|
|
||
Total
|
|
$
|
723,796
|
|
|
2.56
|
%
|
|
$
|
829,721
|
|
|
1.66
|
%
|
|
|
December 31, 2018
|
|||||
(in thousands, except rates)
|
|
Amount
|
|
Weighted
Average Rate |
|||
Fixed rate advances maturing:
|
|
|
|
|
|
|
|
2019
|
|
$
|
611,683
|
|
|
2.47
|
%
|
2020
|
|
29,956
|
|
|
1.87
|
|
|
2021
|
|
1,648
|
|
|
2.34
|
|
|
2022
|
|
—
|
|
|
—
|
|
|
2023
|
|
1,000
|
|
|
—
|
|
|
2024 and thereafter
|
|
325
|
|
|
3.97
|
|
|
Total FHLB advances
|
|
$
|
644,612
|
|
|
2.44
|
%
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Change in projected benefit obligation:
|
|
|
|
|
||||
Projected benefit obligation at beginning of year
|
|
$
|
9,020
|
|
|
$
|
8,642
|
|
Service cost
|
|
—
|
|
|
—
|
|
||
Interest cost
|
|
315
|
|
|
334
|
|
||
Actuarial (gain) loss
|
|
(771
|
)
|
|
662
|
|
||
Benefits paid
|
|
(291
|
)
|
|
(269
|
)
|
||
Settlements
|
|
(264
|
)
|
|
(349
|
)
|
||
Projected benefit obligation at end of year
|
|
8,009
|
|
|
9,020
|
|
||
|
|
|
|
|
||||
Change in fair value of plan assets:
|
|
|
|
|
||||
Fair value of plan assets at beginning of year
|
|
11,026
|
|
|
10,622
|
|
||
Expected return on plan assets
|
|
(481
|
)
|
|
1,022
|
|
||
Contributions by employer
|
|
—
|
|
|
—
|
|
||
Benefits paid
|
|
(291
|
)
|
|
(269
|
)
|
||
Settlements
|
|
(264
|
)
|
|
(349
|
)
|
||
Fair value of plan assets at end of year
|
|
9,990
|
|
|
11,026
|
|
||
|
|
|
|
|
||||
Overfunded status
|
|
$
|
(1,981
|
)
|
|
$
|
(2,006
|
)
|
|
|
|
|
|
||||
Amounts recognized in consolidated balance sheet:
|
|
|
|
|
||||
Other assets
|
|
$
|
1,981
|
|
|
$
|
2,006
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Interest cost
|
|
$
|
315
|
|
|
$
|
334
|
|
Expected return on plan assets
|
|
(706
|
)
|
|
(706
|
)
|
||
Settlement Charge
|
|
—
|
|
|
13
|
|
||
Net periodic pension benefit cost (credit)
|
|
$
|
(391
|
)
|
|
$
|
(359
|
)
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Net actuarial loss (gain)
|
|
$
|
415
|
|
|
$
|
346
|
|
Settlement charge
|
|
—
|
|
|
(13
|
)
|
||
Net period pension benefit cost (credit)
|
|
(391
|
)
|
|
(359
|
)
|
||
Total recognized in net periodic benefit cost (credit) and other comprehensive loss (income)
|
|
$
|
24
|
|
|
$
|
(26
|
)
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Net actuarial loss (gain)
|
|
$
|
415
|
|
|
$
|
346
|
|
Settlement charge
|
|
—
|
|
|
(13
|
)
|
||
Prior service cost (credit)
|
|
333
|
|
|
—
|
|
||
Total accumulated other comprehensive loss (pre-tax)
|
|
$
|
748
|
|
|
$
|
333
|
|
|
|
2018
|
|
2017
|
||
Projected benefit obligation
|
|
|
|
|
||
Discount rate
|
|
4.23
|
%
|
|
3.56
|
%
|
Net periodic pension cost
|
|
|
|
|
||
Discount rate
|
|
3.56
|
%
|
|
4.09
|
%
|
Long-term rate of return on plan assets
|
|
6.50
|
|
|
7.00
|
|
|
|
2018
|
||||||||||
(in thousands)
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
Asset Category
|
|
|
|
|
|
|
||||||
Equity mutual funds:
|
|
|
|
|
|
|
||||||
Large-cap
|
|
$
|
1,730
|
|
|
$
|
1,730
|
|
|
$
|
—
|
|
Mid-cap
|
|
477
|
|
|
477
|
|
|
—
|
|
|||
Small-cap
|
|
469
|
|
|
469
|
|
|
—
|
|
|||
International
|
|
845
|
|
|
845
|
|
|
|
||||
Fixed income funds:
|
|
|
|
|
|
|
||||||
Fixed-income - core plus
|
|
3,945
|
|
|
3,945
|
|
|
—
|
|
|||
Intermediate duration
|
|
1,321
|
|
|
1,321
|
|
|
—
|
|
|||
Common stock
|
|
506
|
|
|
506
|
|
|
—
|
|
|||
Common/collective trusts - large-cap
|
|
469
|
|
|
—
|
|
|
469
|
|
|||
Cash equivalents - money market
|
|
228
|
|
|
228
|
|
|
—
|
|
|||
Total
|
|
$
|
9,990
|
|
|
$
|
9,521
|
|
|
$
|
469
|
|
|
|
2017
|
||||||||||
(in thousands)
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
Asset Category
|
|
|
|
|
|
|
||||||
Equity mutual funds:
|
|
|
|
|
|
|
||||||
Large-cap
|
|
$
|
2,143
|
|
|
$
|
2,143
|
|
|
$
|
—
|
|
Mid-cap
|
|
612
|
|
|
612
|
|
|
—
|
|
|||
Small-cap
|
|
613
|
|
|
613
|
|
|
—
|
|
|||
International
|
|
1,150
|
|
|
1,150
|
|
|
|
||||
Fixed income funds:
|
|
|
|
|
|
|
||||||
Fixed-income - core plus
|
|
3,896
|
|
|
3,896
|
|
|
—
|
|
|||
Intermediate duration
|
|
1,316
|
|
|
1,316
|
|
|
—
|
|
|||
Common stock
|
|
610
|
|
|
610
|
|
|
—
|
|
|||
Common/collective trusts - large-cap
|
|
555
|
|
|
—
|
|
|
555
|
|
|||
Cash equivalents - money market
|
|
130
|
|
|
130
|
|
|
—
|
|
|||
Total
|
|
$
|
11,025
|
|
|
$
|
10,470
|
|
|
$
|
555
|
|
Year
|
|
Payments in Thousands
|
||
2019
|
|
$
|
357
|
|
2020
|
|
383
|
|
|
2021
|
|
382
|
|
|
2022
|
|
400
|
|
|
2023
|
|
396
|
|
|
2024-2028
|
|
2,239
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Change in benefit obligation:
|
|
|
|
|
||||
Projected benefit obligation at beginning of year
|
|
$
|
3,451
|
|
|
$
|
3,670
|
|
Service cost
|
|
—
|
|
|
—
|
|
||
Interest cost
|
|
102
|
|
|
116
|
|
||
Actuarial loss/(gain)
|
|
(142
|
)
|
|
16
|
|
||
Benefits paid
|
|
(378
|
)
|
|
(351
|
)
|
||
Projected benefit obligation at end of year
|
|
$
|
3,033
|
|
|
$
|
3,451
|
|
|
|
|
|
|
||||
Change in fair value of plan assets:
|
|
|
|
|
||||
Fair value of plan assets at beginning of year
|
|
$
|
—
|
|
|
$
|
—
|
|
Expected return on plan assets
|
|
—
|
|
|
—
|
|
||
Contributions by employer
|
|
378
|
|
|
351
|
|
||
Benefits paid
|
|
(378
|
)
|
|
(351
|
)
|
||
Fair value of plan assets at end of year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
Underfunded status
|
|
$
|
3,033
|
|
|
$
|
3,451
|
|
|
|
|
|
|
||||
Amounts recognized in consolidated balance sheet
|
|
|
|
|
||||
Other liabilities
|
|
$
|
3,033
|
|
|
$
|
3,451
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Interest cost
|
|
$
|
102
|
|
|
$
|
116
|
|
