MAINE
|
01-0404322
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
MAIN STREET, DAMARISCOTTA, MAINE
|
04543
|
(Address of principal executive offices)
|
(Zip code)
|
ITEM 1. Discussion of Business
|
|
|
|
•
|
The creation of an independent accounting oversight board;
|
•
|
Auditor independence provisions which restrict non-audit services that accountants may provide to clients;
|
•
|
Additional corporate governance and responsibility measures, including the requirement that the chief executive officer and chief financial officer of a public company certify financial statements;
|
•
|
The forfeiture of bonuses or other incentive-based compensation and profits from the sale of an issuer's securities by directors and senior officers in the twelve-month period following initial publication of any financial statements that later require restatement;
|
•
|
An increase in the oversight of, and enhancement of certain requirements relating to, audit committees of public companies and how they interact with the public company's independent auditors;
|
•
|
Requirements that audit committee members must be independent and are barred from accepting consulting, advisory or other compensatory fees from the issuer;
|
•
|
Requirements that companies disclose whether at least one member of the audit committee is a 'financial expert' (as such term is defined by the SEC, and if not, why not;
|
•
|
Expanded disclosure requirements for corporate insiders, including accelerated reporting of stock transactions by insiders and a prohibition on insider trading during pension blackout periods;
|
•
|
A prohibition on personal loans to directors and officers, except certain loans made by insured financial institutions, such as the Bank, on nonpreferential terms and in compliance with bank regulatory requirements;
|
•
|
Disclosure of a code of ethics and filing a Form 8-K in the event of a change or waiver of such code; and
|
•
|
A range of enhanced penalties for fraud and other violations.
|
•
|
raise the quality of capital as that banks will be better able to absorb losses on both a going concern basis; and
|
•
|
increase the risk coverage of the capital framework, specifically for trading activities, securitizations, exposures to off-balance sheet vehicles, and counterparty credit exposures arising from derivatives;
|
•
|
raise the level of minimum capital requirements;
|
•
|
establish an international leverage ratio;
|
•
|
develop capital buffers;
|
•
|
raise standards for the supervisory review process (Pillar 2) and public disclosures (Pillar 3).
|
•
|
implement in the United States the Basel III regulatory capital reforms including those that revise the definition of capital, increase minimum capital ratios, and introduce a minimum Tier 1 common equity ratio of 4.5% and a capital conservation buffer of 2.5% (for a total minimum Tier 1 common equity ratio of 7.0%) and a potential countercyclical buffer of up to 2.5%, which would be imposed by regulators at their discretion if it is determined that a period of excessive credit growth is contributing to an increase in systemic risk;
|
•
|
revise "Basel I" rules for calculating risk-weighted assets to enhance risk sensitivity;
|
•
|
modify the existing Basel II advanced approaches rules for calculating risk-weighted assets to implement Basel III;
|
•
|
comply with the Dodd-Frank Act provision prohibiting the reliance on external credit ratings.
|
•
|
our ability to originate loans and obtain deposits;
|
•
|
the fair value of our financial assets and liabilities; and
|
•
|
the average duration of our loans and securities that are collateralized by mortgages.
|
•
|
quarterly fluctuations in our operating and financial results;
|
•
|
operating results that vary from the expectations of investors;
|
•
|
changes in expectations as to our future financial performance, including financial estimates;
|
•
|
events negatively impacting the financial services industry which result in a general decline for the industry;
|
•
|
announcements of material developments affecting our operations or our dividend policy;
|
•
|
future sales of our equity securities;
|
•
|
new laws or regulations or new interpretations of existing laws or regulations applicable to our business;
|
•
|
changes in accounting standards, policies, guidance, interpretations or principles;
|
•
|
general domestic economic and market conditions; and
|
•
|
declines in bank stock prices driven by macro-economic concerns.
|
•
|
potential exposure to unknown or contingent liabilities of the target;
|
•
|
exposure to potential asset quality issues of the target;
|
•
|
difficulty and expense of integrating the operations and personnel of the target;
|
•
|
potential disruption to our business;
|
•
|
potential diversion of Management's time and attention;
|
•
|
the possible loss of key employees and customers of the target;
|
•
|
difficulty in estimating the value of the assets and liabilities of the target;
|
•
|
potential changes in banking or tax laws or regulations that may affect the target.
|
Lincoln County
|
Knox County
|
Hancock County
|
Washington County
|
Boothbay Harbor
|
Camden
|
Bar Harbor
|
Eastport
|
Damariscotta
|
Rockland Park Street
|
Blue Hill
|
Calais
|
Waldoboro
|
Rockland Union Street
|
Ellsworth
|
|
Wiscasset
|
Rockport
|
Northeast Harbor
|
Penobscot County
|
|
|
Southwest Harbor
|
Bangor
|
|
2016
|
|
2015
|
||||||||||||
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
1st Quarter
|
$
|
20.50
|
|
|
$
|
17.37
|
|
|
$
|
18.25
|
|
|
$
|
16.20
|
|
2nd Quarter
|
21.79
|
|
|
18.50
|
|
|
19.74
|
|
|
16.41
|
|
||||
3rd Quarter
|
24.66
|
|
|
20.27
|
|
|
20.00
|
|
|
17.50
|
|
||||
4th Quarter
|
33.21
|
|
|
22.53
|
|
|
22.56
|
|
|
18.61
|
|
Date Declared
|
Amount Per Share
|
|
Date Payable
|
||
March 19, 2015
|
$
|
0.210
|
|
|
April 30, 2015
|
June 17, 2015
|
$
|
0.220
|
|
|
July 31, 2015
|
September 16, 2015
|
$
|
0.220
|
|
|
October 30, 2015
|
December 17, 2015
|
$
|
0.220
|
|
|
January 29, 2016
|
March 24, 2016
|
$
|
0.220
|
|
|
April 29, 2016
|
June 23, 2016
|
$
|
0.230
|
|
|
July 29, 2016
|
September 22, 2016
|
$
|
0.230
|
|
|
October 28, 2016
|
December 22, 2016
|
$
|
0.230
|
|
|
January 31, 2017
|
December 22, 2016
|
$
|
0.120
|
|
|
January 31, 2017
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column)
|
||||
Plan category
|
|
|
|
|
|
||||
Equity compensation plans approved by security holders
|
—
|
|
|
$
|
—
|
|
|
291,290
|
|
Equity compensation plans not approved by security holders
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
—
|
|
|
$
|
—
|
|
|
291,290
|
|
|
Years ended December 31,
|
||||||||||||||||||
Dollars in thousands,
except for per share amounts
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Summary of Operations
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest Income
|
$
|
53,759
|
|
|
$
|
50,810
|
|
|
$
|
51,022
|
|
|
$
|
49,936
|
|
|
$
|
51,825
|
|
Interest Expense
|
10,812
|
|
|
9,874
|
|
|
11,425
|
|
|
12,496
|
|
|
12,938
|
|
|||||
Net Interest Income
|
42,947
|
|
|
40,936
|
|
|
39,597
|
|
|
37,440
|
|
|
38,887
|
|
|||||
Provision for Loan Losses
|
1,600
|
|
|
1,550
|
|
|
1,150
|
|
|
4,200
|
|
|
7,835
|
|
|||||
Non-Interest Income
|
12,499
|
|
|
12,230
|
|
|
11,048
|
|
|
12,087
|
|
|
11,278
|
|
|||||
Non-Interest Expense
|
29,383
|
|
|
29,896
|
|
|
30,220
|
|
|
28,937
|
|
|
26,271
|
|
|||||
Net Income
|
18,009
|
|
|
16,206
|
|
|
14,709
|
|
|
12,965
|
|
|
12,688
|
|
|||||
Per Common Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic Earnings per Share
|
$
|
1.68
|
|
|
$
|
1.52
|
|
|
$
|
1.38
|
|
|
$
|
1.20
|
|
|
$
|
1.22
|
|
Diluted Earnings per Share
|
1.66
|
|
|
1.51
|
|
|
1.37
|
|
|
1.20
|
|
|
1.22
|
|
|||||
Cash Dividends Declared per Common Share
|
1.030
|
|
|
0.870
|
|
|
0.830
|
|
|
0.785
|
|
|
0.780
|
|
|||||
Book Value per Common Share
|
15.98
|
|
|
15.58
|
|
|
15.06
|
|
|
13.69
|
|
|
14.60
|
|
|||||
Tangible Book Value per Common Share
|
13.20
|
|
|
12.78
|
|
|
12.25
|
|
|
10.83
|
|
|
14.47
|
|
|||||
Market Value per Common Share
|
33.10
|
|
|
20.47
|
|
|
18.09
|
|
|
17.42
|
|
|
16.47
|
|
|||||
Financial Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on Average Equity
1
|
10.28
|
%
|
|
9.74
|
%
|
|
9.34
|
%
|
|
8.72
|
%
|
|
8.84
|
%
|
|||||
Return on Average Tangible Equity
1,2
|
12.42
|
%
|
|
11.90
|
%
|
|
11.57
|
%
|
|
10.66
|
%
|
|
10.40
|
%
|
|||||
Return on Average Assets
1
|
1.12
|
%
|
|
1.07
|
%
|
|
0.99
|
%
|
|
0.90
|
%
|
|
0.89
|
%
|
|||||
Average Equity to Average Assets
|
10.86
|
%
|
|
11.00
|
%
|
|
10.63
|
%
|
|
10.62
|
%
|
|
10.96
|
%
|
|||||
Average Tangible Equity to Average Assets
2
|
9.00
|
%
|
|
9.01
|
%
|
|
8.58
|
%
|
|
8.49
|
%
|
|
8.96
|
%
|
|||||
Net Interest Margin Tax-Equivalent
1,2
|
3.05
|
%
|
|
3.10
|
%
|
|
3.10
|
%
|
|
3.05
|
%
|
|
3.14
|
%
|
|||||
Dividend Payout Ratio
|
61.31
|
%
|
|
57.24
|
%
|
|
60.14
|
%
|
|
65.42
|
%
|
|
63.93
|
%
|
|||||
Allowance for Loan Losses/Total Loans
|
0.95
|
%
|
|
1.00
|
%
|
|
1.13
|
%
|
|
1.31
|
%
|
|
1.44
|
%
|
|||||
Non-Performing Loans to Total Loans
|
0.73
|
%
|
|
0.75
|
%
|
|
1.15
|
%
|
|
1.86
|
%
|
|
2.20
|
%
|
|||||
Non-Performing Assets to Total Assets
|
0.48
|
%
|
|
0.57
|
%
|
|
0.97
|
%
|
|
1.44
|
%
|
|
1.89
|
%
|
|||||
Efficiency Ratio
2
|
50.43
|
%
|
|
54.26
|
%
|
|
56.86
|
%
|
|
55.44
|
%
|
|
51.01
|
%
|
|||||
At Year End
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Assets
|
$
|
1,712,875
|
|
|
$
|
1,564,810
|
|
|
$
|
1,482,131
|
|
|
$
|
1,463,963
|
|
|
$
|
1,414,999
|
|
Total Loans
|
1,071,526
|
|
|
988,638
|
|
|
917,564
|
|
|
876,367
|
|
|
869,284
|
|
|||||
Total Investment Securities
|
539,174
|
|
|
477,319
|
|
|
475,092
|
|
|
489,013
|
|
|
449,382
|
|
|||||
Total Deposits
|
1,242,957
|
|
|
1,043,189
|
|
|
1,024,819
|
|
|
1,024,399
|
|
|
958,850
|
|
|||||
Total Borrowings
|
278,901
|
|
|
337,457
|
|
|
279,916
|
|
|
279,125
|
|
|
282,905
|
|
|||||
Total Shareholders' Equity
|
172,521
|
|
|
167,498
|
|
|
161,554
|
|
|
146,098
|
|
|
156,323
|
|
|||||
|
|
|
|
|
|
|
|
|
|
High
|
|
Low
|
|||||||
Market price per common share of stock during 2016
|
|
|
|
|
|
|
|
$
|
33.21
|
|
|
$
|
22.53
|
|
|
Years ended December 31,
|
||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
||||||
Net interest income as presented
|
$
|
42,947
|
|
|
$
|
40,936
|
|
|
$
|
39,597
|
|
Effect of tax-exempt income
|
3,150
|
|
|
3,092
|
|
|
3,475
|
|
|||
Net interest income, tax equivalent
|
$
|
46,097
|
|
|
$
|
44,028
|
|
|
$
|
43,072
|
|
|
Years ended December 31,
|
||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
||||||
Non-interest expense, as presented
|
$
|
29,383
|
|
|
$
|
29,896
|
|
|
$
|
30,220
|
|
Net interest income, as presented
|
42,947
|
|
|
40,936
|
|
|
39,597
|
|
|||
Effect of tax-exempt income
|
3,150
|
|
|
3,092
|
|
|
3,475
|
|
|||
Non-interest income, as presented
|
12,499
|
|
|
12,230
|
|
|
11,048
|
|
|||
Effect of non-interest tax-exempt income
|
345
|
|
|
236
|
|
|
185
|
|
|||
Net securities gains
|
(673
|
)
|
|
(1,399
|
)
|
|
(1,155
|
)
|
|||
Adjusted net interest income plus non-interest income
|
$
|
58,268
|
|
|
$
|
55,095
|
|
|
$
|
53,150
|
|
Non-GAAP efficiency ratio
|
50.43
|
%
|
|
54.26
|
%
|
|
56.86
|
%
|
|||
GAAP efficiency ratio
|
52.99
|
%
|
|
56.23
|
%
|
|
59.67
|
%
|
|
Years ended December 31,