Expected return on plan assets
|
|
—
|
|
|
—
|
|
||
Amortization of unrecognized actuarial loss
|
|
29
|
|
|
21
|
|
||
Net periodic benefit cost
|
|
$
|
131
|
|
|
$
|
137
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Net actuarial loss (gain)
|
|
$
|
(142
|
)
|
|
$
|
16
|
|
Amortization of unrecognized actuarial loss
|
|
(29
|
)
|
|
(21
|
)
|
||
Total recognized in net periodic benefit cost and other comprehensive loss
|
|
$
|
(171
|
)
|
|
$
|
(5
|
)
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Accumulated other comprehensive income at beginning of the year (pre-tax)
|
|
$
|
585
|
|
|
$
|
590
|
|
Actuarial loss (gain)
|
|
(142
|
)
|
|
16
|
|
||
Amortization of actuarial loss
|
|
(29
|
)
|
|
(21
|
)
|
||
Accumulated other comprehensive income at end of year (pre-tax)
|
|
$
|
414
|
|
|
$
|
585
|
|
|
|
2018
|
|
2017
|
||
Discount rate beginning of year
|
|
3.13
|
%
|
|
3.31
|
%
|
Discount rate end of year
|
|
3.83
|
|
|
3.13
|
|
(in thousands)
|
|
Payments
|
||
2019
|
|
$
|
378
|
|
2020
|
|
293
|
|
|
2021
|
|
260
|
|
|
2022
|
|
260
|
|
|
2023
|
|
260
|
|
|
2024-2036
|
|
2,518
|
|
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current:
|
|
|
|
|
|
|
||||||
Federal tax expense
|
|
$
|
6,775
|
|
|
$
|
8,705
|
|
|
$
|
5,189
|
|
State tax expense
|
|
1,230
|
|
|
1,039
|
|
|
217
|
|
|||
Total current tax expense
|
|
8,005
|
|
|
9,744
|
|
|
5,406
|
|
|||
|
|
|
|
|
|
|
||||||
Deferred tax expense
|
|
(443
|
)
|
|
2,898
|
|
|
470
|
|
|||
Impact of federal tax reform enactment
|
|
—
|
|
|
3,988
|
|
|
—
|
|
|||
Total income tax expense
|
|
$
|
7,562
|
|
|
$
|
16,630
|
|
|
$
|
5,876
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
(in thousands, except ratios)
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|||||||||
Statutory tax rate
|
|
$
|
8,505
|
|
|
21.00
|
%
|
|
$
|
14,918
|
|
|
35.00
|
%
|
|
$
|
7,283
|
|
|
35.00
|
%
|
Increase (decrease) resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
State taxes, net of federal benefit
|
|
908
|
|
|
2.24
|
|
|
986
|
|
|
2.31
|
|
|
141
|
|
|
0.68
|
|
|||
Tax exempt interest
|
|
(1,315
|
)
|
|
(3.25
|
)
|
|
(2,074
|
)
|
|
(4.87
|
)
|
|
(1,388
|
)
|
|
(6.67
|
)
|
|||
Federal tax credits
|
|
(125
|
)
|
|
(0.31
|
)
|
|
(130
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|||
Officers' life insurance
|
|
(382
|
)
|
|
(0.94
|
)
|
|
(538
|
)
|
|
(1.26
|
)
|
|
(244
|
)
|
|
(1.17
|
)
|
|||
Acquisition costs
|
|
—
|
|
|
—
|
|
|
89
|
|
|
0.21
|
|
|
289
|
|
|
1.39
|
|
|||
Stock-based compensation plans
|
|
(120
|
)
|
|
(0.30
|
)
|
|
(241
|
)
|
|
(0.57
|
)
|
|
—
|
|
|
—
|
|
|||
Impact of federal tax reform enactment
|
|
—
|
|
|
—
|
|
|
3,988
|
|
|
9.36
|
|
|
—
|
|
|
—
|
|
|||
Other
|
|
91
|
|
|
0.23
|
|
|
(368
|
)
|
|
(0.86
|
)
|
|
(205
|
)
|
|
(0.99
|
)
|
|||
Effective tax rate
|
|
$
|
7,562
|
|
|
18.67
|
%
|
|
$
|
16,630
|
|
|
39.02
|
%
|
|
$
|
5,876
|
|
|
28.24
|
%
|
|
|
2018
|
|
2017
|
||||||||||||
(in thousands)
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
Allowance for loan losses
|
|
$
|
3,085
|
|
|
$
|
—
|
|
|
$
|
2,729
|
|
|
$
|
—
|
|
Deferred compensation
|
|
3,242
|
|
|
—
|
|
|
3,333
|
|
|
—
|
|
||||
Unrealized gain or loss on securities available for sale
|
|
2,641
|
|
|
—
|
|
|
649
|
|
|
—
|
|
||||
Unrealized gain or loss on derivatives
|
|
685
|
|
|
—
|
|
|
853
|
|
|
—
|
|
||||
Depreciation
|
|
—
|
|
|
1,517
|
|
|
—
|
|
|
1,356
|
|
||||
Deferred loan origination costs
|
|
—
|
|
|
725
|
|
|
—
|
|
|
655
|
|
||||
Non-accrual interest
|
|
374
|
|
|
—
|
|
|
273
|
|
|
—
|
|
||||
Branch acquisition costs and goodwill
|
|
—
|
|
|
784
|
|
|
—
|
|
|
737
|
|
||||
Core deposit intangible
|
|
—
|
|
|
1,309
|
|
|
—
|
|
|
1,525
|
|
||||
Acquisition fair value adjustments
|
|
3,171
|
|
|
—
|
|
|
4,000
|
|
|
—
|
|
||||
Prepaid expenses
|
|
—
|
|
|
215
|
|
|
—
|
|
|
302
|
|
||||
Interest rate cap premium amortization
|
|
—
|
|
|
257
|
|
|
—
|
|
|
276
|
|
||||
Mortgage servicing rights
|
|
—
|
|
|
721
|
|
|
—
|
|
|
769
|
|
||||
Equity compensation
|
|
335
|
|
|
—
|
|
|
297
|
|
|
—
|
|
||||
Prepaid pension
|
|
—
|
|
|
366
|
|
|
—
|
|
|
345
|
|
||||
Contract incentives
|
|
1,658
|
|
|
—
|
|
|
594
|
|
|
—
|
|
||||
Other
|
|
217
|
|
|
—
|
|
|
417
|
|
|
—
|
|
||||
Total
|
|
$
|
15,408
|
|
|
$
|
5,894
|
|
|
$
|
13,145
|
|
|
$
|
5,965
|
|
|
|
December 31, 2018
|
||||||||
|
|
Notional
Amount
|
|
Weighted Average Maturity
|
|
Estimated Fair Value Asset (Liability)
|
||||
|
|
(in thousands)
|
|
(in years)
|
|
(in thousands)
|
||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
||
Interest rate caps agreements
|
|
$
|
90,000
|
|
|
4.1
|
|
$
|
803
|
|
Total cash flow hedges
|
|
90,000
|
|
|
4.1
|
|
803
|
|
||
|
|
|
|
|
|
|
||||
Non-hedging derivatives:
|
|
|
|
|
|
|
|
|
||
Interest rate lock commitments
|
|
957
|
|
|
0.1
|
|
8
|
|
||
Customer loan derivative liability
|
|
45,641
|
|
|
9.9
|
|
(1,353
|
)
|
||
Customer loan derivative asset
|
|
45,641
|
|
|
9.9
|
|
1,353
|
|
||
Total non-hedging derivatives
|
|
92,239
|
|
|
|
|
8
|
|
||
|
|
|
|
|
|
|
||||
Total
|
|
$
|
182,239
|
|
|
|
|
$
|
811
|
|
|
|
December 31, 2017
|
||||||||
|
|
Notional
Amount
|
|
Weighted Average Maturity
|
|
Estimated Fair Value Asset (Liability)
|
||||
|
|
(in thousands)
|
|
(in years)
|
|
(in thousands)
|
||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
||
Interest rate caps agreements
|
|
$
|
90,000
|
|
|
5.1
|
|
$
|
669
|
|
Total cash flow hedges
|
|
90,000
|
|
|
|
|
669
|
|
||
|
|
|
|
|
|
|
||||
Economic hedges:
|
|
|
|
|
|
|
|
|
||
Forward sale commitments