|
||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
||||||
Average shareholders' equity as presented
|
$
|
175,119
|
|
|
$
|
166,319
|
|
|
$
|
157,465
|
|
Less intangible assets (average)
|
(30,087
|
)
|
|
(30,131
|
)
|
|
(30,338
|
)
|
|||
Average tangible common shareholders' equity
|
$
|
145,032
|
|
|
$
|
136,188
|
|
|
$
|
127,127
|
|
Year ended December 31, 2015 compared to 2014
|
|
|
|
|
|||||||||||
Dollars in thousands
|
Volume
|
|
Rate
|
|
Rate/Volume
1
|
|
Total
|
||||||||
Interest on earning assets
|
|
|
|
|
|
|
|
||||||||
Interest-bearing deposits
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
14
|
|
Investment securities
|
(1,401
|
)
|
|
(774
|
)
|
|
56
|
|
|
(2,119
|
)
|
||||
Loans held for sale
|
6
|
|
|
(1
|
)
|
|
—
|
|
|
5
|
|
||||
Loans
|
2,429
|
|
|
(865
|
)
|
|
(59
|
)
|
|
1,505
|
|
||||
Total interest income
|
1,049
|
|
|
(1,640
|
)
|
|
(4
|
)
|
|
(595
|
)
|
||||
Interest expense
|
|
|
|
|
|
|
|
|
|||||||
Deposits
|
(113
|
)
|
|
(1,717
|
)
|
|
28
|
|
|
(1,802
|
)
|
||||
Borrowings
|
417
|
|
|
(151
|
)
|
|
(15
|
)
|
|
251
|
|
||||
Total interest expense
|
304
|
|
|
(1,868
|
)
|
|
13
|
|
|
(1,551
|
)
|
||||
Change in net interest income
|
$
|
745
|
|
|
$
|
228
|
|
|
$
|
(17
|
)
|
|
$
|
956
|
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||
Dollars in thousands
|
Amount of interest
|
|
Average Yield/Rate
|
|
Amount of interest
|
|
Average Yield/Rate
|
|
Amount of interest
|
|
Average Yield/Rate
|
|||||||||
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits
|
$
|
22
|
|
|
0.51
|
%
|
|
$
|
19
|
|
|
0.25
|
%
|
|
$
|
5
|
|
|
0.27
|
%
|
Investment securities
|
16,530
|
|
|
3.42
|
%
|
|
16,952
|
|
|
3.68
|
%
|
|
19,071
|
|
|
3.84
|
%
|
|||
Loans held for sale
|
29
|
|
|
3.95
|
%
|
|
17
|
|
|
3.85
|
%
|
|
12
|
|
|
4.07
|
%
|
|||
Loans
|
40,328
|
|
|
3.94
|
%
|
|
36,914
|
|
|
3.87
|
%
|
|
35,409
|
|
|
3.97
|
%
|
|||
Total interest-earning assets
|
56,909
|
|
|
3.76
|
%
|
|
53,902
|
|
|
3.79
|
%
|
|
54,497
|
|
|
3.92
|
%
|
|||
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits
|
6,028
|
|
|
0.61
|
%
|
|
5,285
|
|
|
0.57
|
%
|
|
7,087
|
|
|
0.75
|
%
|
|||
Borrowings
|
4,784
|
|
|
1.62
|
%
|
|
4,589
|
|
|
1.59
|
%
|
|
4,338
|
|
|
1.64
|
%
|
|||
Total interest-bearing liabilities
|
10,812
|
|
|
0.84
|
%
|
|
9,874
|
|
|
0.81
|
%
|
|
11,425
|
|
|
0.95
|
%
|
|||
Net interest income
|
$
|
46,097
|
|
|
|
|
|
$
|
44,028
|
|
|
|
|
|
$
|
43,072
|
|
|
|
|
Interest rate spread
|
|
|
2.91
|
%
|
|
|
|
2.98
|
%
|
|
|
|
2.97
|
%
|
||||||
Net interest margin
|
|
|
3.05
|
%
|
|
|
|
3.10
|
%
|
|
|
|
3.10
|
%
|
|
Years ended December 31,
|
||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
||||||
Assets
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
18,742
|
|
|
$
|
15,446
|
|
|
$
|
15,674
|
|
Interest-bearing deposits in other banks
|
4,302
|
|
|
7,573
|
|
|
1,883
|
|
|||
Securities available for sale
|
251,714
|
|
|
192,330
|
|
|
261,155
|
|
|||
Securities to be held to maturity
|
216,640
|
|
|
254,396
|
|
|
221,938
|
|
|||
Restricted equity securities, at cost
|
14,327
|
|
|
13,757
|
|
|
13,912
|
|
|||
Loans held for sale (fair value approximates cost)
|
734
|
|
|
441
|
|
|
295
|
|
|||
Loans
|
1,024,777
|
|
|
953,396
|
|
|
892,189
|
|
|||
Allowance for loan losses
|
(10,229
|
)
|
|
(9,997
|
)
|
|
(11,659
|
)
|
|||
Net loans
|
1,014,548
|
|
|
943,399
|
|
|
880,530
|
|
|||
Accrued interest receivable
|
5,213
|
|
|
4,949
|
|
|
5,071
|
|
|||
Premises and equipment, net
|
21,475
|
|
|
22,097
|
|
|
22,600
|
|
|||
Other real estate owned
|
1,171
|
|
|
2,275
|
|
|
4,663
|
|
|||
Goodwill
|
29,805
|
|
|
29,805
|
|
|
29,805
|
|
|||
Other assets
|
33,315
|
|
|
25,120
|
|
|
24,409
|
|
|||
Total Assets
|
$
|
1,611,986
|
|
|
$
|
1,511,588
|
|
|
$
|
1,481,935
|
|
Liabilities & Shareholders' Equity
|
|
|
|
|
|
|
|
|
|||
Demand deposits
|
$
|
132,726
|
|
|
$
|
116,151
|
|
|
$
|
106,609
|
|
NOW deposits
|
259,462
|
|
|
220,815
|
|
|
178,335
|
|
|||
Money market deposits
|
82,563
|
|
|
99,507
|
|
|
94,017
|
|
|||
Savings deposits
|
210,540
|
|
|
187,379
|
|
|
154,938
|
|
|||
Certificates of deposit
|
441,341
|
|
|
418,092
|
|
|
513,461
|
|
|||
Total deposits
|
1,126,632
|
|
|
1,041,944
|
|
|
1,047,360
|
|
|||
Borrowed funds – short term
|
158,774
|
|
|
135,220
|
|
|
173,905
|
|
|||
Borrowed funds – long term
|
136,611
|
|
|
154,199
|
|
|
90,141
|
|
|||
Dividends payable
|
943
|
|
|
1,103
|
|
|
1,014
|
|
|||
Other liabilities
|
13,907
|
|
|
12,803
|
|
|
12,050
|
|
|||
Total Liabilities
|
1,436,867
|
|
|
1,345,269
|
|
|
1,324,470
|
|
|||
Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|||
Common stock
|
108
|
|
|
107
|
|
|
107
|
|
|||
Additional paid-in capital
|
60,262
|
|
|
59,458
|
|
|
58,792
|
|
|||
Retained earnings
|
112,405
|
|
|
105,009
|
|
|
98,303
|
|
|||
Net unrealized gain on securities available for sale
|
2,525
|
|
|
1,950
|
|
|
89
|
|
|||
Net unrealized gain on cash flow hedging derivative instruments
|
100
|
|
|
—
|
|
|
—
|
|
|||
Net unrealized loss on securities transferred from available for sale to held to maturity
|
(125
|
)
|
|
(80
|
)
|
|
(12
|
)
|
|||
Net unrealized loss on postretirement benefit costs
|
(156
|
)
|
|
(125
|
)
|
|
186
|
|
|||
Total Shareholders' Equity
|
175,119
|
|
|
166,319
|
|
|
157,465
|
|
|||
Total Liabilities & Shareholders' Equity
|
$
|
1,611,986
|
|
|
$
|
1,511,588
|
|
|
$
|
1,481,935
|
|
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
||||||
Securities available for sale
|
|
|
|
|
|
||||||
Mortgage-backed securities
|
$
|
280,604
|
|
|
$
|
195,110
|
|
|
$
|
151,855
|
|
State and political subdivisions
|
16,482
|
|
|
24,506
|
|
|
30,855
|
|
|||
Other equity securities
|
3,330
|
|
|
3,423
|
|
|
2,551
|
|
|||
|
300,416
|
|
|
223,039
|
|
|
185,261
|
|
|||
Securities to be held to maturity
|
|
|
|
|
|
|
|
|
|||
U.S. Government sponsored agencies
|
11,943
|
|
|
71,000
|
|
|
92,341
|
|
|||
Mortgage-backed securities
|
31,201
|
|
|
42,193
|
|
|
57,003
|
|
|||
State and political subdivisions
|
179,384
|
|
|
122,530
|
|
|
126,275
|
|
|||
Corporate securities
|
4,300
|
|
|
4,300
|
|
|
300
|
|
|||
|
226,828
|
|
|
240,023
|
|
|
275,919
|
|
|||
Restricted equity securities
|
|
|
|
|
|
|
|||||
Federal Home Loan Bank Stock
|
10,893
|
|
|
13,220
|
|
|
12,875
|
|
|||
Federal Reserve Bank Stock
|
1,037
|
|
|
1,037
|
|
|
1,037
|
|
|||
|
11,930
|
|
|
14,257
|
|
|
13,912
|
|
|||
Total securities
|
$
|
539,174
|
|
|
$
|
477,319
|
|
|
$
|
475,092
|
|
|
Available For Sale
|
|
Held to Maturity
|
||||||||||
Dollars in thousands
|
Fair Value
|
|
Yield to maturity
|
|
Amortized Cost
|
|
Yield to maturity
|
||||||
U.S. Government Sponsored Agencies
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
$
|
—
|
|
|
0.00
|
%
|
|
$
|
—
|
|
|
0.00
|
%
|
Due in 1 to 5 years
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
||
Due in 5 to 10 years
|
—
|
|
|
0.00
|
%
|
|
4,167
|
|
|
3.03
|
%
|
||
Due after 10 years
|
—
|
|
|
0.00
|
%
|
|
7,776
|
|
|
3.34
|
%
|
||
Total
|
—
|
|
|
0.00
|
%
|
|
11,943
|
|
|
3.23
|
%
|
||
Mortgage-Backed Securities
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
253
|
|
|
2.41
|
%
|
|
6
|
|
|
0.16
|
%
|
||
Due in 1 to 5 years
|
1,734
|
|
|
2.88
|
%
|
|
5,584
|
|
|
2.41
|
%
|
||
Due in 5 to 10 years
|
19,236
|
|
|
2.93
|
%
|
|
9,601
|
|
|
3.01
|
%
|
||
Due after 10 years
|
259,381
|
|
|
1.93
|
%
|
|
16,010
|
|
|
3.92
|
%
|
||
Total
|
280,604
|
|
|
2.01
|
%
|
|
31,201
|
|
|
3.37
|
%
|
||
State & Political Subdivisions
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
—
|
|
|
0.00
|
%
|
|
600
|
|
|
6.43
|
%
|
||
Due in 1 to 5 years
|
564
|
|
|
6.14
|
%
|
|
7,867
|
|
|
6.19
|
%
|
||
Due in 5 to 10 years
|
2,269
|
|
|
6.21
|
%
|
|
23,820
|
|
|
5.82
|
%
|
||
Due after 10 years
|
13,649
|
|
|
5.63
|
%
|
|
147,097
|
|
|
4.61
|
%
|
||
Total
|
16,482
|
|
|
5.73
|
%
|
|
179,384
|
|
|
4.85
|
%
|
||
Corporate Securities
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
—
|
|
|
0.00
|
%
|
|
300
|
|
|
1.00
|
%
|
||
Due in 1 to 5 years
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
||
Due in 5 to 10 years
|
—
|
|
|
0.00
|
%
|
|
4,000
|
|
|
5.50
|
%
|
||
Due after 10 years
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
||
Total
|
—
|
|
|
0.00
|
%
|
|
4,300
|
|
|
5.19
|
%
|
||
Equity Securities
|
3,330
|
|
|
2.22
|
%
|
|
—
|
|
|
—
|
|
||
|
$
|
300,416
|
|
|
2.21
|
%
|
|
$
|
226,828
|
|
|
4.56
|
%
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
||||||||||||
Dollars in thousands
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
||||||||||||
U.S. Government-sponsored agencies
|
$
|
6,642
|
|
|
$
|
(233
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,642
|
|
|
$
|
(233
|
)
|
Mortgage-backed securities
|
197,528
|
|
|
(3,090
|
)
|
|
2,905
|
|
|
(184
|
)
|
|
200,433
|
|
|
(3,274
|
)
|
||||||
State and political subdivisions
|
72,348
|
|
|
(4,060
|
)
|
|
—
|
|
|
—
|
|
|
72,348
|
|
|
(4,060
|
)
|
||||||
Other equity securities
|
—
|
|
|
—
|
|
|
128
|
|
|
(7
|
)
|
|
128
|
|
|
(7
|
)
|
||||||
|
$
|
276,518
|
|
|
$
|
(7,383
|
)
|
|
$
|
3,033
|
|
|
$
|
(191
|
)
|
|
$
|
279,551
|
|
|
$
|
(7,574
|
)
|
|
As of December 31,
|
|||||||||||||||||||||||||||||||||
Dollars
in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Real estate
|
$
|
302,506
|
|
|
28.2
|
%
|
|
$
|
269,462
|
|
|
27.3
|
%
|
|
$
|
242,311
|
|
|
26.4
|
%
|
|
$
|
245,943
|
|
|
28.2
|
%
|
|
$
|
251,335
|
|
|
28.9
|
%
|
Construction
|
25,406
|
|
|
2.4
|
%
|
|
24,881
|
|
|
2.5
|
%
|
|
30,932
|
|
|
3.4
|
%
|
|
20,382
|
|
|
2.3
|
%
|
|
22,417
|
|
|
2.6
|
%
|
|||||
Other
|
150,769
|
|
|
14.1
|
%
|
|
128,341
|
|
|
13.0
|
%
|
|
104,531
|
|
|
11.4
|
%
|
|
95,289
|
|
|
10.9
|
%
|
|
81,183
|
|
|
9.3
|
%
|
|||||
Municipal
|
27,056
|
|
|
2.5
|
%
|
|
19,751
|
|
|
2.0
|
%
|
|
20,424
|
|
|
2.2
|
%
|
|
19,117
|
|
|
2.2
|
%
|
|
14,704
|
|
|
1.7
|
%
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Term
|
411,469
|
|
|
38.4
|
%
|
|
403,030
|
|
|
40.7
|
%
|
|
384,032
|
|
|
41.9
|
%
|
|
377,218
|
|
|
43.0
|
%
|
|
379,447
|
|
|
43.7
|
%
|
|||||
Construction
|
18,303
|
|
|
1.7
|
%
|
|
8,451
|
|
|
0.9
|
%
|
|
12,160
|
|
|
1.3
|
%
|
|
11,803
|
|
|
1.3
|
%
|
|
6,459
|
|
|
0.7
|
%
|
|||||
Home equity line of credit
|
110,907
|
|
|
10.4
|
%
|
|
110,202
|
|
|
11.1
|
%
|
|
103,521
|
|
|
11.3
|
%
|
|
91,549
|
|
|
10.4
|
%
|
|
99,082
|
|
|
11.4
|
%
|
|||||
Consumer
|
25,110
|
|
|
2.3
|
%
|
|
24,520
|
|
|
2.5
|
%
|
|
19,653
|
|
|
2.1
|
%
|
|
15,066
|
|
|
1.7
|
%
|
|
14,657
|
|
|
1.7
|
%
|
|||||
Total loans
|
$
|
1,071,526
|
|
|
100.0
|
%
|
|
$
|
988,638
|
|
|
100.0
|
%
|
|
$
|
917,564
|
|
|
100.0
|
%
|
|
$
|
876,367
|
|
|
100.0
|
%
|
|
$
|
869,284
|
|
|
100.0
|
%
|
Dollars in thousands
|
< 1 Year
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
> 10 Years
|
|
Total
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
1,499
|
|
|
$
|
10,743
|
|
|
$
|
26,248
|
|
|
$
|
264,016
|
|
|
$
|
302,506
|
|
Construction
|
—
|
|
|
5,989
|
|
|
2,128
|
|
|
17,289
|
|
|
25,406
|
|
|||||
Other
|
3,466
|
|
|
39,493
|
|
|
33,952
|
|
|
73,858
|
|
|
150,769
|
|
|||||
Municipal
|
—
|
|
|
7,056
|
|
|
10,332
|
|
|
9,668
|
|
|
27,056
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
1
|
|
|
5,486
|
|
|
11,714
|
|
|
394,268
|
|
|
411,469
|
|
|||||
Construction
|
70
|
|
|
1,042
|
|
|
54
|
|
|
17,137
|
|
|
18,303
|
|
|||||
Home equity line of credit
|
100
|
|
|
396
|
|
|
1,750
|
|
|
108,661
|
|
|
110,907
|
|
|||||
Consumer
|
7,128
|
|
|
4,943
|
|
|
2,959
|
|
|
10,080
|
|
|
25,110
|
|
|||||
Total loans
|
$
|
12,264
|
|
|
$
|
75,148
|
|
|
$
|
89,137
|
|
|
$
|
894,977
|
|
|
$
|
1,071,526
|
|
|
Fixed-Rate
|
|
Adjustable-Rate
|
|
Total
|
|||||||||||||||
Dollars in thousands
|
Amount
|
|
% of total
|
|
Amount
|
|
% of total
|
|
Amount
|
|
% of total
|
|||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Real estate
|
$
|
32,731
|
|
|
3.1
|
%
|
|
$
|
269,775
|
|
|
25.1
|
%
|
|
$
|
302,506
|
|
|
28.2
|
%
|
Construction
|
5,979
|
|
|
0.6
|
%
|
|
19,427
|
|
|
1.8
|
%
|
|
25,406
|
|
|
2.4
|
%
|
|||
Other
|
62,660
|
|
|
5.8
|
%
|
|
88,109
|
|
|
8.3
|
%
|
|
150,769
|
|
|
14.1
|
%
|
|||
Municipal
|
25,345
|
|
|
2.3
|
%
|
|
1,711
|
|
|
0.2
|
%
|
|
27,056
|
|
|
2.5
|
%
|
|||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Term
|
287,397
|
|
|
26.8
|
%
|
|
124,072
|
|
|
11.6
|
%
|
|
411,469
|
|
|
38.4
|
%
|
|||
Construction
|
17,735
|
|
|
1.6
|
%
|
|
568
|
|
|
0.1
|
%
|
|
18,303
|
|
|
1.7
|
%
|
|||
Home equity line of credit
|
723
|
|
|
0.1
|
%
|
|
110,184
|
|
|
10.3
|
%
|
|
110,907
|
|
|
10.4
|
%
|
|||
Consumer
|
19,434
|
|
|
1.8
|
%
|
|
5,676
|
|
|
0.5
|
%
|
|
25,110
|
|
|
2.3
|
%
|
|||
Total loans
|
$
|
452,004
|
|
|
42.1
|
%
|
|
$
|
619,522
|
|
|
57.9
|
%
|
|
$
|
1,071,526
|
|
|
100.0
|
%
|
|
As of December 31,
|
|||||||||||||||||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Real estate
|
$
|
3,988
|
|
|
28.2
|
%
|
|
$
|
3,120
|
|
|
27.3
|
%
|
|
$
|
3,532
|
|
|
26.4
|
%
|
|
$
|
4,602
|
|
|
28.2
|
%
|
|
$
|
5,865
|
|
|
28.9
|
%
|
Construction
|
396
|
|
|
2.4
|
%
|
|
580
|
|
|
2.5
|
%
|
|
823
|
|
|
3.4
|
%
|
|
575
|
|
|
2.3
|
%
|
|
1,359
|
|
|
2.6
|
%
|
|||||
Other
|
1,780
|
|
|
14.1
|
%
|
|
1,452
|
|
|
13.0
|
%
|
|
1,505
|
|
|
11.4
|
%
|
|
2,276
|
|
|
10.9
|
%
|
|
2,050
|
|
|
9.3
|
%
|
|||||
Municipal
|
18
|
|
|
2.5
|
%
|
|
17
|
|
|
2.0
|
%
|
|
15
|
|
|
2.2
|
%
|
|
15
|
|
|
2.2
|
%
|
|
18
|
|
|
1.7
|
%
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Term
|
1,288
|
|
|
38.4
|
%
|
|
1,391
|
|
|
40.7
|
%
|
|
1,185
|
|
|
41.9
|
%
|
|
1,099
|
|
|
43.0
|
%
|
|
1,109
|
|
|
43.7
|
%
|
|||||
Construction
|
44
|
|
|
1.7
|
%
|
|
24
|
|
|
0.9
|
%
|
|
20
|
|
|
1.3
|
%
|
|
21
|
|
|
1.3
|
%
|
|
11
|
|
|
0.7
|
%
|
|||||
Home equity line of credit
|
807
|
|
|
10.4
|
%
|
|
893
|
|
|
11.1
|
%
|
|
1,060
|
|
|
11.3
|
%
|
|
675
|
|
|
10.4
|
%
|
|
654
|
|
|
11.4
|
%
|
|||||
Consumer
|
559
|
|
|
2.3
|
%
|
|
566
|
|
|
2.5
|
%
|
|
542
|
|
|
2.1
|
%
|
|
573
|
|
|
1.7
|
%
|
|
592
|
|
|
1.7
|
%
|
|||||
Unallocated
|
1,258
|
|
|
—
|
%
|
|
1,873
|
|
|
—
|
%
|
|
1,662
|
|
|
—
|
%
|
|
1,678
|
|
|
—
|
%
|
|
842
|
|
|
—
|
%
|
|||||
Total
|
$
|
10,138
|
|
|
100.0
|
%
|
|
$
|
9,916
|
|
|
100.0
|
%
|
|
$
|
10,344
|
|
|
100.0
|
%
|
|
$
|
11,514
|
|
|
100.0
|
%
|
|
$
|
12,500
|
|
|
100.0
|
%
|
Dollars in thousands
|
Specific Reserves on Loans Evaluated Individually for Impairment
|
|
General Reserves on Loans Based on Historical Loss Experience
|
|
Reserves for Qualitative Factors
|
|
Unallocated Reserves
|
|
Total Reserves
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
505
|
|
|
$
|
1,471
|
|
|
$
|
2,012
|
|
|
$
|
—
|
|
|
$
|
3,988
|
|
Construction
|
100
|
|
|
125
|
|
|
171
|
|
|
—
|
|
|
396
|
|
|||||
Other
|
39
|
|
|
735
|
|
|
1,006
|
|
|
—
|
|
|
1,780
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
304
|
|
|
563
|
|
|
421
|
|
|
—
|
|
|
1,288
|
|
|||||
Construction
|
—
|
|
|
25
|
|
|
19
|
|
|
—
|
|
|
44
|
|
|||||
Home equity line of credit
|
26
|
|
|
444
|
|
|
337
|
|
|
—
|
|
|
807
|
|
|||||
Consumer
|
—
|
|
|
328
|
|
|
231
|
|
|
—
|
|
|
559
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,258
|
|
|
1,258
|
|
|||||
|
$
|
974
|
|
|
$
|
3,691
|
|
|
$
|
4,215
|
|
|
$
|
1,258
|
|
|
$
|
10,138
|
|
|
As of December 31,
|
||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Balance at beginning of year
|
$
|
9,916
|
|
|
$
|
10,344
|
|
|
$
|
11,514
|
|
|
$
|
12,500
|
|
|
$
|
13,000
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
294
|
|
|
280
|
|
|
1,205
|
|
|
150
|
|
|
1,394
|
|
|||||
Construction
|
75
|
|
|
9
|
|
|
—
|
|
|
963
|
|
|
928
|
|
|||||
Other
|
376
|
|
|
732
|
|
|
989
|
|
|
2,583
|
|
|
3,215
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
379
|
|
|
420
|
|
|
699
|
|
|
1,118
|
|
|
1,911
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
389
|
|
|||||
Home equity line of credit
|
147
|
|
|
582
|
|
|
153
|
|
|
611
|
|
|
688
|
|
|||||
Consumer
|
450
|
|
|
350
|
|
|
449
|
|
|
430
|
|
|
555
|
|
|||||
Total
|
1,721
|
|
|
2,373
|
|
|
3,495
|
|
|
5,855
|
|
|
9,080
|
|
|||||
Recoveries on loans previously charged off
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
—
|
|
|
2
|
|
|
144
|
|
|
—
|
|
|
13
|
|
|||||
Construction
|
8
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
246
|
|
|||||
Other
|
129
|
|
|
88
|
|
|
758
|
|
|
359
|
|
|
113
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
93
|
|
|
152
|
|
|
36
|
|
|
103
|
|
|
110
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
54
|
|
|||||
Home equity line of credit
|
5
|
|
|
31
|
|
|
16
|
|
|
24
|
|
|
1
|
|
|||||
Consumer
|
108
|
|
|
121
|
|
|
196
|
|
|
183
|
|
|
208
|
|
|||||
Total
|
343
|
|
|
395
|
|
|
1,175
|
|
|
669
|
|
|
745
|
|
|||||
Net loans charged off
|
1,378
|
|
|
1,978
|
|
|
2,320
|
|
|
5,186
|
|
|
8,335
|
|
|||||
Provision for loan losses
|
1,600
|
|
|
1,550
|
|
|
1,150
|
|
|
4,200
|
|
|
7,835
|
|
|||||
Balance at end of period
|
$
|
10,138
|
|
|
$
|
9,916
|
|
|
$
|
10,344
|
|
|
$
|
11,514
|
|
|
$
|
12,500
|
|
Ratio of net loans charged off to average loans outstanding
|
0.13
|
%
|
|
0.21
|
%
|
|
0.26
|
%
|
|
0.60
|
%
|
|
0.95
|
%
|
|||||
Ratio of allowance for loan losses to total loans outstanding
|
0.95
|
%
|
|
1.00
|
%
|
|
1.13
|
%
|
|
1.31
|
%
|
|
1.44
|
%
|
|
As of December 31,
|
||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
1,907
|
|
|
$
|
915
|
|
|
$
|
2,088
|
|
|
$
|
2,457
|
|
|
$
|
4,603
|
|
Construction
|
—
|
|
|
238
|
|
|
208
|
|
|
—
|
|
|
101
|
|
|||||
Other
|
964
|
|
|
66
|
|
|
935
|
|
|
4,370
|
|
|
3,459
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
4,060
|
|
|
5,260
|
|
|
6,421
|
|
|
8,484
|
|
|
10,333
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
843
|
|
|
893
|
|
|
832
|
|
|
1,007
|
|
|
654
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|||||
Total non-performing loans
|
$
|
7,774
|
|
|
$
|
7,372
|
|
|
$
|
10,510
|
|
|
$
|
16,318
|
|
|
$
|
19,150
|
|
•
|
The borrower demonstrates financial difficulty; common indicators include past due status with bank obligations, substandard credit bureau reports, or an inability to refinance with another lender, and
|
•
|
The Bank has granted a concession; common concession types include maturity date extension, interest rate adjustments to below market pricing, and deferment of payments.
|
Balance in Thousands of Dollars
|
Number of Loans
|
|
Aggregate Balance
|
|||
Total at December 31, 2014
|
94
|
|
|
$
|
27,214
|
|
Added in 2015
|
2
|
|
|
218
|
|
|
Removed in 2015
|
(12
|
)
|
|
(2,142
|
)
|
|
Repayments in 2015
|
—
|
|
|
(1,367
|
)
|
|
Total at December 31, 2015
|
84
|
|
|
$
|
23,923
|
|
Added in 2016
|
—
|
|
|
—
|
|
|
Removed in 2016
|
(13
|
)
|
|
(1,433
|
)
|
|
Repayments in 2016
|
—
|
|
|
(964
|
)
|
|
Total at December 31, 2016
|
71
|
|
|
$
|
21,526
|
|
In thousands of dollars
|
Performing
As Modified
|
|
30+ Days Past Due
and Accruing
|
|
On
Nonaccrual
|
|
All
TDRs
|
||||||||
Commercial
|
|
|
|
|
|
|
|
||||||||
Real estate
|
$
|
8,115
|
|
|
$
|
—
|
|
|
$
|
822
|
|
|
$
|
8,937
|
|
Construction
|
763
|
|
|
—
|
|
|
—
|
|
|
763
|
|
||||
Other
|
779
|
|
|
—
|
|
|
—
|
|
|
779
|
|
||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential
|
|
|
|
|
|
|
|
||||||||
Term
|
8,901
|
|
|
709
|
|
|
893
|
|
|
10,503
|
|
||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Home equity line of credit
|
377
|
|
|
167
|
|
|
—
|
|
|
544
|
|
||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
$
|
18,935
|
|
|
$
|
876
|
|
|
$
|
1,715
|
|
|
$
|
21,526
|
|
Percent of balance
|
87.9
|
%
|
|
4.1
|
%
|
|
8.0
|
%
|
|
100.0
|
%
|
||||
Number of loans
|
57
|
|
|
5
|
|
|
9
|
|
|
71
|
|
||||
Associated specific reserve
|
$
|
448
|
|
|
$
|
10
|
|
|
$
|
280
|
|
|
$
|
738
|
|
|
As of December 31,
|
||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
10,021
|
|
|
$
|
10,717
|
|
|
$
|
13,304
|
|
|
$
|
14,935
|
|
|
$
|
15,774
|
|
Construction
|
763
|
|
|
1,026
|
|
|
1,380
|
|
|
1,284
|
|
|
3,354
|
|
|||||
Other
|
1,743
|
|
|
1,234
|
|
|
2,942
|
|
|
6,698
|
|
|
5,861
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
13,669
|
|
|
15,088
|
|
|
16,123
|
|
|
17,786
|
|
|
19,444
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,387
|
|
|
1,466
|
|
|
2,087
|
|
|
1,648
|
|
|
1,311
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
27,583
|
|
|
$
|
29,531
|
|
|
$
|
35,862
|
|
|
$
|
42,351
|
|
|
$
|
45,744
|
|
|
As of December 31,
|
||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
3,476
|
|
|
$
|
884
|
|
|
$
|
860
|
|
|
$
|
1,086
|
|
|
$
|
4,898
|
|
Construction
|
—
|
|
|
273
|
|
|
249
|
|
|
—
|
|
|
64
|
|
|||||
Other
|
1,031
|
|
|
328
|
|
|
860
|
|
|
3,469
|
|
|
3,182
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
6,403
|
|
|
5,187
|
|
|
7,003
|
|
|
9,144
|
|
|
12,784
|
|
|||||
Construction
|
—
|
|
|
368
|
|
|
—
|
|
|
47
|
|
|
188
|
|
|||||
Home equity line of credit
|
1,564
|
|
|
1,108
|
|
|
2,122
|
|
|
1,719
|
|
|
1,699
|
|
|||||
Consumer
|
184
|
|
|
139
|
|
|
769
|
|
|
527
|
|
|
216
|
|
|||||
Total
|
$
|
12,658
|
|
|
$
|
8,287
|
|
|
$
|
11,863
|
|
|
$
|
15,992
|
|
|
$
|
23,167
|
|
Loans 30-89 days past due to total loans
|
0.65
|
%
|
|
0.46
|
%
|
|
0.38
|
%
|
|
0.46
|
%
|
|
0.92
|
%
|
|||||
Loans 90+ days past due and accruing to total loans
|
0.07
|
%
|
|
0.01
|
%
|
|
0.02
|
%
|
|
0.12
|
%
|
|
0.12
|
%
|
|||||
Loans 90+ days past due on non-accrual to total loans
|
0.46
|
%
|
|
0.37
|
%
|
|
0.89
|
%
|
|
1.24
|
%
|
|
1.63
|
%
|
|||||
Total past due loans to total loans
|
1.18
|
%
|
|
0.84
|
%
|
|
1.29
|
%
|
|
1.82
|
%
|
|
2.67
|
%
|
|
As of December 31,
|
||||||||||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Carrying Value
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
145
|
|
|
$
|
394
|
|
|
$
|
—
|
|
Construction
|
28
|
|
|
28
|
|
|
151
|
|
|
295
|
|
|
3,406
|
|
|||||
Other
|
170
|
|
|
706
|
|
|
888
|
|
|
531
|
|
|
1,617
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
382
|
|
|
960
|
|
|
3,255
|
|
|
3,917
|
|
|
2,943
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
580
|
|
|
$
|
1,694
|
|
|
$
|
4,439
|
|
|
$
|
5,137
|
|
|
$
|
7,966
|
|
Related Allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75
|
|
|
$
|
74
|
|
|
$
|
—
|
|
Construction
|
11
|
|
|
11
|
|
|
17
|
|
|
8
|
|
|
—
|
|
|||||
Other
|
127
|
|
|
77
|
|
|
170
|
|
|
7
|
|
|
158
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
67
|
|
|
74
|
|
|
392
|
|
|
241
|
|
|
215
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
205
|
|
|
$
|
162
|
|
|
$
|
654
|
|
|
$
|
330
|
|
|
$
|
373
|
|
Net Value
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
70
|
|
|
$
|
320
|
|
|
$
|
—
|
|
Construction
|
17
|
|
|
17
|
|
|
134
|
|
|
287
|
|
|
3,406
|
|
|||||
Other
|
43
|
|
|
629
|
|
|
718
|
|
|
524
|
|
|
1,459