|
|
20,352
|
|
|
0.2
|
|
(221
|
)
|
||
Total economic hedges
|
|
20,352
|
|
|
|
|
(221
|
)
|
||
|
|
|
|
|
|
|
||||
Non-hedging derivatives:
|
|
|
|
|
|
|
|
|
||
Interest rate lock commitments
|
|
19,853
|
|
|
0.2
|
|
(1
|
)
|
||
Total non-hedging derivatives
|
|
19,853
|
|
|
|
|
(1
|
)
|
||
|
|
|
|
|
|
|
||||
Total
|
|
$
|
130,205
|
|
|
|
|
$
|
447
|
|
|
|
Twelve Months Ended December 31,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Cash flow hedges:
|
|
|
|
|
||||
Interest rate cap agreements
|
|
|
|
|
||||
Realized in interest expense
|
|
$
|
(519
|
)
|
|
$
|
(257
|
)
|
|
|
|
|
|
||||
Economic hedges:
|
|
|
|
|
||||
Forward commitments
|
|
|
|
|
||||
Realized gain (loss) in other non-interest income
|
|
221
|
|
|
(77
|
)
|
||
|
|
|
|
|
||||
Non-hedging derivatives:
|
|
|
|
|
||||
Interest rate lock commitments
|
|
|
|
|
||||
Realized gain (loss) in other non-interest income
|
|
9
|
|
|
(22
|
)
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Commitments to originate new loans
|
|
$
|
20,431
|
|
|
$
|
52,438
|
|
Unused funds on commercial and other lines of credit
|
|
169,063
|
|
|
134,408
|
|
||
Unadvanced funds on home equity lines of credit
|
|
106,121
|
|
|
108,745
|
|
||
Unadvanced funds on construction and real estate loans
|
|
133,130
|
|
|
87,915
|
|
||
Commercial letters of credit
|
|
1,171
|
|
|
928
|
|
||
Standby letters of credit
|
|
486
|
|
|
486
|
|
||
Total
|
|
$
|
430,402
|
|
|
$
|
384,920
|
|
(in thousands)
|
|
Amount
|
||
2019
|
|
$
|
929
|
|
2020
|
|
902
|
|
|
2021
|
|
900
|
|
|
2022
|
|
916
|
|
|
2023
|
|
905
|
|
|
2024 and thereafter
|
|
6,754
|
|
|
Total
|
|
$
|
11,306
|
|
|
|
2018
|
|||||||||||||||||||
|
|
Actual
|
|
Minimum Capital Requirement
|
|
Minimum to be Well-Capitalized Under Prompt Corrective Action Provisions
|
|||||||||||||||
(in thousands, except ratios)
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
Company (consolidated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital to risk-weighted assets
|
|
$
|
331,628
|
|
|
14.23
|
%
|
|
$
|
186,405
|
|
|
8.00
|
%
|
|
$
|
244,656
|
|
|
10.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
274,838
|
|
|
11.80
|
|
|
104,853
|
|
|
4.50
|
|
|
151,454
|
|
|
6.50
|
|
|||
Tier 1 capital to risk-weighted assets
|
|
295,458
|
|
|
12.68
|
|
|
139,803
|
|
|
6.00
|
|
|
186,404
|
|
|
8.00
|
|
|||
Tier 1 capital to average assets
|
|
295,458
|
|
|
8.53
|
|
|
138,482
|
|
|
4.00
|
|
|
173,102
|
|
|
5.00
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital to risk-weighted assets
|
|
$
|
321,390
|
|
|
13.82
|
%
|
|
$
|
186,092
|
|
|
8.00
|
%
|
|
$
|
244,246
|
|
|
10.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
302,220
|
|
|
12.99
|
|
|
104,677
|
|
|
4.50
|
|
|
151,200
|
|
|
6.50
|
|
|||
Tier 1 capital to risk-weighted assets
|
|
302,220
|
|
|
12.99
|
|
|
139,569
|
|
|
6.00
|
|
|
186,092
|
|
|
8.00
|
|
|||
Tier 1 capital to average assets
|
|
302,220
|
|
|
8.74
|
|
|
138,392
|
|
|
4.00
|
|
|
172,990
|
|
|
5.00
|
|
|
|
2017
|
|||||||||||||||||||
|
|
Actual
|
|
Minimum Capital Requirement
|
|
Minimum to be Well-Capitalized Under Prompt Corrective Action Provisions
|
|||||||||||||||
(in thousands, except ratios)
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
Company (consolidated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital to risk-weighted assets
|
|
$
|
307,305
|
|
|
13.73
|
%
|
|
$
|
179,047
|
|
|
8.00
|
%
|
|
$
|
234,999
|
|
|
10.50
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
252,096
|
|
|
11.26
|
|
|
100,714
|
|
|
4.50
|
|
|
145,476
|
|
|
6.50
|
|
|||
Tier 1 capital to risk-weighted assets
|
|
272,716
|
|
|
12.19
|
|
|
134,286
|
|
|
6.00
|
|
|
179,047
|
|
|
8.00
|
|
|||
Tier 1 capital to average assets
|
|
272,716
|
|
|
8.10
|
|
|
134,758
|
|
|
4.00
|
|
|
168,447
|
|
|
5.00
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital to risk-weighted assets
|
|
$
|
306,495
|
|
|
13.71
|
%
|
|
$
|
178,868
|
|
|
8.00
|
%
|
|
$
|
234,764
|
|
|
10.50
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
288,906
|
|
|
12.92
|
|
|
100,613
|
|
|
4.50
|
|
|
145,331
|
|
|
6.50
|
|
|||
Tier 1 capital to risk-weighted assets
|
|
288,906
|
|
|
12.92
|
|
|
134,151
|
|
|
6.00
|
|
|
178,868
|
|
|
8.00
|
|
|||
Tier 1 capital to average assets
|
|
288,906
|
|
|
8.58
|
|
|
134,702
|
|
|
4.00
|
|
|
168,378
|
|
|
5.00
|
|
(in thousands)
|
|
2018
|
|
2017
|
||||
Other accumulated comprehensive loss, before tax:
|
|
|
|
|
||||
Net unrealized loss on AFS securities
|
|
$
|
(11,304
|
)
|
|
$
|
(2,741
|
)
|
Net unrealized loss on derivative hedges
|
|
(2,934
|
)
|
|
(3,604
|
)
|
||
Net unrealized loss on post-retirement plans
|
|
(1,162
|
)
|
|
(950
|
)
|
||
|
|
|
|
|
||||
Income taxes related to items of accumulated other comprehensive loss:
|
|
|
|
|
||||
Net unrealized loss on AFS securities
|
|
2,641
|
|
|
1,030
|
|
||
Net unrealized loss on derivative hedges
|
|
685
|
|
|
1,354
|
|
||
Net unrealized loss on post-retirement plans
|
|
272
|
|
|
357
|
|
||
Accumulated other comprehensive loss
|
|
$
|
(11,802
|
)
|
|
$
|
(4,554
|
)
|
|
|
2018
|
||||||||||
(in thousands)
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
Net unrealized gain on AFS securities:
|
|
|
|
|
|
|
||||||
Net unrealized gain arising during the period
|
|
$
|
(9,487
|
)
|
|
$
|
2,194
|
|
|
$
|
(7,293
|
)
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
(924
|
)
|
|
216
|
|
|
(708
|
)
|
|||
Net unrealized gain on AFS securities
|
|
(8,563
|
)
|
|
1,978
|
|
|
(6,585