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
315
|
|
|
886
|
|
|
2,863
|
|
|
3,676
|
|
|
2,728
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
375
|
|
|
$
|
1,532
|
|
|
$
|
3,785
|
|
|
$
|
4,807
|
|
|
$
|
7,593
|
|
|
Years ended December 31,
|
|
% change
|
|||||||||||
Dollars in thousands
|
2016
|
|
2015
|
|
2014
|
|
2016 vs. 2015
|
|||||||
Demand deposits
|
$
|
132,726
|
|
|
$
|
116,151
|
|
|
$
|
106,609
|
|
|
14.27
|
%
|
NOW accounts
|
259,462
|
|
|
220,815
|
|
|
178,335
|
|
|
17.50
|
%
|
|||
Money market accounts
|
82,563
|
|
|
99,507
|
|
|
94,017
|
|
|
(17.03
|
)%
|
|||
Savings
|
210,540
|
|
|
187,379
|
|
|
154,938
|
|
|
12.36
|
%
|
|||
Certificates of deposit
|
441,341
|
|
|
418,092
|
|
|
513,461
|
|
|
5.56
|
%
|
|||
Total deposits
|
$
|
1,126,632
|
|
|
$
|
1,041,944
|
|
|
$
|
1,047,360
|
|
|
8.13
|
%
|
|
Years ended December 31,
|
|||||||
|
2016
|
|
2015
|
|
2014
|
|||
NOW
|
0.44
|
%
|
|
0.33
|
%
|
|
0.28
|
%
|
Money market
|
0.28
|
%
|
|
0.28
|
%
|
|
0.29
|
%
|
Savings
|
0.23
|
%
|
|
0.22
|
%
|
|
0.20
|
%
|
Certificates of deposit
|
0.96
|
%
|
|
0.92
|
%
|
|
1.17
|
%
|
Total interest-bearing deposits
|
0.61
|
%
|
|
0.57
|
%
|
|
0.75
|
%
|
|
As of December 31,
|
||||||
Dollars in thousands
|
2016
|
|
2015
|
||||
Within 3 Months
|
$
|
159,791
|
|
|
$
|
90,725
|
|
3 Months through 6 months
|
7,481
|
|
|
18,670
|
|
||
6 months through 12 months
|
21,452
|
|
|
24,284
|
|
||
Over 12 months
|
92,781
|
|
|
78,774
|
|
||
Total
|
$
|
281,505
|
|
|
$
|
212,453
|
|
Dividend reinvestment plan
|
10,889
|
|
Employee stock program
|
14,511
|
|
Net restricted stock grants
|
21,847
|
|
Total
|
47,247
|
|
As of December 31, 2016
|
Leverage
|
|
Tier 1
|
|
Common Equity Tier 1
|
|
Total Risk-Based
|
|
||||
Bank
|
8.63
|
|
%
|
14.50
|
|
%
|
14.50
|
|
%
|
15.55
|
|
%
|
Company
|
8.71
|
|
%
|
14.64
|
|
%
|
14.64
|
|
%
|
15.69
|
|
%
|
Adequately capitalized ratio
|
4.00
|
|
%
|
6.00
|
|
%
|
4.50
|
|
%
|
8.00
|
|
%
|
Adequately capitalized ratio plus capital conservation buffer
|
4.00
|
|
%
|
8.50
|
|
%
|
7.00
|
|
%
|
10.50
|
|
%
|
Well capitalized ratio (Bank only)
|
5.00
|
|
%
|
8.00
|
|
%
|
6.50
|
|
%
|
10.00
|
|
%
|
As of December 31, 2015
|
Leverage
|
|
Tier 1
|
|
Common Equity Tier 1
|
|
Total Risk-Based
|
|
||||
Bank
|
8.82
|
|
%
|
14.45
|
|
%
|
14.45
|
|
%
|
15.53
|
|
%
|
Company
|
8.81
|
|
%
|
14.70
|
|
%
|
14.70
|
|
%
|
15.78
|
|
%
|
Adequately capitalized ratio
|
4.00
|
|
%
|
6.00
|
|
%
|
4.50
|
|
%
|
8.00
|
|
%
|
Adequately capitalized ratio plus capital conservation buffer
|
4.00
|
|
%
|
8.50
|
|
%
|
7.00
|
|
%
|
10.50
|
|
%
|
Well capitalized ratio (Bank only)
|
5.00
|
|
%
|
8.00
|
|
%
|
6.50
|
|
%
|
10.00
|
|
%
|
Dollars in thousands
|
Total
|
|
Less than
1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
Borrowed funds
|
$
|
278,901
|
|
|
$
|
158,774
|
|
|
$
|
30,000
|
|
|
$
|
65,000
|
|
|
$
|
25,127
|
|
Operating leases
|
400
|
|
|
160
|
|
|
174
|
|
|
31
|
|
|
35
|
|
|||||
Certificates of deposit
|
476,620
|
|
|
321,537
|
|
|
76,130
|
|
|
78,376
|
|
|
577
|
|
|||||
Total
|
$
|
755,921
|
|
|
$
|
480,471
|
|
|
$
|
106,304
|
|
|
$
|
143,407
|
|
|
$
|
25,739
|
|
Unused lines, collateralized by residential real estate
|
$
|
76,646
|
|
|
$
|
76,646
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other unused commitments
|
57,738
|
|
|
57,738
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Standby letters of credit
|
4,198
|
|
|
4,198
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Commitments to extend credit
|
10,684
|
|
|
10,684
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total loan commitments and unused lines of credit
|
$
|
149,266
|
|
|
$
|
149,266
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
0-90
|
|
90-365
|
|
1-5
|
|
5+
|
||||||||
Dollars in thousands
|
Days
|
|
Days
|
|
Years
|
|
Years
|
||||||||
Investment securities at amortized cost (HTM) and fair value (AFS)
|
$
|
29,230
|
|
|
$
|
56,147
|
|
|
$
|
194,934
|
|
|
$
|
246,933
|
|
Restricted equity securities, at cost
|
10,893
|
|
|
—
|
|
|
—
|
|
|
1,037
|
|
||||
Loans held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|
782
|
|
||||
Loans
|
378,534
|
|
|
169,530
|
|
|
380,548
|
|
|
142,914
|
|
||||
Other interest-earning assets
|
—
|
|
|
22,270
|
|
|
—
|
|
|
—
|
|
||||
Non-rate-sensitive assets
|
6,607
|
|
|
—
|
|
|
—
|
|
|
72,516
|
|
||||
Total assets
|
425,264
|
|
|
247,947
|
|
|
575,482
|
|
|
464,182
|
|
||||
Interest-bearing deposits
|
388,596
|
|
|
80,108
|
|
|
154,493
|
|
|
479,278
|
|
||||
Borrowed funds
|
128,774
|
|
|
55,000
|
|
|
95,000
|
|
|
127
|
|
||||
Non-rate-sensitive liabilities and equity
|
1,900
|
|
|
5,700
|
|
|
32,350
|
|
|
291,549
|
|
||||
Total liabilities and equity
|
519,270
|
|
|
140,808
|
|
|
281,843
|
|
|
770,954
|
|
||||
Period gap
|
$
|
(94,006
|
)
|
|
$
|
107,139
|
|
|
$
|
293,639
|
|
|
$
|
(306,772
|
)
|
Percent of total assets
|
(5.49
|
)%
|
|
6.25
|
%
|
|
17.14
|
%
|
|
(17.91
|
)
|
||||
Cumulative gap (current)
|
$
|
(94,006
|
)
|
|
$
|
13,133
|
|
|
$
|
306,772
|
|
|
—
|
|
|
Percent of total assets
|
(5.49
|
)%
|
|
0.77
|
%
|
|
17.91
|
%
|
|
0.00
|
%
|
Changes in Net Interest Income
|
2016
|
|
2015
|
Year 1
|
|
|
|
Projected changes if rates decrease by 1.0%
|
-0.38%
|
|
-0.97%
|
Projected change if rates increase by 2.0%
|
-3.06%
|
|
-1.94%
|
Year 2
|
|
|
|
Projected changes if rates decrease by 1.0%
|
0.48%
|
|
-2.80%
|
Projected change if rates increase by 2.0%
|
1.18%
|
|
-1.59%
|
As of December 31,
|
2016
|
|
2015
|
|||||
Assets
|
|
|
|
|||||
Cash and cash equivalents
|
$
|
17,366,000
|
|
|
$
|
14,299,000
|
|
|
Interest-bearing deposits in other banks
|
293,000
|
|
|
4,013,000
|
|
|||
Securities available for sale
|
300,416,000
|
|
|
223,039,000
|
|
|||
Securities to be held to maturity (fair value of $225,537,000 at December 31, 2016, and $243,123,000 at December 31, 2015)
|
226,828,000
|
|
|
240,023,000
|
|
|||
Restricted equity securities, at cost
|
11,930,000
|
|
|
14,257,000
|
|
|||
Loans held for sale
|
782,000
|
|
|
349,000
|
|
|||
Loans
|
1,071,526,000
|
|
|
988,638,000
|
|
|||
Less allowance for loan losses
|
10,138,000
|
|
|
9,916,000
|
|
|||
Net loans
|
1,061,388,000
|
|
|
978,722,000
|
|
|||
Accrued interest receivable
|
5,532,000
|
|
|
4,912,000
|
|
|||
Premises and equipment, net
|
22,202,000
|
|
|
21,816,000
|
|
|||
Other real estate owned
|
375,000
|
|
|
1,532,000
|
|
|||
Goodwill
|
29,805,000
|
|
|
29,805,000
|
|
|||
Other assets
|
35,958,000
|
|
|
32,043,000
|
|
|||
Total assets
|
$
|
1,712,875,000
|
|
|
$
|
1,564,810,000
|
|
|
Liabilities
|
|
|
|
|||||
Demand deposits
|
$
|
140,482,000
|
|
|
$
|
130,566,000
|
|
|
NOW deposits
|
282,971,000
|
|
|
242,638,000
|
|
|||
Money market deposits
|
125,544,000
|
|
|
92,994,000
|
|
|||
Savings deposits
|
217,340,000
|
|
|
206,009,000
|
|
|||
Certificates of deposit
|
476,620,000
|
|
|
370,982,000
|
|
|||
Total deposits
|
1,242,957,000
|
|
|
1,043,189,000
|
|
|||
Borrowed funds – short term
|
158,774,000
|
|
|
222,323,000
|
|
|||
Borrowed funds – long term
|
120,127,000
|
|
|
115,134,000
|
|
|||
Other liabilities
|
18,496,000
|
|
|
16,666,000
|
|
|||
Total liabilities
|
1,540,354,000
|
|
|
1,397,312,000
|
|
|||
Commitments and contingent liabilities
|
|
|
|
|
|
|||
Shareholders' equity
|
|
|
|
|||||
Common stock, one cent par value per share
|
108,000
|
|
|
108,000
|
|
|||
Additional paid-in capital
|
60,723,000
|
|
|
59,862,000
|
|
|||
Retained earnings
|
111,693,000
|
|
|
106,673,000
|
|
|||
Accumulated other comprehensive income (loss)
|
|
|
|
|||||
Net unrealized gain (loss) on securities available for sale
|
(935,000
|
)
|
|
1,123,000
|
|
|||
Net unrealized loss on securities transferred from available for sale to held to maturity
|
(129,000
|
)
|
|
(112,000
|
)
|
|||
Net unrealized gain on cash flow hedging derivative instruments
|
1,163,000
|
|
—
|
|
—
|
|
||
Net unrecognized loss on postretirement benefit costs
|
(102,000
|
)
|
|
(156,000
|
)
|
|||
Total shareholders' equity
|
172,521,000
|
|
|
167,498,000
|
|
|||
Total liabilities and shareholders' equity
|
$
|
1,712,875,000
|
|
|
$
|
1,564,810,000
|
|
|
Common stock
|
|
|
|
|||||
Number of shares authorized
|
18,000,000
|
|
|
18,000,000
|
|
|||
Number of shares issued and outstanding
|
10,793,946
|
|
|
10,753,855
|
|
|||
Book value per common share
|
$
|
15.98
|
|
|
$
|
15.58
|
|
|
Tangible book value per common share
|
$
|
13.20
|
|
|
$
|
12.78
|
|
|
The accompanying notes are an integral part of these consolidated financial statements
|
Years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Interest and dividend income
|
|
|
|
|
|
||||||
Interest and fees on loans (includes tax-exempt income of $670,000 in 2016, $578,000 in 2015, and $592,000 in 2014)
|
$
|
39,996,000
|
|
|
$
|
36,620,000
|
|
|
$
|
35,102,000
|
|
Interest on deposits with other banks
|
22,000
|
|
|
19,000
|
|
|
5,000
|
|
|||
Interest and dividends on investments (includes tax-exempt income of $5,168,000 in 2016, $5,157,000 in 2015, and $5,854,000 in 2014)
|
13,741,000
|
|
|
14,171,000
|
|
|
15,915,000
|
|
|||
Total interest and dividend income
|
53,759,000
|
|
|
50,810,000
|
|
|
51,022,000
|
|
|||
Interest expense
|
|
|
|
|
|
|
|
|
|||
Interest on deposits
|
6,028,000
|
|
|
5,285,000
|
|
|
7,087,000
|
|
|||
Interest on borrowed funds
|
4,784,000
|
|
|
4,589,000
|
|
|
4,338,000
|
|
|||
Total interest expense
|
10,812,000
|
|
|
9,874,000
|
|
|
11,425,000
|
|
|||
Net interest income
|
42,947,000
|
|
|
40,936,000
|
|
|
39,597,000
|
|
|||
Provision for loan losses
|
1,600,000
|
|
|
1,550,000
|
|
|
1,150,000
|
|
|||
Net interest income after provision for loan losses
|
41,347,000
|
|
|
39,386,000
|
|
|
38,447,000
|
|
|||
Non-interest income
|
|
|
|
|
|
|
|
|
|||
Fiduciary and investment management income
|
2,411,000
|
|
|
2,258,000
|
|
|
2,139,000
|
|
|||
Service charges on deposit accounts
|
2,237,000
|
|
|
2,384,000
|
|
|
2,505,000
|
|
|||
Net securities gains
|
673,000
|
|
|
1,399,000
|
|
|
1,155,000
|
|
|||
Mortgage origination and servicing income
|
2,192,000
|
|
|
1,558,000
|
|
|
979,000
|
|
|||
Other operating income
|
4,986,000
|
|
|
4,631,000
|
|
|
4,270,000
|
|
|||
Total non-interest income
|
12,499,000
|
|
|
12,230,000
|
|
|
11,048,000
|
|
|||
Non-interest expense
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits
|
15,215,000
|
|
|
15,080,000
|
|
|
14,890,000
|
|
|||
Occupancy expense
|
2,313,000
|
|
|
2,312,000
|
|
|
2,215,000
|
|
|||
Furniture and equipment expense
|
3,305,000
|
|
|
3,171,000
|
|
|
2,940,000
|
|
|||
FDIC insurance premiums
|
789,000
|
|
|
890,000
|
|
|
1,004,000
|
|
|||
Amortization of identified intangibles
|
43,000
|
|
|
58,000
|
|
|
326,000
|
|
|||
Other operating expense
|
7,718,000
|
|
|
8,385,000
|
|
|
8,845,000
|
|
|||
Total non-interest expense
|
29,383,000
|
|
|
29,896,000
|
|
|
30,220,000
|
|
|||
Income before income taxes
|
24,463,000
|
|
|
21,720,000
|
|
|
19,275,000
|
|
|||
Applicable tax expense
|
6,454,000
|
|
|
5,514,000
|
|
|
4,566,000
|
|
|||
Net income
|
$
|
18,009,000
|
|
|
$
|
16,206,000
|
|
|
$
|
14,709,000
|
|
Basic earnings per common share
|
$
|
1.68
|
|
|
$
|
1.52
|
|
|
$
|
1.38
|
|
Diluted earnings per common share
|
1.66
|
|
|
1.51
|
|
|
1.37
|
|
|||
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|||
Net unrealized gain (loss) on securities available for sale
|
(2,058,000
|
)
|
|
(1,399,000
|
)
|
|
9,113,000
|
|
|||
Net unrealized loss on securities transferred from available for sale to held to maturity, net of amortization
|
(17,000
|
)
|
|
(64,000
|
)
|
|
(48,000
|
)
|
|||
Net unrealized gain on cash flow hedging derivative instruments
|
1,163,000
|
|
|
—
|
|
|
—
|
|
|||
Net unrecognized gain (loss) on postretirement benefits
|
54,000
|
|
|
(31,000
|
)
|
|
(313,000
|
)
|
|||
Other comprehensive income (loss)
|
(858,000
|
)
|
|
(1,494,000
|
)
|
|
8,752,000
|
|
|||
Comprehensive income
|
$
|
17,151,000
|
|
|
$
|
14,712,000
|
|
|
$
|
23,461,000
|
|
The accompanying notes are an integral part of these consolidated financial statements
|
|
|
Common stock and
additional paid-in capital
|
|
Retained
|
|
Accumulated other
comprehensive
|
|
Total
shareholders'
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
earnings
|
|
income (loss)
|
|
equity
|
|||||||||
Balance at December 31, 2013
|
|
10,671,192
|
|
|
$
|
58,501,000
|
|
|
$
|
94,000,000
|
|
|
$
|
(6,403,000
|
)
|
|
$
|
146,098,000
|
|
Net income
|
|
—
|
|
|
—
|
|
|
14,709,000
|
|
|
—
|
|
|
14,709,000
|
|
||||
Net unrealized gain on securities available for sale, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,113,000
|
|
|
9,113,000
|
|
||||
Net unrealized loss on securities transferred from available for sale to held to maturity, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,000
|
)
|
|
(48,000
|
)
|
||||
Unrecognized loss for post-retirement benefits, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(313,000
|
)
|
|
(313,000
|
)
|
||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
14,709,000
|
|
|
8,752,000
|
|
|
23,461,000
|
|
||||
Cash dividends declared ($0.83 per share)
|
|
—
|
|
|
—
|
|
|
(8,893,000
|
)
|
|
—
|
|
|
(8,893,000
|
)
|
||||
Equity compensation expense
|
|
—
|
|
|
431,000
|
|
|
—
|
|
|
—
|
|
|
431,000
|
|
||||
Issuance of restricted stock
|
|
25,843
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from sale of common stock
|
|
27,324
|
|
|
457,000
|
|
|
—
|
|
|
—
|
|
|
457,000
|
|
||||
Balance at December 31, 2014
|
|
10,724,359
|
|
|
$
|
59,389,000
|
|
|
$
|
99,816,000
|
|
|
$
|
2,349,000
|
|
|
$
|
161,554,000
|
|
Net income
|
|
—
|
|
|
—
|
|
|
16,206,000
|
|
|
—
|
|
|
16,206,000
|
|
||||
Net unrealized loss on securities available for sale, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,399,000
|
)
|
|
(1,399,000
|
)
|
||||
Net unrealized loss on securities transferred from available for sale to held to maturity, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(64,000
|
)
|
|
(64,000
|
)
|
||||
Unrecognized loss for post-retirement benefits, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,000
|
)
|
|
(31,000
|
)
|
||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
16,206,000
|
|
|
(1,494,000
|
)
|
|
14,712,000
|
|
||||
Cash dividends declared ($0.87 per share)
|
|
—
|
|
|
—
|
|
|
(9,349,000
|
)
|
|
—
|
|
|
(9,349,000
|
)
|
||||
Equity compensation expense
|
|
—
|
|
|
296,000
|
|
|
—
|
|
|
—
|
|
|
296,000
|
|
||||
Payment for repurchase of common stock
|
|
(10,138
|
)
|
|
(180,000
|
)
|
|
—
|
|
|
—
|
|
|
(180,000
|
)
|
||||
Issuance of restricted stock
|
|
14,179
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from sale of common stock
|
|
25,455
|
|
|
465,000
|
|
|
—
|
|
|
—
|
|
|
465,000
|
|
||||
Balance at December 31, 2015
|
|
10,753,855
|
|
|
$
|
59,970,000
|
|
|
$
|
106,673,000
|
|
|
$
|
855,000
|
|
|
$
|
167,498,000
|
|
|
|
Common stock and
additional paid-in capital
|
|
Retained
|
|
Accumulated other
comprehensive
|
|
Total
shareholders'
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
earnings
|
|
income (loss)
|
|
equity
|
|||||||||
Balance at December 31, 2015
|
|
10,753,855
|
|
|
$
|
59,970,000
|
|
|
$
|
106,673,000
|
|
|
$
|
855,000
|
|
|
$
|
167,498,000
|
|
Net income
|
|
—
|
|
|
—
|
|
|
18,009,000
|
|
|
—
|
|
|
18,009,000
|
|
||||
Net unrealized loss on securities available for sale, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,058,000
|
)
|
|
(2,058,000
|
)
|
||||
Net unrealized gain on cash flow hedging derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,163,000
|
|
|
1,163,000
|
|
||||
Net unrealized loss on securities transferred from available for sale to held to maturity, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,000
|
)
|
|
(17,000
|
)
|
||||
Unrecognized gain for post-retirement benefits, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,000
|
|
|
54,000
|
|
||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
18,009,000
|
|
|
(858,000
|
)
|
|
17,151,000
|
|
||||
Cash dividends declared ($1.03 per share)
|
|
—
|
|
|
—
|
|
|
(11,110,000
|
)
|
|
—
|
|
|
(11,110,000
|
)
|
||||
Equity compensation expense
|
|
—
|
|
|
298,000
|
|
|
—
|
|
|
—
|
|
|
298,000
|
|
||||
Payment for repurchase of common stock
|
|
(7,156
|
)
|
|
—
|
|
|
(129,000
|
)
|
|
—
|
|
|
(129,000
|
)
|
||||
Repurchase of warrants
|
|
—
|
|
|
—
|
|
|
(1,750,000
|
)
|
|
—
|
|
|
(1,750,000
|
)
|
||||
Tax benefit from vesting of restricted stock
|
|
—
|
|
|
32,000
|
|
|
—
|
|
|
—
|
|
|
32,000
|
|
||||
Issuance of restricted stock
|
|
21,847
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from sale of common stock
|
|
25,400
|
|
|
531,000
|
|
|
—
|
|
|
—
|
|
|
531,000
|
|
||||
Balance at December 31, 2016
|
|
10,793,946
|
|
|
$
|
60,831,000
|
|
|
$
|
111,693,000
|
|
|
$
|
(3,000
|
)
|
|
$
|
172,521,000
|
|
The accompanying notes are an integral part of these consolidated financial statements
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
||||||
Net income
|
$
|
18,009,000
|
|
|
$
|
16,206,000
|
|
|
$
|
14,709,000
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation
|
1,745,000
|
|
|
1,720,000
|
|
|
1,663,000
|
|
|||
Change in deferred taxes
|
(139,000
|
)
|
|
332,000
|
|
|
18,000
|
|
|||
Provision for loan losses
|
1,600,000
|
|
|
1,550,000
|
|
|
1,150,000
|
|
|||
Loans originated for resale
|
(54,257,000
|
)
|
|
(31,306,000
|
)
|
|
(21,758,000
|
)
|
|||
Proceeds from sales and transfers of loans
|
55,035,000
|
|
|
31,671,000
|
|
|
22,337,000
|
|
|||
Net gain on sales of loans
|
(1,211,000
|
)
|
|
(714,000
|
)
|
|
(496,000
|
)
|
|||
Net gain on sale or call of securities
|
(673,000
|
)
|
|
(1,399,000
|
)
|
|
(1,155,000
|
)
|
|||
Net amortization of investment premiums
|
2,810,000
|
|
|
783,000
|
|
|
943,000
|
|
|||
Net (gain) loss on sale of other real estate owned
|
(177,000
|
)
|
|
5,000
|
|
|
32,000
|
|
|||
Provision for losses on other real estate owned
|
132,000
|
|
|
311,000
|
|
|
637,000
|
|
|||
Equity compensation expense
|
298,000
|
|
|
296,000
|
|
|
431,000
|
|
|||
Tax benefit from vesting of restricted stock
|
32,000
|
|
|
—
|
|
|
—
|
|
|||
Net (increase) decrease in other assets and accrued interest
|
(2,460,000
|
)
|
|
(455,000
|
)
|
|
676,000
|
|
|||
Net increase in other liabilities
|
665,000
|
|
|
1,418,000
|
|
|
378,000
|
|
|||
Net loss on disposal of premises and equipment
|
—
|
|
|
—
|
|
|
3,000
|
|
|||
Amortization of investments in limited partnerships
|
194,000
|
|
|
266,000
|
|
|
569,000
|
|
|||
Net acquisition amortization
|
43,000
|
|
|
58,000
|
|
|
326,000
|
|
|||
Net cash provided by operating activities
|
21,646,000
|
|
|
20,742,000
|
|
|
20,463,000
|
|
|||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|||
(Increase) decrease in interest-bearing deposits in other banks
|
3,720,000
|
|
|
(454,000
|
)
|
|
(997,000
|
)
|
|||
Proceeds from sales of securities available for sale
|
10,309,000
|
|
|
35,468,000
|
|
|
15,557,000
|
|
|||
Proceeds from maturities, payments, calls of securities available for sale
|
79,223,000
|
|
|
36,588,000
|
|
|
30,226,000
|
|
|||
Proceeds from maturities, payments, calls of securities held to maturity
|
88,899,000
|
|
|
45,688,000
|
|
|
18,085,000
|
|
|||
Proceeds from sales of other real estate owned
|
1,786,000
|
|
|
3,260,000
|
|
|
2,624,000
|
|
|||
Purchases of securities available for sale
|
(172,343,000
|
)
|
|
(111,616,000
|
)
|
|
(908,000
|
)
|
|||
Purchases of securities to be held to maturity
|
(75,573,000
|
)
|
|
(9,644,000
|
)
|
|
(34,881,000
|
)
|
|||
Investment in bank-owned life insurance
|
—
|
|
|
(10,000,000
|
)
|
|
—
|
|
|||
Purchase of Federal Home Loan Bank Stock
|
—
|
|
|
(345,000
|
)
|
|
—
|
|
|||
Redemption of restricted equity securities
|
2,327,000
|
|
|
—
|
|
|
—
|
|
|||
Net increase in loans
|
(84,850,000
|
)
|
|
(74,375,000
|
)
|
|
(45,788,000
|
)
|
|||
Capital expenditures
|
(2,131,000
|
)
|
|
(927,000
|
)
|
|
(1,909,000
|
)
|
|||
Proceeds from sale of premises and equipment
|
—
|
|
|
10,000
|
|
|
1,240,000
|
|
|||
Net cash used in investing activities
|
(148,633,000
|
)
|
|
(86,347,000
|
)
|
|
(16,751,000
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|||
Net increase in demand, savings, and money market accounts
|
94,130,000
|
|
|
94,889,000
|
|
|
84,038,000
|
|
|||
Net increase (decrease) in certificates of deposit
|
105,638,000
|
|
|
(76,519,000
|
)
|
|
(83,618,000
|
)
|
|||
Advances on long-term borrowings
|
35,000,000
|
|
|
55,000,000
|
|
|
—
|
|
|||
Repayment on long-term borrowings
|
(30,000,000
|
)
|
|
(40,000,000
|
)
|
|
(30,000,000
|
)
|
|||
Net increase (decrease) in short-term borrowings
|
(63,556,000
|
)
|
|
42,541,000
|
|
|
30,791,000
|
|
|||
Payment to repurchase common stock
|
(129,000
|
)
|
|
(180,000
|
)
|
|
—
|
|
|||
Proceeds from sale of common stock
|
531,000
|
|
|
465,000
|
|
|
457,000
|
|
|||
Repurchase of warrants
|
(1,750,000
|
)
|
|
—
|
|
|
—
|
|
|||
Dividends paid
|
(9,810,000
|
)
|
|
(9,349,000
|
)
|
|
(8,893,000
|
)
|
|||
Net cash provided by (used in) financing activities
|
130,054,000
|
|
|
66,847,000
|
|
|
(7,225,000
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
3,067,000
|
|
|
1,242,000
|
|
|
(3,513,000
|
)
|
|||
Cash and cash equivalents at beginning of year
|
14,299,000
|
|
|
13,057,000
|
|
|
16,570,000
|
|
|||
Cash and cash equivalents at end of year
|
$
|
17,366,000
|
|
|
$
|
14,299,000
|
|
|
$
|
13,057,000
|
|
Interest paid
|
$
|
10,767,000
|
|
|
$
|
9,960,000
|
|
|
$
|
11,503,000
|
|
Income taxes paid
|
6,367,000
|
|
|
4,235,000
|
|
|
5,150,000
|
|
|||
Non-cash transactions:
|
|
|
|
|
|
||||||
Net transfer from loans to other real estate owned
|
584,000
|
|
|
1,323,000
|
|
|
2,271,000
|
|
|||
Transfer of securities from available for sale to held to maturity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
89,757,000
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair Value
|
||||||||
As of December 31, 2016
|
Cost
|
|
Gains
|
|
Losses
|
|
(Estimated)
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
282,397,000
|
|
|
$
|
1,334,000
|
|
|
$
|
(3,127,000
|
)
|
|
$
|
280,604,000
|
|
State and political subdivisions
|
16,183,000
|
|
|
475,000
|
|
|
(176,000
|
)
|
|
16,482,000
|
|
||||
Other equity securities
|
3,274,000
|
|
|
63,000
|
|
|
(7,000
|
)
|
|
3,330,000
|
|
||||
|
$
|
301,854,000
|
|
|
$
|
1,872,000
|
|
|
$
|
(3,310,000
|
)
|
|
$
|
300,416,000
|
|
Securities to be held to maturity
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
11,943,000
|
|
|
$
|
35,000
|
|
|
$
|
(233,000
|
)
|
|
$
|
11,745,000
|
|
Mortgage-backed securities
|
31,201,000
|
|
|
967,000
|
|
|
(147,000
|
)
|
|
32,021,000
|
|
||||
State and political subdivisions
|
179,384,000
|
|
|
1,971,000