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on derivative hedges:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
654
|
|
|
(168
|
)
|
|
486
|
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net unrealized loss on derivative hedges
|
|
654
|
|
|
(168
|
)
|
|
486
|
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on post-retirement plans:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
(245
|
)
|
|
54
|
|
|
(191
|
)
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
(29
|
)
|
|
7
|
|
|
(22
|
)
|
|||
Net unrealized loss on post-retirement plans
|
|
(216
|
)
|
|
47
|
|
|
(169
|
)
|
|||
Other comprehensive loss
|
|
$
|
(8,125
|
)
|
|
$
|
1,857
|
|
|
$
|
(6,268
|
)
|
|
|
2017
|
||||||||||
(in thousands)
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
Net unrealized loss on AFS securities:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
$
|
545
|
|
|
$
|
(121
|
)
|
|
$
|
424
|
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
19
|
|
|
(7
|
)
|
|
12
|
|
|||
Net unrealized loss on AFS securities
|
|
526
|
|
|
(114
|
)
|
|
412
|
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on derivative hedges:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
(838
|
)
|
|
386
|
|
|
(452
|
)
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net unrealized loss on derivative hedges
|
|
(838
|
)
|
|
386
|
|
|
(452
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on post-retirement plans:
|
|
|
|
|
|
|
||||||
Net unrealized gain arising during the period
|
|
(347
|
)
|
|
146
|
|
|
(201
|
)
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
(21
|
)
|
|
8
|
|
|
(13
|
)
|
|||
Net unrealized gain on post-retirement plans
|
|
(326
|
)
|
|
138
|
|
|
(188
|
)
|
|||
Other comprehensive loss
|
|
$
|
(638
|
)
|
|
$
|
410
|
|
|
$
|
(228
|
)
|
|
|
2016
|
||||||||||
(in thousands)
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
Net unrealized loss on AFS securities:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
$
|
(7,561
|
)
|
|
$
|
2,647
|
|
|
$
|
(4,914
|
)
|
Less: reclassification adjustment for gains (losses) realized in net income
|
|
4,498
|
|
|
(1,574
|
)
|
|
2,924
|
|
|||
Net unrealized loss on AFS securities
|
|
(12,059
|
)
|
|
4,221
|
|
|
(7,838
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on derivative hedges:
|
|
|
|
|
|
|
||||||
Net unrealized loss arising during the period
|
|
(272
|
)
|
|
95
|
|
|
(177
|
)
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net unrealized loss on derivative hedges
|
|
(272
|
)
|
|
95
|
|
|
(177
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net unrealized loss on post-retirement plans:
|
|
|
|
|
|
|
||||||
Net unrealized gain arising during the period
|
|
62
|
|
|
(20
|
)
|
|
42
|
|
|||
Less: reclassification adjustment for gains (losses) realized in net income
|
|
(28
|
)
|
|
10
|
|
|
(18
|
)
|
|||
Net unrealized gain on post-retirement plans
|
|
90
|
|
|
(30
|
)
|
|
60
|
|
|||
Other comprehensive loss
|
|
$
|
(12,241
|
)
|
|
$
|
4,286
|
|
|
$
|
(7,955
|
)
|
|
|
2018
|
||||||||||||||
(in thousands)
|
|
Net unrealized gain on AFS Securities
|
|
Net loss on effective derivative hedges
|
|
Net unrealized loss on post-retirement plans
|
|
Total
|
||||||||
Balance at beginning of period
|
|
$
|
(1,713
|
)
|
|
$
|
(2,250
|
)
|
|
$
|
(591
|
)
|
|
$
|
(4,554
|
)
|
Other comprehensive gain/(loss) before reclassifications
|
|
(7,293
|
)
|
|
486
|
|
|
(191
|
)
|
|
(6,998
|
)
|
||||
Less: amounts reclassified from accumulated other comprehensive income
|
|
(708
|
)
|
|
—
|
|
|
(22
|
)
|
|
(730
|
)
|
||||
Total other comprehensive loss
|
|
(6,585
|
)
|
|
486
|
|
|
(169
|
)
|
|
(6,268
|
)
|
||||
Less: amounts reclassified from accumulated other comprehensive income for ASU 2018-02
|
|
(367
|
)
|
|
(485
|
)
|
|
(128
|
)
|
|
(980
|
)
|
||||
Balance at end of period
|
|
$
|
(8,665
|
)
|
|
$
|
(2,249
|
)
|
|
$
|
(888
|
)
|
|
$
|
(11,802
|
)
|
|
|
2017
|
||||||||||||||
(in thousands)
|
|
Net unrealized gain on AFS Securities
|
|
Net loss on effective derivative hedges
|
|
Net unrealized loss on post-retirement plans
|
|
Total
|
||||||||
Balance at beginning of period
|
|
$
|
(2,125
|
)
|
|
$
|
(1,798
|
)
|
|
$
|
(403
|
)
|
|
$
|
(4,326
|
)
|
Other comprehensive gain/(loss) before reclassifications
|
|
424
|
|
|
(452
|
)
|
|
(201
|
)
|
|
(229
|
)
|
||||
Less: amounts reclassified from accumulated other comprehensive income
|
|
12
|
|
|
—
|
|
|
(13
|
)
|
|
(1
|
)
|
||||
Total other comprehensive loss
|
|
412
|
|
|
(452
|
)
|
|
(188
|
)
|
|
(228
|
)
|
||||
Balance at end of period
|
|
$
|
(1,713
|
)
|
|
$
|
(2,250
|
)
|
|
$
|
(591
|
)
|
|
$
|
(4,554
|
)
|
|
|
2016
|
||||||||||||||
(in thousands)
|
|
Net unrealized gain on AFS Securities
|
|
Net loss on effective derivative hedges
|
|
Net unrealized loss on post-retirement plans
|
|
Total
|
||||||||
Balance at beginning of period
|
|
$
|
5,713
|
|
|
$
|
(1,621
|
)
|
|
$
|
(463
|
)
|
|
$
|
3,629
|
|
Other comprehensive gain/(loss) before reclassifications
|
|
(4,914
|
)
|
|
(177
|
)
|
|
42
|
|
|
(5,049
|
)
|
||||
Less: amounts reclassified from accumulated other comprehensive income
|
|
2,924
|
|
|
—
|
|
|
(18
|
)
|
|
2,906
|
|
||||
Total other comprehensive loss
|
|
(7,838
|
)
|
|
(177
|
)
|
|
60
|
|
|
(7,955
|
)
|
||||
Balance at end of period
|
|
$
|
(2,125
|
)
|
|
$
|
(1,798
|
)
|
|
$
|
(403
|
)
|
|
$
|
(4,326
|
)
|
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Affected Line Item where Net Income is Presented
|
||||||
Realized gains on AFS securities:
|
|
|
|
|
|
|
|
|
||||||