|
|
|
(3,884,000
|
)
|
|
177,471,000
|
|
||||
Corporate securities
|
4,300,000
|
|
|
—
|
|
|
—
|
|
|
4,300,000
|
|
||||
|
$
|
226,828,000
|
|
|
$
|
2,973,000
|
|
|
$
|
(4,264,000
|
)
|
|
$
|
225,537,000
|
|
Restricted equity securities
|
|
|
|
|
|
|
|
||||||||
Federal Home Loan Bank Stock
|
$
|
10,893,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,893,000
|
|
Federal Reserve Bank Stock
|
1,037,000
|
|
|
—
|
|
|
—
|
|
|
1,037,000
|
|
||||
|
$
|
11,930,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,930,000
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair Value
|
||||||||
As of December 31, 2015
|
Cost
|
|
Gains
|
|
Losses
|
|
(Estimated)
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
194,563,000
|
|
|
$
|
1,509,000
|
|
|
$
|
(962,000
|
)
|
|
$
|
195,110,000
|
|
State and political subdivisions
|
23,367,000
|
|
|
1,201,000
|
|
|
(62,000
|
)
|
|
24,506,000
|
|
||||
Other equity securities
|
3,381,000
|
|
|
48,000
|
|
|
(6,000
|
)
|
|
3,423,000
|
|
||||
|
$
|
221,311,000
|
|
|
$
|
2,758,000
|
|
|
$
|
(1,030,000
|
)
|
|
$
|
223,039,000
|
|
Securities to be held to maturity
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
71,000,000
|
|
|
$
|
40,000
|
|
|
$
|
(2,284,000
|
)
|
|
$
|
68,756,000
|
|
Mortgage-backed securities
|
42,193,000
|
|
|
1,305,000
|
|
|
(136,000
|
)
|
|
43,362,000
|
|
||||
State and political subdivisions
|
122,530,000
|
|
|
4,200,000
|
|
|
(25,000
|
)
|
|
126,705,000
|
|
||||
Corporate securities
|
4,300,000
|
|
|
—
|
|
|
—
|
|
|
4,300,000
|
|
||||
|
$
|
240,023,000
|
|
|
$
|
5,545,000
|
|
|
$
|
(2,445,000
|
)
|
|
$
|
243,123,000
|
|
Restricted equity securities
|
|
|
|
|
|
|
|
||||||||
Federal Home Loan Bank Stock
|
$
|
13,220,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,220,000
|
|
Federal Reserve Bank Stock
|
1,037,000
|
|
|
—
|
|
|
—
|
|
|
1,037,000
|
|
||||
|
$
|
14,257,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,257,000
|
|
|
Securities available for sale
|
|
Securities to be held to maturity
|
||||||||||||
|
Amortized Cost
|
|
Fair Value (Estimated)
|
|
Amortized Cost
|
|
Fair Value (Estimated)
|
||||||||
Due in 1 year or less
|
$
|
253,000
|
|
|
$
|
253,000
|
|
|
$
|
906,000
|
|
|
$
|
913,000
|
|
Due in 1 to 5 years
|
2,251,000
|
|
|
2,298,000
|
|
|
13,451,000
|
|
|
13,714,000
|
|
||||
Due in 5 to 10 years
|
21,043,000
|
|
|
21,505,000
|
|
|
41,588,000
|
|
|
42,448,000
|
|
||||
Due after 10 years
|
275,033,000
|
|
|
273,030,000
|
|
|
170,883,000
|
|
|
168,462,000
|
|
||||
Equity securities
|
3,274,000
|
|
|
3,330,000
|
|
|
—
|
|
|
—
|
|
||||
|
$
|
301,854,000
|
|
|
$
|
300,416,000
|
|
|
$
|
226,828,000
|
|
|
$
|
225,537,000
|
|
|
Securities available for sale
|
|
Securities to be held to maturity
|
||||||||||||
|
Amortized
Cost
|
|
Fair Value (Estimated)
|
|
Amortized
Cost
|
|
Fair Value (Estimated)
|
||||||||
Due in 1 year or less
|
$
|
527,000
|
|
|
$
|
530,000
|
|
|
$
|
1,814,000
|
|
|
$
|
1,850,000
|
|
Due in 1 to 5 years
|
7,562,000
|
|
|
7,727,000
|
|
|
6,306,000
|
|
|
6,514,000
|
|
||||
Due in 5 to 10 years
|
19,647,000
|
|
|
20,055,000
|
|
|
58,397,000
|
|
|
60,196,000
|
|
||||
Due after 10 years
|
190,194,000
|
|
|
191,304,000
|
|
|
173,506,000
|
|
|
174,563,000
|
|
||||
Equity securities
|
3,381,000
|
|
|
3,423,000
|
|
|
—
|
|
|
—
|
|
||||
|
$
|
221,311,000
|
|
|
$
|
223,039,000
|
|
|
$
|
240,023,000
|
|
|
$
|
243,123,000
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Proceeds from sales of securities
|
$
|
10,309,000
|
|
|
$
|
35,468,000
|
|
|
$
|
15,557,000
|
|
Gross realized gains
|
673,000
|
|
|
1,399,000
|
|
|
1,155,000
|
|
|||
Gross realized losses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net gain
|
$
|
673,000
|
|
|
$
|
1,399,000
|
|
|
$
|
1,155,000
|
|
Related income taxes
|
$
|
236,000
|
|
|
$
|
490,000
|
|
|
$
|
404,000
|
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
||||||||||||
As of December 31, 2016
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
||||||||||||
U.S. Government-sponsored agencies
|
$
|
6,642,000
|
|
|
$
|
(233,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,642,000
|
|
|
$
|
(233,000
|
)
|
Mortgage-backed securities
|
197,528,000
|
|
|
(3,090,000
|
)
|
|
2,905,000
|
|
|
(184,000
|
)
|
|
200,433,000
|
|
|
(3,274,000
|
)
|
||||||
State and political subdivisions
|
72,348,000
|
|
|
(4,060,000
|
)
|
|
—
|
|
|
—
|
|
|
72,348,000
|
|
|
(4,060,000
|
)
|
||||||
Other equity securities
|
—
|
|
|
—
|
|
|
128,000
|
|
|
(7,000
|
)
|
|
128,000
|
|
|
(7,000
|
)
|
||||||
|
$
|
276,518,000
|
|
|
$
|
(7,383,000
|
)
|
|
$
|
3,033,000
|
|
|
$
|
(191,000
|
)
|
|
$
|
279,551,000
|
|
|
$
|
(7,574,000
|
)
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
||||||||||||
As of December 31, 2015
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
||||||||||||
U.S. Government-sponsored agencies
|
$
|
45,311,000
|
|
|
$
|
(1,469,000
|
)
|
|
$
|
17,185,000
|
|
|
$
|
(815,000
|
)
|
|
$
|
62,496,000
|
|
|
$
|
(2,284,000
|
)
|
Mortgage-backed securities
|
120,915,000
|
|
|
(1,027,000
|
)
|
|
910,000
|
|
|
(71,000
|
)
|
|
121,825,000
|
|
|
(1,098,000
|
)
|
||||||
State and political subdivisions
|
2,528,000
|
|
|
(24,000
|
)
|
|
2,901,000
|
|
|
(63,000
|
)
|
|
5,429,000
|
|
|
(87,000
|
)
|
||||||
Other equity securities
|
64,000
|
|
|
(5,000
|
)
|
|
52,000
|
|
|
(1,000
|
)
|
|
116,000
|
|
|
(6,000
|
)
|
||||||
|
$
|
168,818,000
|
|
|
$
|
(2,525,000
|
)
|
|
$
|
21,048,000
|
|
|
$
|
(950,000
|
)
|
|
$
|
189,866,000
|
|
|
$
|
(3,475,000
|
)
|
As of December 31,
|
2016
|
|
2015
|
||||
Mortgage servicing rights
|
$
|
5,901,000
|
|
|
$
|
5,747,000
|
|
Accumulated amortization
|
(4,680,000
|
)
|
|
(4,619,000
|
)
|
||
Impairment reserve
|
(108,000
|
)
|
|
(35,000
|
)
|
||
|
$
|
1,113,000
|
|
|
$
|
1,093,000
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
||||||
Real estate
|
$
|
302,506,000
|
|
|
28.2
|
%
|
|
$
|
269,462,000
|
|
|
27.3
|
%
|
Construction
|
25,406,000
|
|
|
2.4
|
%
|
|
24,881,000
|
|
|
2.5
|
%
|
||
Other
|
150,769,000
|
|
|
14.1
|
%
|
|
128,341,000
|
|
|
13.0
|
%
|
||
Municipal
|
27,056,000
|
|
|
2.5
|
%
|
|
19,751,000
|
|
|
2.0
|
%
|
||
Residential
|
|
|
|
|
|
|
|
||||||
Term
|
411,469,000
|
|
|
38.4
|
%
|
|
403,030,000
|
|
|
40.7
|
%
|
||
Construction
|
18,303,000
|
|
|
1.7
|
%
|
|
8,451,000
|
|
|
0.9
|
%
|
||
Home equity line of credit
|
110,907,000
|
|
|
10.4
|
%
|
|
110,202,000
|
|
|
11.1
|
%
|
||
Consumer
|
25,110,000
|
|
|
2.3
|
%
|
|
24,520,000
|
|
|
2.5
|
%
|
||
Total loans
|
$
|
1,071,526,000
|
|
|
100.0
|
%
|
|
$
|
988,638,000
|
|
|
100.0
|
%
|
For the years ended December 31,
|
2016
|
|
2015
|
||||
Balance at beginning of year
|
$
|
20,401,000
|
|
|
$
|
14,856,000
|
|
New loans
|
6,278,000
|
|
|
7,382,000
|
|
||
Repayments
|
(3,386,000
|
)
|
|
(1,837,000
|
)
|
||
Balance at end of year
|
$
|
23,293,000
|
|
|
$
|
20,401,000
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90+ Days
Past Due
|
|
All
Past Due
|
|
Current
|
|
Total
|
|
90+ Days
&
Accruing
|
||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
1,039,000
|
|
|
$
|
22,000
|
|
|
$
|
2,415,000
|
|
|
$
|
3,476,000
|
|
|
$
|
299,030,000
|
|
|
$
|
302,506,000
|
|
|
$
|
753,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,406,000
|
|
|
25,406,000
|
|
|
—
|
|
|||||||
Other
|
202,000
|
|
|
33,000
|
|
|
796,000
|
|
|
1,031,000
|
|
|
149,738,000
|
|
|
150,769,000
|
|
|
20,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,056,000
|
|
|
27,056,000
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
631,000
|
|
|
3,970,000
|
|
|
1,802,000
|
|
|
6,403,000
|
|
|
405,066,000
|
|
|
411,469,000
|
|
|
—
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,303,000
|
|
|
18,303,000
|
|
|
—
|
|
|||||||
Home equity line of credit
|
704,000
|
|
|
157,000
|
|
|
703,000
|
|
|
1,564,000
|
|
|
109,343,000
|
|
|
110,907,000
|
|
|
—
|
|
|||||||
Consumer
|
135,000
|
|
|
45,000
|
|
|
4,000
|
|
|
184,000
|
|
|
24,926,000
|
|
|
25,110,000
|
|
|
4,000
|
|
|||||||
Total
|
$
|
2,711,000
|
|
|
$
|
4,227,000
|
|
|
$
|
5,720,000
|
|
|
$
|
12,658,000
|
|
|
$
|
1,058,868,000
|
|
|
$
|
1,071,526,000
|
|
|
$
|
777,000
|
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90+ Days Past Due
|
|
All Past Due
|
|
Current
|
|
Total
|
|
90+ Days & Accruing
|
||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
603,000
|
|
|
$
|
—
|
|
|
$
|
281,000
|
|
|
$
|
884,000
|
|
|
$
|
268,578,000
|
|
|
$
|
269,462,000
|
|
|
$
|
—
|
|
Construction
|
35,000
|
|
|
—
|
|
|
238,000
|
|
|
273,000
|
|
|
24,608,000
|
|
|
24,881,000
|
|
|
—
|
|
|||||||
Other
|
303,000
|
|
|
—
|
|
|
25,000
|
|
|
328,000
|
|
|
128,013,000
|
|
|
128,341,000
|
|
|
25,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,751,000
|
|
|
19,751,000
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
450,000
|
|
|
2,098,000
|
|
|
2,639,000
|
|
|
5,187,000
|
|
|
397,843,000
|
|
|
403,030,000
|
|
|
100,000
|
|
|||||||
Construction
|
368,000
|
|
|
—
|
|
|
—
|
|
|
368,000
|
|
|
8,083,000
|
|
|
8,451,000
|
|
|
—
|
|
|||||||
Home equity line of credit
|
261,000
|
|
|
255,000
|
|
|
592,000
|
|
|
1,108,000
|
|
|
109,094,000
|
|
|
110,202,000
|
|
|
—
|
|
|||||||
Consumer
|
102,000
|
|
|
26,000
|
|
|
11,000
|
|
|
139,000
|
|
|
24,381,000
|
|
|
24,520,000
|
|
|
11,000
|
|
|||||||
Total
|
$
|
2,122,000
|
|
|
$
|
2,379,000
|
|
|
$
|
3,786,000
|
|
|
$
|
8,287,000
|
|
|
$
|
980,351,000
|
|
|
$
|
988,638,000
|
|
|
$
|
136,000
|
|
As of December 31,
|
2016
|
|
2015
|
||||
Commercial
|
|
|
|
||||
Real estate
|
$
|
1,907,000
|
|
|
$
|
915,000
|
|
Construction
|
—
|
|
|
238,000
|
|
||
Other
|
964,000
|
|
|
66,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
||||
Term
|
4,060,000
|
|
|
5,260,000
|
|
||
Construction
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
843,000
|
|
|
893,000
|
|
||
Consumer
|
—
|
|
|
—
|
|
||
Total
|
$
|
7,774,000
|
|
|
$
|
7,372,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Average investment in impaired loans
|
$
|
28,217,000
|
|
|
$
|
32,698,000
|
|
|
$
|
38,404,000
|
|
Interest income recognized on impaired loans, all on cash basis
|
1,104,000
|
|
|
1,220,000
|
|
|
1,465,000
|
|
As of December 31,
|
2016
|
|
2015
|
||||
Balance of impaired loans
|
$
|
27,583,000
|
|
|
$
|
29,531,000
|
|
Less portion for which no allowance for loan losses is allocated
|
(19,716,000
|
)
|
|
(20,889,000
|
)
|
||
Portion of impaired loan balance for which an allowance for loan losses is allocated
|
$
|
7,867,000
|
|
|
$
|
8,642,000
|
|
Portion of allowance for loan losses allocated to the impaired loan balance
|
$
|
974,000
|
|
|
$
|
754,000
|
|
|
Recorded Investment
|
|
Unpaid
Principal Balance
|
|
Related Allowance
|
|
Average
Recorded Investment
|
|
Recognized Interest
Income
|
||||||||||
With No Related Allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
5,201,000
|
|
|
$
|
5,614,000
|
|
|
$
|
—
|
|
|
$
|
6,252,000
|
|
|
$
|
220,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
32,000
|
|
|
—
|
|
|||||
Other
|
1,671,000
|
|
|
1,852,000
|
|
|
—
|
|
|
1,074,000
|
|
|
86,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
11,483,000
|
|
|
12,654,000
|
|
|
—
|
|
|
11,025,000
|
|
|
442,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,361,000
|
|
|
1,733,000
|
|
|
—
|
|
|
1,213,000
|
|
|
33,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
9,000
|
|
|
—
|
|
|||||
|
$
|
19,716,000
|
|
|
$
|
21,853,000
|
|
|
$
|
—
|
|
|
$
|
19,605,000
|
|
|
$
|
781,000
|
|
With an Allowance Recorded
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
4,820,000
|
|
|
$
|
4,925,000
|
|
|
$
|
505,000
|
|
|
$
|
4,153,000
|
|
|
$
|
186,000
|
|
Construction
|
763,000
|
|
|
763,000
|
|
|
100,000
|
|
|
816,000
|
|
|
36,000
|
|
|||||
Other
|
72,000
|
|
|
72,000
|
|
|
39,000
|
|
|
317,000
|
|
|
—
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
2,186,000
|
|
|
2,328,000
|
|
|
304,000
|
|
|
3,209,000
|
|
|
101,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
26,000
|
|
|
28,000
|
|
|
26,000
|
|
|
69,000
|
|
|
—
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
48,000
|
|
|
—
|
|
|||||
|
$
|
7,867,000
|
|
|
$
|
8,116,000
|
|
|
$
|
974,000
|
|
|
$
|
8,612,000
|
|
|
$
|
323,000
|
|
Total
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
10,021,000
|
|
|
$
|
10,539,000
|
|
|
$
|
505,000
|
|
|
$
|
10,405,000
|
|
|
$
|
406,000
|
|
Construction
|
763,000
|
|
|
763,000
|
|
|
100,000
|
|
|
848,000
|
|
|
36,000
|
|
|||||
Other
|
1,743,000
|
|
|
1,924,000
|
|
|
39,000
|
|
|
1,391,000
|
|
|
86,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
13,669,000
|
|
|
14,982,000
|
|
|
304,000
|
|
|
14,234,000
|
|
|
543,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,387,000
|
|
|
1,761,000
|
|
|
26,000
|
|
|
1,282,000
|
|
|
33,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
57,000
|
|
|
—
|
|
|||||
|
$
|
27,583,000
|
|
|
$
|
29,969,000
|
|
|
$
|
974,000
|
|
|
$
|
28,217,000
|
|
|
$
|
1,104,000
|
|
|
Recorded Investment
|
|
Unpaid
Principal Balance
|
|
Related Allowance
|
|
Average
Recorded Investment
|
|
Recognized Interest
Income
|
||||||||||
With No Related Allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
7,173,000
|
|
|
$
|
7,496,000
|
|
|
$
|
—
|
|
|
$
|
8,990,000
|
|
|
$
|
301,000
|
|
Construction
|
30,000
|
|
|
30,000
|
|
|
—
|
|
|
3,000
|
|
|
1,000
|
|
|||||
Other
|
1,163,000
|
|
|
1,210,000
|
|
|
—
|
|
|
1,893,000
|
|
|
76,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
11,122,000
|
|
|
12,157,000
|
|
|
—
|
|
|
10,480,000
|
|
|
415,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,401,000
|
|
|
2,054,000
|
|
|
—
|
|
|
1,400,000
|
|
|
43,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
42,000
|
|
|
3,000
|
|
|||||
|
$
|
20,889,000
|
|
|
$
|
22,947,000
|
|
|
$
|
—
|
|
|
$
|
22,808,000
|
|
|
$
|
839,000
|
|
With an Allowance Recorded
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate
|
$
|
3,544,000
|
|
|
$
|
3,627,000
|
|
|
$
|
89,000
|
|
|
$
|
3,066,000
|
|
|
$
|
149,000
|
|
Construction
|
996,000
|
|
|
996,000
|
|
|
302,000
|
|
|
1,153,000
|
|
|
44,000
|
|
|||||
Other
|
71,000
|
|
|
77,000
|
|
|
8,000
|
|
|
256,000
|
|
|
5,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
3,966,000
|
|
|
4,193,000
|
|
|
326,000
|
|
|
5,228,000
|
|
|
180,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
65,000
|
|
|
66,000
|
|
|
29,000
|
|
|
187,000
|
|
|
3,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
8,642,000
|
|
|
$
|
8,959,000
|
|
|
$
|
754,000
|
|
|
$
|
9,890,000
|
|
|
$
|
381,000
|
|
Total
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
10,717,000
|
|
|
$
|
11,123,000
|
|
|
$
|
89,000
|
|
|
$
|
12,056,000
|
|
|
$
|
450,000
|
|
Construction
|
1,026,000
|
|
|
1,026,000
|
|
|
302,000
|
|
|
1,156,000
|
|
|
45,000
|
|
|||||
Other
|
1,234,000
|
|
|
1,287,000
|
|
|
8,000
|
|
|
2,149,000
|
|
|
81,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
15,088,000
|
|
|
16,350,000
|
|
|
326,000
|
|
|
15,708,000
|
|
|
595,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,466,000
|
|
|
2,120,000
|
|
|
29,000
|
|
|
1,587,000
|
|
|
46,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
42,000
|
|
|
3,000
|
|
|||||
|
$
|
29,531,000
|
|
|
$
|
31,906,000
|
|
|
$
|
754,000
|
|
|
$
|
32,698,000
|
|
|
$
|
1,220,000
|
|
|
Recorded Investment
|
|
Unpaid
Principal Balance
|
|
Related Allowance
|
|
Average
Recorded Investment
|
|
Recognized Interest
Income
|
||||||||||
With No Related Allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
11,687,000
|
|
|
$
|
12,423,000
|
|
|
$
|
—
|
|
|
$
|
11,080,000
|
|
|
$
|
488,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|||||
Other
|
2,616,000
|
|
|
3,407,000
|
|
|
—
|
|
|
3,853,000
|
|
|
156,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
10,820,000
|
|
|
11,824,000
|
|
|
—
|
|
|
10,505,000
|
|
|
402,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,164,000
|
|
|
1,395,000
|
|
|
—
|
|
|
1,447,000
|
|
|
29,000
|
|
|||||
Consumer
|
26,000
|
|
|
28,000
|
|
|
—
|
|
|
11,000
|
|
|
3,000
|
|
|||||
|
$
|
26,313,000
|
|
|
$
|
29,077,000
|
|
|
$
|
—
|
|
|
$
|
26,926,000
|
|
|
$
|
1,078,000
|
|
With an Allowance Recorded
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
1,617,000
|
|
|
$
|
1,789,000
|
|
|
$
|
346,000
|
|
|
$
|
3,040,000
|
|
|
$
|
62,000
|
|
Construction
|
1,380,000
|
|
|
1,380,000
|
|
|
413,000
|
|
|
1,279,000
|
|
|
56,000
|
|
|||||
Other
|
326,000
|
|
|
338,000
|
|
|
129,000
|
|
|
1,103,000
|
|
|
13,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
5,303,000
|
|
|
5,513,000
|
|
|
519,000
|
|
|
5,738,000
|
|
|
239,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
923,000
|
|
|
929,000
|
|
|
396,000
|
|
|
318,000
|
|
|
17,000
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
9,549,000
|
|
|
$
|
9,949,000
|
|
|
$
|
1,803,000
|
|
|
$
|
11,478,000
|
|
|
$
|
387,000
|
|
Total
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
13,304,000
|
|
|
$
|
14,212,000
|
|
|
$
|
346,000
|
|
|
$
|
14,120,000
|
|
|
$
|
550,000
|
|
Construction
|
1,380,000
|
|
|
1,380,000
|
|
|
413,000
|
|
|
1,309,000
|
|
|
56,000
|
|
|||||
Other
|
2,942,000
|
|
|
3,745,000
|
|
|
129,000
|
|
|
4,956,000
|
|
|
169,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
16,123,000
|
|
|
17,337,000
|
|
|
519,000
|
|
|
16,243,000
|
|
|
641,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
2,087,000
|
|
|
2,324,000
|
|
|
396,000
|
|
|
1,765,000
|
|
|
46,000
|
|
|||||
Consumer
|
26,000
|
|
|
28,000
|
|
|
—
|
|
|
11,000
|
|
|
3,000
|
|
|||||
|
$
|
35,862,000
|
|
|
$
|
39,026,000
|
|
|
$
|
1,803,000
|
|
|
$
|
38,404,000
|
|
|
$
|
1,465,000
|
|
•
|
The borrower demonstrates financial difficulty; common indicators include past due status with bank obligations, substandard credit bureau reports, or an inability to refinance with another lender, and
|
•
|
The Company has granted a concession; common concession types include maturity date extension, interest rate adjustments to below market pricing, and deferment of payments.
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
10
|
|
|
$
|
8,937,000
|
|
|
$
|
375,000
|
|
Construction
|
1
|
|
|
763,000
|
|
|
100,000
|
|
||
Other
|
5
|
|
|
779,000
|
|
|
—
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
52
|
|
|
10,503,000
|
|
|
261,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
3
|
|
|
544,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
71
|
|
|
$
|
21,526,000
|
|
|
$
|
736,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
15
|
|
|
$
|
10,350,000
|
|
|
$
|
85,000
|
|
Construction
|
1
|
|
|
788,000
|
|
|
94,000
|
|
||
Other
|
11
|
|
|
1,168,000
|
|
|
1,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
53
|
|
|
10,875,000
|
|
|
275,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
4
|
|
|
742,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
84
|
|
|
$
|
23,923,000
|
|
|
$
|
455,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
1
|
|
|
$
|
822,000
|
|
|
$
|
264,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Other
|
—
|
|
|
—
|
|
|
—
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|
|
|
||
Term
|
10
|
|
|
1,314,000
|
|
|
26,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
1
|
|
|
167,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
12
|
|
|
$
|
2,303,000
|
|
|
$
|
290,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Other
|
—
|
|
|
—
|
|
|
—
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
8
|
|
|
1,053,000
|
|
|
46,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
8
|
|
|
$
|
1,053,000
|
|
|
$
|
46,000
|
|
|
Number of Loans
|
|
Pre-Modification
Outstanding
Recorded Investment
|
|
Post-Modification Outstanding
Recorded
Investment
|
|
Specific Reserves
|
|||||||
Commercial
|
|
|
|
|
|
|
|
|||||||
Real estate
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
|||||||
Term
|
2
|
|
|
221,000
|
|
|
218,000
|
|
|
—
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
2
|
|
|
$
|
221,000
|
|
|
$
|
218,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
Specific Reserves on Loans Evaluated Individually for Impairment
|
|
General Reserves on Loans Based on Historical Loss Experience
|
|
Reserves for Qualitative Factors
|
|
Unallocated Reserves
|
|
Total Reserves
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
505,000
|
|
|
$
|
1,471,000
|
|
|
$
|
2,012,000
|
|
|
$
|
—
|
|
|
$
|
3,988,000
|
|
Construction
|
100,000
|
|
|
125,000
|
|
|
171,000
|
|
|
—
|
|
|
396,000
|
|
|||||
Other
|
39,000
|
|
|
735,000
|
|
|
1,006,000
|
|
|
—
|
|
|
1,780,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
18,000
|
|
|
—
|
|
|
18,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
304,000
|
|
|
563,000
|
|
|
421,000
|
|
|
—
|
|
|
1,288,000
|
|
|||||
Construction
|
—
|
|
|
25,000
|
|
|
19,000
|
|
|
—
|
|
|
44,000
|
|
|||||
Home equity line of credit
|
26,000
|
|
|
444,000
|
|
|
337,000
|
|
|
—
|
|
|
807,000
|
|
|||||
Consumer
|
—
|
|
|
328,000
|
|
|
231,000
|
|
|
—
|
|
|
559,000
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,258,000
|
|
|
1,258,000
|
|
|||||
|
$
|
974,000
|
|
|
$
|
3,691,000
|
|
|
$
|
4,215,000
|
|
|
$
|
1,258,000
|
|
|
$
|
10,138,000
|
|
As of December 31, 2015
|
Specific Reserves on Loans Evaluated Individually for Impairment
|
|
General Reserves on Loans Based on Historical Loss Experience
|
|
Reserves for Qualitative Factors
|
|
Unallocated Reserves
|
|
Total Reserves
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
89,000
|
|
|
$
|
893,000
|
|
|
$
|
2,138,000
|
|
|
$
|
—
|
|
|
$
|
3,120,000
|
|
Construction
|
302,000
|
|
|
82,000
|
|
|
196,000
|
|
|
—
|
|
|
580,000
|
|
|||||
Other
|
8,000
|
|
|
425,000
|
|
|
1,019,000
|
|
|
—
|
|
|
1,452,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
17,000
|
|
|
—
|
|
|
17,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Term
|
326,000
|
|
|
613,000
|
|
|
452,000
|
|
|
—
|
|
|
1,391,000
|
|
|||||
Construction
|
—
|
|
|
14,000
|
|
|
10,000
|
|
|
—
|
|
|
24,000
|
|
|||||
Home equity line of credit
|
29,000
|
|
|
500,000
|
|
|
364,000
|
|
|
—
|
|
|
893,000
|
|
|||||
Consumer
|
—
|
|
|
331,000
|
|
|
235,000
|
|
|
—
|
|
|
566,000
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,873,000
|
|
|
1,873,000
|
|
|||||
|
$
|
754,000
|
|
|
$
|
2,858,000
|
|
|
$
|
4,431,000
|
|
|
$
|
1,873,000
|
|
|
$
|
9,916,000
|
|
•
|
General economic conditions.
|
•
|
Credit quality trends with emphasis on loan delinquencies, nonaccrual levels and classified loans.
|
•
|
Recent loss experience in particular segments of the portfolio.
|
•
|
Loan volumes and concentrations, including changes in mix.
|
•
|
Other factors, including changes in quality of the loan origination; loan policy changes; changes in credit risk management processes; Bank regulatory and external loan review examination results.