Before tax
|
|
$
|
(924
|
)
|
|
$
|
19
|
|
|
$
|
4,498
|
|
|
Non-interest income
|
Tax effect
|
|
216
|
|
|
(7
|
)
|
|
(1,574
|
)
|
|
Tax expense
|
|||
Total reclassifications for the period
|
|
$
|
(708
|
)
|
|
$
|
12
|
|
|
$
|
2,924
|
|
|
Net of tax
|
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Affected Line Item where Net Income is Presented
|
||||||
Realized loss on post-retirement plans:
|
|
|
|
|
|
|
|
|
||||||
Before tax
|
|
$
|
(29
|
)
|
|
$
|
(21
|
)
|
|
$
|
(28
|
)
|
|
Salaries and benefits
|
Tax effect
|
|
7
|
|
|
8
|
|
|
10
|
|
|
Tax benefit
|
|||
Total reclassifications for the period
|
|
$
|
(22
|
)
|
|
$
|
(13
|
)
|
|
$
|
(18
|
)
|
|
Net of tax
|
(in thousands, except per share and share data)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
|
|
|
|
|
|
|
||||||
Average number of basic common shares outstanding
|
|
15,487,686
|
|
|
15,183,615
|
|
|
9,068,624
|
|
|||
Plus: dilutive effect of stock options and awards outstanding
|
|
76,778
|
|
|
106,795
|
|
|
74,029
|
|
|||
Average number of diluted common shares outstanding
|
|
15,564,464
|
|
|
15,290,410
|
|
|
9,142,653
|
|
|||
|
|
|
|
|
|
|
||||||
Anti-dilutive options excluded from earnings calculation
|
|
7,991
|
|
|
8,659
|
|
|
90,249
|
|
|||
|
|
|
|
|
|
|
||||||
Earnings per share:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
2.13
|
|
|
$
|
1.71
|
|
|
$
|
1.65
|
|
Diluted
|
|
$
|
2.12
|
|
|
$
|
1.70
|
|
|
$
|
1.63
|
|
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Stock options and restricted stock awards
|
|
$
|
350
|
|
|
$
|
399
|
|
|
$
|
543
|
|
Performance stock units
|
|
237
|
|
|
290
|
|
|
304
|
|
|||
Restricted stock units
|
|
711
|
|
|
585
|
|
|
431
|
|
|||
Total compensation expense
|
|
$
|
1,298
|
|
|
$
|
1,274
|
|
|
$
|
1,278
|
|
Stock Options
|
|
Number of Stock Options Outstanding
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value
|
|||||
Outstanding at January 1, 2018
|
|
169,921
|
|
|
$
|
18.95
|
|
|
|
||
Granted
|
|
—
|
|
|
—
|
|
|
|
|||
Exercised
|
|
(47,534
|
)
|
|
16.32
|
|
|
|
|||
Forfeited
|
|
(750
|
)
|
|
22.16
|
|
|
|
|||
Outstanding at December 31, 2018
|
|
121,637
|
|
|
$
|
19.96
|
|
|
$
|
313
|
|
|
|
|
|
|
|
|
|||||
Ending vested and expected to vest December 31, 2018
|
|
121,637
|
|
|
$
|
19.96
|
|
|
$
|
313
|
|
Exercisable at December 31, 2018
|
|
101,554
|
|
|
20.66
|
|
|
192
|
|
Stock Options
|
|
Number of Stock Options Outstanding
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value
|
|||||
Outstanding at January 1, 2017
|
|
236,763
|
|
|
$
|
17.99
|
|
|
|
||
Granted
|
|
—
|
|
|
—
|
|
|
|
|||
Exercised
|
|
(55,725
|
)
|
|
15.19
|
|
|
|
|||
Forfeited
|
|
(11,117
|
)
|
|
17.38
|
|
|
|
|||
Outstanding at December 31, 2017
|
|
169,921
|
|
|
$
|
18.95
|
|
|
1,370
|
|
|
|
|
|
|
|
|
|
|||||
Ending vested and expected to vest December 31, 2017
|
|
169,921
|
|
|
$
|
18.95
|
|
|
$
|
1,370
|
|
Exercisable at December 31, 2017
|
|
100,317
|
|
|
18.66
|
|
|
838
|
|
Restricted Stock Awards
|
|
Number of Restricted Stock Awards Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Outstanding at January 1, 2018
|
|
—
|
|
|
—
|
|
|
Awarded
|
|
12,420
|
|
|
$
|
24.14
|
|
Vested
|
|
(12,420
|
)
|
|
24.14
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
Outstanding at December 31, 2018
|
|
—
|
|
|
$
|
—
|
|
Restricted Stock Awards
|
|
Number of Restricted Stock Awards Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Outstanding at January 1, 2017
|
|
—
|
|
|
—
|
|
|
Awarded
|
|
8,004
|
|
|
$
|
29.96
|
|
Vested
|
|
(8,004
|
)
|
|
29.96
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
Outstanding at December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
Performance Stock Units
|
|
Number of Performance Stock Units Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Nonvested at January 1, 2018
|
|
33,627
|
|
|
$
|
25.21
|
|
Awarded
|
|
23,011
|
|
|
26.30
|
|
|
Vested and exercised
|
|
(15,017
|
)
|
|
22.25
|
|
|
Forfeited
|
|
(3,756
|
)
|
|
27.94
|
|
|
Nonvested at December 31, 2018
|
|
37,865
|
|
|
$
|
26.77
|
|
Performance Stock Units
|
|
Number of Performance Stock Units Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Nonvested at January 1, 2017
|
|
34,246
|
|
|
$
|
21.25
|
|
Awarded
|
|
17,711
|
|
|
26.74
|
|
|
Vested and exercised
|
|
(15,121
|
)
|
|
18.84
|
|
|
Forfeited
|
|
(3,209
|
)
|
|
21.51
|
|
|
Nonvested at December 31, 2017
|
|
33,627
|
|
|
$
|
25.21
|
|
Restricted Stock Units
|
|
Number of Restricted Stock Units Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Outstanding at January 1, 2018
|
|
74,168
|
|
|
$
|
26.60
|
|
Granted
|
|
46,743
|
|
|
28.66
|
|
|
Vested and exercised
|
|
(26,489
|
)
|
|
24.36
|
|
|
Forfeited
|
|
(13,682
|
)
|
|
28.28
|
|
|
Outstanding at December 31, 2018
|
|
80,740
|
|
|
$
|
28.24
|
|
Restricted Stock Units
|
|
Number of Restricted Stock Units Outstanding
|
|
Weighted Average Grant Date Fair Value
|
|||
Outstanding at January 1, 2017
|
|
40,681
|
|
|
$
|
22.03
|
|
Granted
|
|
57,561
|
|
|
28.48
|
|
|
Vested and exercised
|
|
(12,667
|
)
|
|
21.49
|
|
|
Forfeited
|
|
(11,407
|
)
|
|
25.43
|
|
|
Outstanding at December 31, 2017
|
|
74,168
|
|
|
$
|
26.60
|
|
|
|
December 31, 2018
|
||||||||||||||
(in thousands)
|
|
Level 1 Inputs
|
|
Level 2 Inputs
|
|
Level 3 Inputs
|
|
Total Fair Value
|
||||||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
US Government-sponsored enterprises
|
|
$
|
—
|
|
|
$
|
404,952
|
|
|
$
|
—
|
|
|
$
|
404,952
|
|
US Government agency
|
|
—
|
|
|
110,512
|
|
|
—
|
|
|
110,512
|
|
||||
Private label
|
|
—
|
|
|
20,382
|
|
|
—
|
|
|
20,382
|
|
||||
Obligations of states and political subdivisions thereof
|
|
—
|
|
|
132,265
|
|
|
—
|
|
|
132,265
|
|
||||
Corporate bonds
|
|
—
|
|
|
57,726
|
|
|
—
|
|
|
57,726
|
|
||||
Derivative assets
|
|
—
|
|
|
2,156
|
|
|
8
|
|
|
2,164
|
|
||||
Derivative liabilities
|
|
—
|
|
|
(1,353
|
)
|
|
—
|
|
|
(1,353
|
)
|
|
|
December 31, 2017
|
||||||||||||||
(in thousands)
|
|
Level 1 Inputs
|
|
Level 2 Inputs
|
|
Level 3 Inputs
|
|
Total Fair Value
|
||||||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
||||||||
Obligations of US Government sponsored enterprises
|
|
$
|
—
|
|
|
$
|
6,972
|
|
|
$
|
—
|
|
|
$
|
6,972
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
||||||||
US Government-sponsored enterprises
|
|
—
|
|
|
443,003
|
|
|
—
|
|
|
443,003
|
|
||||
US Government agency
|
|
—
|
|
|
95,596
|
|
|
—
|
|
|
95,596
|
|
||||
Private label
|
|
—
|
|
|
674
|
|
|
—
|
|
|
674
|
|
||||
Obligations of states and political subdivisions thereof
|
|
—
|
|
|
140,200
|
|
|
—
|
|
|
140,200
|
|
||||
Corporate bonds
|
|
—
|
|
|
30,797
|
|
|
—
|
|
|
30,797
|
|
||||
Derivative assets
|
|
—
|
|
|
669
|
|
|
—
|
|
|
669
|
|
||||
Derivative liabilities
|
|
—
|
|
|
|
|
|
(222
|
)
|
|
(222
|
)
|
|
|
Assets (Liabilities)
|
||||||
(in thousands)
|
|
Interest Rate Lock Commitments
|
|
Forward Commitments
|
||||
December 31, 2016
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
Business combination, January 13, 2017
|
|
96
|
|
|
23
|
|
||
Goodwill adjustment for business combination
|
|
(75
|
)
|
|
(167
|
)
|
||
Realized loss recognized in non-interest income
|
|
(22
|
)
|
|
(77
|
)
|
||
December 31, 2017
|
|
$
|
(1
|
)
|
|
$
|
(221
|
)
|
|
|
|
|
|
||||
Realized gain recognized in non-interest income
|
|
9
|
|
|
221
|
|
||
December 31, 2018
|
|
$
|
8
|
|
|
$
|
—
|
|
(in thousands, except ratios)
|
|
Fair Value
December 31, 2018 |
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Significant Unobservable Input Value
|
||||
Assets (Liabilities)
|
|
|
|
|
|
|
|
|
|
|
||
Interest Rate Lock Commitment
|
|
$
|
8
|
|
|
Historical trend
|
|
Closing Ratio
|
|
90
|
%
|
|
|
|
|
|
Pricing Model
|
|
Origination Costs, per loan
|
|
$
|
1.7
|
|
||
|
|
|
|
|
|
|
|
|
||||
Forward Commitments
|
|
—
|
|
|
Quoted prices for similar loans in active markets.
|
|
Freddie Mac pricing system
|
|
Pair-off contract price
|
|
||
Total
|
|
$
|
8
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
Fair Value Measurement Date as of December 31, 2018
|
||||||
(in thousands)
|
|
Level 3
Inputs
|
|
Level 3
Inputs |
|
Total
Gains (Losses)
|
|
Level 3
Inputs
|
||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||
Impaired loans
|
|
$
|
15,213
|
|
|
$
|
10,793
|
|
|
$
|
(4,420
|
)
|
|
December 2018
|
Capitalized servicing rights
|
|
4,882
|
|
|
4,158
|
|
|
—
|
|
|
December 2018
|
|||
Other real estate owned
|
|
2,351
|
|
|
122
|
|
|
(20
|
)
|
|
April 2018
|
|||
Total
|
|
$
|
22,446
|
|
|
$
|
15,073
|
|
|
$
|
(4,440
|
)
|
|
|
|
|
Fair Value
|
|
|
|
|
|
Range (Weighted Average)
(a)
|
||||
(in thousands, except ratios)
|
|
December 31, 2018
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
|||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||
Impaired loans
|
|
$
|
11,676
|
|
|
Fair value of collateral - appraised value
|
|
Loss severity
|
|
0% to 55.00%
|
|
|
|
|
|
|
|
|
Appraised value
|
|
$0 to $6,915
|
|
|||
|
|
|
|
|
|
|
|
|
||||
Impaired loans
|
|
3,537
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
2.88% to 9.50%
|
|
||
|
|
|
|
|
|
Cash flows
|
|
$22 to $1,072
|
|
|||
|
|
|
|
|
|
|
|
|
||||
Capitalized servicing rights
|
|
4,882
|
|
|
Discounted cash flow
|
|
Constant prepayment rate (CPR)
|
|
8.19
|
%
|
||
|
|
|
|
|
|
Discount rate
|
|
10.08
|
%
|
|||
|
|
|
|
|
|
|
|
|
||||
Other real estate owned
|
|
2,351
|
|
|
Fair value of collateral less selling costs
|
|
Appraised value
|
|
|
$2,700
|
|
|
|
|
|
|
|
|
Selling costs
|
|
12.93
|
%
|
|||
Total
|
|
$
|
22,446
|
|
|
|
|
|
|
|
(a)
|
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
|
|
|
Fair Value
|
|
|
|
|
|
Range (Weighted Average)
(a)
|
||||
(in thousands, except ratios)
|
|
December 31, 2017
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
|||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||
Impaired loans
|
|
$
|
8,586
|
|
|
Fair value of collateral - appraised value
|
|
Loss severity
|
|
15.70% to 45.28%
|
|
|
|
|
|
|
|
|
Appraised value
|
|
$100 to $7,545
|
|
|||
|
|
|
|
|
|
|
|
|
||||
Impaired loans
|
|
2,207
|
|
|
Discount cash flow
|
|
Discount rate
|
|
2.63% to 9.50%
|
|
||
|
|
|
|
|
|
Cash flows
|
|
$6 to $320
|
|
|||
|
|
|
|
|
|
|
|
|
||||
Capitalized servicing rights
|
|
4,158
|
|
|
Discounted cash flow
|
|
Constant prepayment rate (CPR)
|
|
10.97
|
%
|
||
|
|
|
|
|
|
Discount rate
|
|
10.10
|
%
|
|||
|
|
|
|
|
|
|
|
|
||||
Other real estate owned
|
|
122
|
|
|
Fair value of collateral less selling costs
|
|
Appraised value
|
|
|
$136
|
|
|
|
|
|
|
|
|
|
Selling costs
|
|
10.00
|
%
|
||
Total
|
|
$
|
15,073
|
|
|
|
|
|
|
|
(a)
|
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
|
|
|
December 31, 2018
|
||||||||||||||||||
(in thousands)
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
|
$
|
98,754
|
|
|
$
|
98,754
|
|
|
$
|
98,754
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
|
725,837
|
|
|
725,837
|
|
|
—
|
|
|
725,837
|
|
|
—
|
|
|||||
FHLB bank stock
|
|
35,659
|
|
|
35,659
|
|
|
—
|
|
|
35,659
|
|
|
—
|
|
|||||
Net loans
|
|
2,476,361
|
|
|
2,415,863
|
|
|
—
|
|
|
—
|
|
|
2,415,863
|
|
|||||
Accrued interest receivable
|
|
3,533
|
|
|
3,533
|
|
|
—
|
|
|
3,533
|
|
|
—
|
|
|||||
Cash surrender value of bank-owned life insurance policies
|
|
73,810
|
|
|
73,810
|
|
|
—
|
|
|
73,810
|
|
|
—
|
|
|||||
Derivative assets
|
|
2,164
|
|
|
2,164
|
|
|
—
|
|
|
2,156
|
|
|
8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total deposits
|
|
$
|
2,483,238
|
|
|
$
|
2,404,250
|
|
|
$
|
—
|
|
|
$
|
2,404,250
|
|
|
$
|
—
|
|
Other short-term borrowings
|
|
36,211
|
|
|
36,171
|
|
|
—
|
|
|
36,171
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
|
644,611
|
|
|
643,065
|
|
|
—
|
|
|
643,065
|
|
|
—
|
|
|||||
Subordinated borrowings
|
|
37,973
|
|
|
37,973
|
|
|
—
|
|
|
37,973
|
|
|
—
|
|
|||||
Junior subordinated borrowings
|
|
5,000
|
|
|
3,923
|
|
|
—
|
|
|
3,923
|
|
|
—
|
|
|||||
Derivative liabilities
|
|
(1,353
|
)
|
|
(1,353
|
)
|
|
—
|
|
|
—
|
|
|
(1,353
|
)
|
|
|
December 31, 2017
|
||||||||||||||||||
(in thousands)
|
|
Carrying
Amount |
|
Fair
Value |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
|
$
|
90,685
|
|
|
$
|
90,685
|
|
|
$
|
90,685
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
|
717,242
|
|
|
717,242
|
|
|
—
|
|
|
717,242
|
|
|
—
|
|
|||||
FHLB bank stock
|
|
38,105
|
|
|
38,105
|
|
|
—
|
|
|
38,105
|
|
|
—
|
|
|||||
Net loans
|
|
2,473,288
|
|
|
2,433,557
|
|
|
—
|
|
|
—
|
|
|
2,433,557
|
|
|||||
Accrued interest receivable
|
|
3,347
|
|
|
3,347
|
|
|
—
|
|
|
3,347
|
|
|
—
|
|
|||||
Cash surrender value of bank-owned life insurance policies
|
|
57,997
|
|
|
57,997
|
|
|
—
|
|
|
57,997
|
|
|
—
|
|
|||||
Derivative assets
|
|
669
|
|
|
669
|
|
|
—
|
|
|
669
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total deposits
|
|
$
|
2,352,085
|
|
|
$
|
2,348,574
|
|
|
$
|
—
|
|
|
$
|
2,348,574
|
|
|
$
|
—
|
|
Other short-term borrowings
|
|
40,706
|
|
|
40,680
|
|
|
—
|
|
|
40,680
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
|
745,982
|
|
|
744,006
|
|
|
—
|
|
|
744,006
|
|
|
—
|
|
|||||
Subordinated borrowings
|
|
38,033
|
|
|
38,033
|
|
|
—
|
|
|
38,033
|
|
|
—
|
|
|||||
Junior subordinated borrowings
|
|
5,000
|
|
|
3,782
|
|
|
—
|
|
|
3,782
|
|
|
—
|
|
|||||
Derivative liabilities
|
|
(222
|
)
|
|
(222
|
)
|
|
—
|
|
|
—
|
|
|
(222
|
)
|
(in thousands)
|
|
Balance at December 31, 2017
|
|
Adjustments due to Topic 606
|
|
Balance at January 1, 2018
|
||||||
Balance Sheet
|
|
|
|
|
|
|
||||||
Other Assets
|
|
$
|
24,389
|
|
|
$
|
57
|
|
|
$
|
24,446
|
|
Other Liabilities
|
|
28,737
|
|
|
241
|
|
|
28,978
|
|
|||
Retained Earnings
|
|
144,977
|
|
|
(184
|
)
|
|
144,793
|
|
(in thousands)
|
|
Twelve Months Ended December 31, 2018
|
||
Major Products/Service Lines
|
|
|
||
Trust management fees
|
|
$
|
11,017
|
|
Financial services fees
|
|
968
|
|
|
Interchange fees
|
|
4,434
|
|
|
Customer deposit fees
|
|
3,800
|
|
|
Other customer service fees
|
|
1,304
|
|
|
Total
|
|
$
|
21,523
|
|
(in thousands)
|
|
Twelve Months Ended December 31, 2018
|
||
Timing of Revenue Recognition
|
|
|
||
Products and services transferred at a point in time
|
|
$
|
9,766
|
|
Products and services transferred over time
|
|
11,757
|
|
|
Total
|
|
$
|
21,523
|
|
(in thousands)
|
|
Balance at December 31, 2018
|
|
Balance at December 31, 2017
|
||||
Other Assets
|
|
$
|
2,866
|
|
|
$
|
972
|
|
|
|
|
|
|
||||
Other Liabilities
|
|
4,923
|
|
|
342
|
|
|
|
December 31,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
|
||||
Cash due from Bar Harbor Bank and Trust
|
|
$
|
9,993
|
|
|
$
|
2,400
|
|
Investment in subsidiaries
|
|
398,821
|
|
|
392,073
|
|
||
Premises and equipment
|
|
687
|
|
|
687
|
|
||
Other assets
|
|
3,416
|
|
|
939
|
|
||
Total assets
|
|
$
|
412,917
|
|
|
$
|
396,099
|
|
|
|
|
|
|
||||
Liabilities and Shareholders Equity
|
|
|
|
|
||||
Subordinated notes
|
|
$
|
37,973
|
|
|
$
|
38,033
|
|
Accrued expenses
|
|
4,365
|
|
|
3,425
|
|
||
Shareholders equity
|
|
370,579
|
|
|
354,641
|
|
||
Total Liabilities and shareholders equity
|
|
$
|
412,917
|
|
|
$
|
396,099
|
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Income:
|
|
|
|
|
|
|
||||||
Dividends from subsidiaries
|
|
$
|
23,705
|
|
|
$
|
13,907
|
|
|
$
|
6,473
|
|
Other
|
|
31
|
|
|
25
|
|
|
—
|
|
|||
Total income
|
|
23,736
|
|
|
13,932
|
|
|
6,473
|
|
|||
Interest expense
|
|
2,121
|
|
|
1,857
|
|
|
—
|
|
|||
Non-interest expense
|
|
3,147
|
|
|
2,979
|
|
|
2,949
|
|
|||
Total expense
|
|
5,268
|
|
|
4,836
|
|
|
2,949
|
|
|||
Income before taxes and equity in undistributed income of subsidiaries
|
|
18,468
|
|
|
9,096
|
|
|
3,524
|
|
|||
Income tax benefit
|
|
(1,136
|
)
|
|
(1,210
|
)
|
|
(1,029
|
)
|
|||
Income before equity in undistributed income of subsidiaries
|
|
19,604
|
|
|
10,306
|
|
|
4,553
|
|
|||
Equity in undistributed income of subsidiaries
|
|
13,333
|
|
|
15,687
|
|
|
10,380
|
|
|||
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
$
|
14,933
|
|
Adjustments to reconcile net income to net cash (used) provided by operating activities:
|
|
|
|
|
|
|
||||||
Equity in undistributed income of subsidiaries
|
|
(13,333
|
)
|
|
(15,687
|
)
|
|
(10,380
|
)
|
|||
Other, net
|
|
(1,457
|
)
|
|
(1,364
|
)
|
|
1,336
|
|
|||
Net cash provided by operating activities
|
|
18,147
|
|
|
8,942
|
|
|
5,889
|
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
Acquisitions, net of cash paid
|
|
—
|
|
|
1,939
|
|
|
—
|
|
|||
Purchase of securities
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||
Net cash provided by/(used in) investing activities
|
|
(7
|
)
|
|
1,939
|
|
|
(1
|
)
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
Net proceeds from common stock
|
|
951
|
|
|
1,052
|
|
|
1,570
|
|
|||
Net proceeds from reissuance of treasury stock
|
|
686
|
|
|
686
|
|
|
(497
|
)
|
|||
Common stock cash dividends paid
|
|
(12,184
|
)
|
|
(11,505
|
)
|
|
(6,577
|
)
|
|||
Other, net
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|||
Net cash used in financing activities
|
|
(10,547
|
)
|
|
(9,783
|
)
|
|
(5,504
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents
|
|
7,593
|
|
|
1,098
|
|
|
384
|
|
|||
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at beginning of year
|
|
2,400
|
|
|
1,302
|
|
|
918
|
|
|||
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at end of year
|
|
$
|
9,993
|
|
|
$
|
2,400
|
|
|
$
|
1,302
|
|
|
|
2018
|
||||||||||||||
(in thousands, except per share data)
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
||||||||
Interest and dividend income
|
|
$
|
32,772
|
|
|
$
|
32,184
|
|
|
$
|
31,718
|
|
|
$
|
30,777
|
|
Interest expense
|
|
10,508
|
|
|
9,715
|
|
|
8,726
|
|
|
7,619
|
|
||||
Net interest income
|
|
22,264
|
|
|
22,469
|
|
|
22,992
|
|
|
23,158
|
|
||||
Non-interest income
|
|
7,450
|
|
|
7,126
|
|
|
7,121
|
|
|
6,238
|
|
||||
Provision for loan losses
|
|
572
|
|
|
643
|
|
|
770
|
|
|
795
|
|
||||
Non-interest expense
|
|
20,096
|
|
|
17,906
|
|
|
18,685
|
|
|
18,852
|
|
||||
Income before income taxes
|
|
9,046
|
|
|
11,046
|
|
|
10,658
|
|
|
9,749
|
|
||||
Income tax expense
|
|
1,426
|
|
|
2,076
|
|
|
2,123
|
|
|
1,937
|
|
||||
Net income
|
|
$
|
7,620
|
|
|
$
|
8,970
|
|
|
$
|
8,535
|
|
|
$
|
7,812
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
$
|
0.49
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
$
|
0.51
|
|
Diluted earnings per share
|
|
0.49
|
|
|
0.58
|
|
|
0.55
|
|
|
0.50
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
15,516
|
|
|
15,503
|
|
|
15,482
|
|
|
15,448
|
|
||||
Diluted
|
|
15,574
|
|
|
15,580
|
|
|
15,571
|
|
|
15,553
|
|
|
|
2017
|
||||||||||||||
(in thousands, except per share data)
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
||||||||
Interest and dividend income
|
|
$
|
30,156
|
|
|
$
|
30,063
|
|
|
$
|
29,665
|
|
|
$
|
26,185
|
|
Interest expense
|
|
6,660
|
|
|
6,585
|
|
|
5,856
|
|
|
4,813
|
|
||||
Net interest income
|
|
23,496
|
|
|
23,478
|
|
|
23,809
|
|
|
21,372
|
|
||||
Non-interest income
|
|
6,518
|
|
|
6,960
|
|
|
6,558
|
|
|
5,946
|
|
||||
Provision for loan losses
|
|
597
|
|
|
660
|
|
|
736
|
|
|
795
|
|
||||
Non-interest expense
|
|
14,263
|
|
|
17,586
|
|
|
20,046
|
|
|
20,831
|
|
||||
Income before income taxes
|
|
15,154
|
|
|
12,192
|
|
|
9,585
|
|
|
5,692
|
|
||||
Income tax expense
|
|
8,545
|
|
|
3,575
|
|
|
3,029
|
|
|
1,481
|
|
||||
Net income
|
|
$
|
6,609
|
|
|
$
|
8,617
|
|
|
$
|
6,556
|
|
|
$
|
4,211
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
$
|
0.43
|
|
|
$
|
0.56
|
|
|
$
|
0.43
|
|
|
$
|
0.29
|
|
Diluted earnings per share
|
|
0.43
|
|
|
0.56
|
|
|
0.42
|
|
|
0.29
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
15,437
|
|
|
15,420
|
|
|
15,393
|
|
|
14,471
|
|
||||
Diluted
|
|
15,537
|
|
|
15,511
|
|
|
15,506
|
|
|
14,591
|
|
•
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.5
|
|
|
|
|
|
10.6
|
|
|
|
|
|
10.7
|
|
|
|
|
|
10.8
|
|
|
|
|
|
10.9
|
|
|
|
|
|
10.10
|
|
|
|
|
|
10.11
|
|
|
|
|
|
10.12
|
|
|
|
|
|
10.13
|
|
|
|
|
|
10.14
|
|
|
|
|
|
21.1
|
|
|
|
|
|
23.1
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101
|
|
The following financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 is formatted in XBRL: (i) Consolidated Condensed Statements of Income, (ii) the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Changes in Shareholders’ Equity, (iv) Consolidated Statements of Cash Flows and (v) Notes to the Consolidated Condensed Financial Statements
|
/s/ David B. Woodside
David B. Woodside, Chairman, Board of Directors
|
/s/ Curtis C. Simard
Curtis C. Simard, Director
President & Chief Executive Officer
|
/s/ Daina H. Belair
Daina H. Belair, Director
|
/s/ Josephine Iannelli
Josephine Iannelli
Executive Vice President and Chief Financial Officer
|
/s/ Matthew L. Caras
Matthew Caras, Director
|
/s/ Lauri E. Fernald
Lauri E. Fernald, Director
|
/s/ David M. Colter
David M. Colter, Director
|
/s/ Kenneth E. Smith
Kenneth E. Smith, Director
|
/s/ Steven H. Dimick
Steven H. Dimick, Director
|
/s/ Stephen R. Theroux
Stephen R. Theroux, Director
|
/s/ Martha Tod Dudman
Martha Tod Dudman, Director
|
/s/ Scott G. Toothaker
Scott G. Toothaker, Director
|
/s/ Stephen W. Ensign
Stephen W. Ensign, Director
|
/s/ Brendan O'Halloran
Brendan O'Halloran, Director
|
Name
|
|
State of Incorporation or Organization
|
Bar Harbor Bank & Trust
|
|
Maine
|
Bar Harbor Trust Services
|
|
Maine
|
Cottage Street Corp.
|
|
Maine
|
NHTB Capital Trust II
|
|
Connecticut
|
NHTB Capital Trust III
|
|
Connecticut
|
Charter Holding Corp.
|
|
New Hampshire
|
Charter Trust Company
|
|
New Hampshire
|
Charter New England Agency
|
|
New Hampshire
|
1.
|
I have reviewed this annual report on Form 10-K of Bar Harbor Bankshares (the “Registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4.
|
The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|
1.
|
I have reviewed this annual report on Form 10-K of Bar Harbor Bankshares (the “Registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4.
|
The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|