|
|
Commercial
Real Estate
|
|
Commercial
Construction
|
|
Commercial
Other
|
|
Municipal
Loans
|
|
All Risk-
Rated Loans
|
||||||||||
1 Strong
|
$
|
2,000
|
|
|
$
|
—
|
|
|
$
|
850,000
|
|
|
$
|
—
|
|
|
$
|
852,000
|
|
2 Above average
|
13,981,000
|
|
|
49,000
|
|
|
8,934,000
|
|
|
25,527,000
|
|
|
48,491,000
|
|
|||||
3 Satisfactory
|
81,286,000
|
|
|
1,345,000
|
|
|
48,212,000
|
|
|
1,529,000
|
|
|
132,372,000
|
|
|||||
4 Average
|
139,421,000
|
|
|
16,506,000
|
|
|
65,146,000
|
|
|
—
|
|
|
221,073,000
|
|
|||||
5 Watch
|
43,181,000
|
|
|
7,349,000
|
|
|
16,864,000
|
|
|
—
|
|
|
67,394,000
|
|
|||||
6 OAEM
|
4,569,000
|
|
|
—
|
|
|
1,587,000
|
|
|
—
|
|
|
6,156,000
|
|
|||||
7 Substandard
|
20,066,000
|
|
|
157,000
|
|
|
9,176,000
|
|
|
—
|
|
|
29,399,000
|
|
|||||
8 Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
302,506,000
|
|
|
$
|
25,406,000
|
|
|
$
|
150,769,000
|
|
|
$
|
27,056,000
|
|
|
$
|
505,737,000
|
|
|
Commercial
Real Estate
|
|
Commercial
Construction
|
|
Commercial
Other
|
|
Municipal
Loans
|
|
All Risk-
Rated Loans
|
||||||||||
1 Strong
|
$
|
6,000
|
|
|
$
|
—
|
|
|
$
|
1,256,000
|
|
|
$
|
—
|
|
|
$
|
1,262,000
|
|
2 Above average
|
29,176,000
|
|
|
56,000
|
|
|
7,506,000
|
|
|
18,321,000
|
|
|
55,059,000
|
|
|||||
3 Satisfactory
|
52,821,000
|
|
|
2,057,000
|
|
|
28,787,000
|
|
|
1,430,000
|
|
|
85,095,000
|
|
|||||
4 Average
|
122,071,000
|
|
|
18,070,000
|
|
|
67,301,000
|
|
|
—
|
|
|
207,442,000
|
|
|||||
5 Watch
|
36,075,000
|
|
|
4,490,000
|
|
|
18,135,000
|
|
|
—
|
|
|
58,700,000
|
|
|||||
6 OAEM
|
9,742,000
|
|
|
—
|
|
|
2,410,000
|
|
|
—
|
|
|
12,152,000
|
|
|||||
7 Substandard
|
19,571,000
|
|
|
208,000
|
|
|
2,946,000
|
|
|
—
|
|
|
22,725,000
|
|
|||||
8 Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
269,462,000
|
|
|
$
|
24,881,000
|
|
|
$
|
128,341,000
|
|
|
$
|
19,751,000
|
|
|
$
|
442,435,000
|
|
For the year ended December 31, 2016
|
Commercial
|
|
|
|
Residential
|
|
Home Equity
Line of Credit
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Real Estate
|
|
Construction
|
|
Other
|
|
Municipal
|
|
Term
|
|
Construction
|
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Beginning balance
|
$
|
3,120,000
|
|
|
$
|
580,000
|
|
|
$
|
1,452,000
|
|
|
$
|
17,000
|
|
|
$
|
1,391,000
|
|
|
$
|
24,000
|
|
|
$
|
893,000
|
|
|
$
|
566,000
|
|
|
$
|
1,873,000
|
|
|
$
|
9,916,000
|
|
Chargeoffs
|
294,000
|
|
|
75,000
|
|
|
376,000
|
|
|
—
|
|
|
379,000
|
|
|
—
|
|
|
147,000
|
|
|
450,000
|
|
|
—
|
|
|
1,721,000
|
|
||||||||||
Recoveries
|
—
|
|
|
8,000
|
|
|
129,000
|
|
|
—
|
|
|
93,000
|
|
|
—
|
|
|
5,000
|
|
|
108,000
|
|
|
—
|
|
|
343,000
|
|
||||||||||
Provision (credit)
|
1,162,000
|
|
|
(117,000
|
)
|
|
575,000
|
|
|
1,000
|
|
|
183,000
|
|
|
20,000
|
|
|
56,000
|
|
|
335,000
|
|
|
(615,000
|
)
|
|
1,600,000
|
|
||||||||||
Ending balance
|
$
|
3,988,000
|
|
|
$
|
396,000
|
|
|
$
|
1,780,000
|
|
|
$
|
18,000
|
|
|
$
|
1,288,000
|
|
|
$
|
44,000
|
|
|
$
|
807,000
|
|
|
$
|
559,000
|
|
|
$
|
1,258,000
|
|
|
$
|
10,138,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
505,000
|
|
|
$
|
100,000
|
|
|
$
|
39,000
|
|
|
$
|
—
|
|
|
$
|
304,000
|
|
|
$
|
—
|
|
|
$
|
26,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
974,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
3,483,000
|
|
|
$
|
296,000
|
|
|
$
|
1,741,000
|
|
|
$
|
18,000
|
|
|
$
|
984,000
|
|
|
$
|
44,000
|
|
|
$
|
781,000
|
|
|
$
|
559,000
|
|
|
$
|
1,258,000
|
|
|
$
|
9,164,000
|
|
Related loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Ending balance
|
$
|
302,506,000
|
|
|
$
|
25,406,000
|
|
|
$
|
150,769,000
|
|
|
$
|
27,056,000
|
|
|
$
|
411,469,000
|
|
|
$
|
18,303,000
|
|
|
$
|
110,907,000
|
|
|
$
|
25,110,000
|
|
|
$
|
—
|
|
|
$
|
1,071,526,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
10,021,000
|
|
|
$
|
763,000
|
|
|
$
|
1,743,000
|
|
|
$
|
—
|
|
|
$
|
13,669,000
|
|
|
$
|
—
|
|
|
$
|
1,387,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,583,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
292,485,000
|
|
|
$
|
24,643,000
|
|
|
$
|
149,026,000
|
|
|
$
|
27,056,000
|
|
|
$
|
397,800,000
|
|
|
$
|
18,303,000
|
|
|
$
|
109,520,000
|
|
|
$
|
25,110,000
|
|
|
$
|
—
|
|
|
$
|
1,043,943,000
|
|
For the year ended December 31, 2015
|
Commercial
|
|
|
|
Residential
|
|
Home Equity
Line of Credit
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Real Estate
|
|
Construction
|
|
Other
|
|
Municipal
|
|
Term
|
|
Construction
|
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Beginning balance
|
$
|
3,532,000
|
|
|
$
|
823,000
|
|
|
$
|
1,505,000
|
|
|
$
|
15,000
|
|
|
$
|
1,185,000
|
|
|
$
|
20,000
|
|
|
$
|
1,060,000
|
|
|
$
|
542,000
|
|
|
$
|
1,662,000
|
|
|
$
|
10,344,000
|
|
Chargeoffs
|
280,000
|
|
|
9,000
|
|
|
732,000
|
|
|
—
|
|
|
420,000
|
|
|
—
|
|
|
582,000
|
|
|
350,000
|
|
|
—
|
|
|
2,373,000
|
|
||||||||||
Recoveries
|
2,000
|
|
|
1,000
|
|
|
88,000
|
|
|
—
|
|
|
152,000
|
|
|
—
|
|
|
31,000
|
|
|
121,000
|
|
|
—
|
|
|
395,000
|
|
||||||||||
Provision (credit)
|
(134,000
|
)
|
|
(235,000
|
)
|
|
591,000
|
|
|
2,000
|
|
|
474,000
|
|
|
4,000
|
|
|
384,000
|
|
|
253,000
|
|
|
211,000
|
|
|
1,550,000
|
|
||||||||||
Ending balance
|
$
|
3,120,000
|
|
|
$
|
580,000
|
|
|
$
|
1,452,000
|
|
|
$
|
17,000
|
|
|
$
|
1,391,000
|
|
|
$
|
24,000
|
|
|
$
|
893,000
|
|
|
$
|
566,000
|
|
|
$
|
1,873,000
|
|
|
$
|
9,916,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
89,000
|
|
|
$
|
302,000
|
|
|
$
|
8,000
|
|
|
$
|
—
|
|
|
$
|
326,000
|
|
|
$
|
—
|
|
|
$
|
29,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
754,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
3,031,000
|
|
|
$
|
278,000
|
|
|
$
|
1,444,000
|
|
|
$
|
17,000
|
|
|
$
|
1,065,000
|
|
|
$
|
24,000
|
|
|
$
|
864,000
|
|
|
$
|
566,000
|
|
|
$
|
1,873,000
|
|
|
$
|
9,162,000
|
|
Related loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Ending balance
|
$
|
269,462,000
|
|
|
$
|
24,881,000
|
|
|
$
|
128,341,000
|
|
|
$
|
19,751,000
|
|
|
$
|
403,030,000
|
|
|
$
|
8,451,000
|
|
|
$
|
110,202,000
|
|
|
$
|
24,520,000
|
|
|
$
|
—
|
|
|
$
|
988,638,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
10,717,000
|
|
|
$
|
1,026,000
|
|
|
$
|
1,234,000
|
|
|
$
|
—
|
|
|
$
|
15,088,000
|
|
|
$
|
—
|
|
|
$
|
1,466,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,531,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
258,745,000
|
|
|
$
|
23,855,000
|
|
|
$
|
127,107,000
|
|
|
$
|
19,751,000
|
|
|
$
|
387,942,000
|
|
|
$
|
8,451,000
|
|
|
$
|
108,736,000
|
|
|
$
|
24,520,000
|
|
|
$
|
—
|
|
|
$
|
959,107,000
|
|
For the year ended December 31, 2014
|
Commercial
|
|
|
|
Residential
|
|
Home Equity
Line of Credit
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Real Estate
|
|
Construction
|
|
Other
|
|
Municipal
|
|
Term
|
|
Construction
|
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Beginning balance
|
$
|
4,602,000
|
|
|
$
|
575,000
|
|
|
$
|
2,276,000
|
|
|
$
|
15,000
|
|
|
$
|
1,099,000
|
|
|
$
|
21,000
|
|
|
$
|
675,000
|
|
|
$
|
573,000
|
|
|
$
|
1,678,000
|
|
|
$
|
11,514,000
|
|
Chargeoffs
|
1,205,000
|
|
|
—
|
|
|
989,000
|
|
|
—
|
|
|
699,000
|
|
|
—
|
|
|
153,000
|
|
|
449,000
|
|
|
—
|
|
|
3,495,000
|
|
||||||||||
Recoveries
|
144,000
|
|
|
—
|
|
|
758,000
|
|
|
—
|
|
|
36,000
|
|
|
25,000
|
|
|
16,000
|
|
|
196,000
|
|
|
—
|
|
|
1,175,000
|
|
||||||||||
Provision (credit)
|
(9,000
|
)
|
|
248,000
|
|
|
(540,000
|
)
|
|
—
|
|
|
749,000
|
|
|
(26,000
|
)
|
|
522,000
|
|
|
222,000
|
|
|
(16,000
|
)
|
|
1,150,000
|
|
||||||||||
Ending balance
|
$
|
3,532,000
|
|
|
$
|
823,000
|
|
|
$
|
1,505,000
|
|
|
$
|
15,000
|
|
|
$
|
1,185,000
|
|
|
$
|
20,000
|
|
|
$
|
1,060,000
|
|
|
$
|
542,000
|
|
|
$
|
1,662,000
|
|
|
$
|
10,344,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
346,000
|
|
|
$
|
413,000
|
|
|
$
|
129,000
|
|
|
$
|
—
|
|
|
$
|
519,000
|
|
|
$
|
—
|
|
|
$
|
396,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,803,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
3,186,000
|
|
|
$
|
410,000
|
|
|
$
|
1,376,000
|
|
|
$
|
15,000
|
|
|
$
|
666,000
|
|
|
$
|
20,000
|
|
|
$
|
664,000
|
|
|
$
|
542,000
|
|
|
$
|
1,662,000
|
|
|
$
|
8,541,000
|
|
Related loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Ending balance
|
$
|
242,311,000
|
|
|
$
|
30,932,000
|
|
|
$
|
104,531,000
|
|
|
$
|
20,424,000
|
|
|
$
|
384,032,000
|
|
|
$
|
12,160,000
|
|
|
$
|
103,521,000
|
|
|
$
|
19,653,000
|
|
|
$
|
—
|
|
|
$
|
917,564,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
13,304,000
|
|
|
$
|
1,380,000
|
|
|
$
|
2,942,000
|
|
|
$
|
—
|
|
|
$
|
16,123,000
|
|
|
$
|
—
|
|
|
$
|
2,087,000
|
|
|
$
|
26,000
|
|
|
$
|
—
|
|
|
$
|
35,862,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
229,007,000
|
|
|
$
|
29,552,000
|
|
|
$
|
101,589,000
|
|
|
$
|
20,424,000
|
|
|
$
|
367,909,000
|
|
|
$
|
12,160,000
|
|
|
$
|
101,434,000
|
|
|
$
|
19,627,000
|
|
|
$
|
—
|
|
|
$
|
881,702,000
|
|
As of December 31,
|
2016
|
|
2015
|
||||
Land
|
$
|
4,742,000
|
|
|
$
|
4,539,000
|
|
Land improvements
|
1,041,000
|
|
|
874,000
|
|
||
Buildings
|
21,601,000
|
|
|
20,569,000
|
|
||
Equipment
|
12,032,000
|
|
|
11,358,000
|
|
||
|
39,416,000
|
|
|
37,340,000
|
|
||
Less accumulated depreciation
|
17,214,000
|
|
|
15,524,000
|
|
||
|
$
|
22,202,000
|
|
|
$
|
21,816,000
|
|
As of December 31,
|
2016
|
|
2015
|
||||
Real estate acquired in settlement of loans
|
$
|
375,000
|
|
|
$
|
1,532,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Balance at beginning of year
|
$
|
162,000
|
|
|
$
|
654,000
|
|
|
$
|
330,000
|
|
Losses charged to allowance
|
(89,000
|
)
|
|
(803,000
|
)
|
|
(313,000
|
)
|
|||
Provision charged to operating expenses
|
132,000
|
|
|
311,000
|
|
|
637,000
|
|
|||
Balance at end of year
|
$
|
205,000
|
|
|
$
|
162,000
|
|
|
$
|
654,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Federal income tax
|
|
|
|
|
|
||||||
Current
|
$
|
6,276,000
|
|
|
$
|
4,895,000
|
|
|
$
|
4,282,000
|
|
Deferred
|
(139,000
|
)
|
|
332,000
|
|
|
18,000
|
|
|||
|
6,137,000
|
|
|
5,227,000
|
|
|
4,300,000
|
|
|||
State franchise tax
|
317,000
|
|
|
287,000
|
|
|
266,000
|
|
|||
|
$
|
6,454,000
|
|
|
$
|
5,514,000
|
|
|
$
|
4,566,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Expected tax expense
|
$
|
8,562,000
|
|
|
$
|
7,602,000
|
|
|
$
|
6,746,000
|
|
Non-taxable income
|
(2,176,000
|
)
|
|
(2,086,000
|
)
|
|
(2,292,000
|
)
|
|||
State franchise tax, net of federal tax benefit
|
206,000
|
|
|
187,000
|
|
|
173,000
|
|
|||
Tax credits, net of amortization
|
(105,000
|
)
|
|
(185,000
|
)
|
|
(414,000
|
)
|
|||
Other
|
(33,000
|
)
|
|
(4,000
|
)
|
|
353,000
|
|
|||
|
$
|
6,454,000
|
|
|
$
|
5,514,000
|
|
|
$
|
4,566,000
|
|
|
2016
|
|
2015
|
||||
Allowance for loan losses
|
$
|
3,548,000
|
|
|
$
|
3,471,000
|
|
OREO
|
72,000
|
|
|
57,000
|
|
||
Accrued pension and post-retirement
|
1,730,000
|
|
|
1,769,000
|
|
||
Goodwill
|
2,000
|
|
|
70,000
|
|
||
Unrealized loss on securities transferred from available for sale to held to maturity
|
70,000
|
|
|
60,000
|
|
||
Unrealized loss on securities available for sale
|
503,000
|
|
|
—
|
|
||
Restricted stock grants
|
237,000
|
|
|
367,000
|
|
||
Core deposit intangible
|
20,000
|
|
|
15,000
|
|
||
Investment in flow through entities
|
29,000
|
|
|
—
|
|
||
Other assets
|
48,000
|
|
|
93,000
|
|
||
Total deferred tax asset
|
6,259,000
|
|
|
5,902,000
|
|
||
Net deferred loan costs
|
(1,895,000
|
)
|
|
(1,445,000
|
)
|
||
Depreciation
|
(1,808,000
|
)
|
|
(2,000,000
|
)
|
||
Unrealized gain on securities available for sale
|
—
|
|
|
(605,000
|
)
|
||
Mortgage servicing rights
|
(390,000
|
)
|
|
(382,000
|
)
|
||
Unrealized gain on derivative instruments
|
(626,000
|
)
|
|
—
|
|
||
Investment in flow through entities
|
—
|
|
|
(425,000
|
)
|
||
Prepaid expense
|
—
|
|
|
(104,000
|
)
|
||
Total deferred tax liability
|
(4,719,000
|
)
|
|
(4,961,000
|
)
|
||
Net deferred tax asset
|
$
|
1,540,000
|
|
|
$
|
941,000
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Certificates of deposit < $100,000
|
$
|
195,115,000
|
|
|
$
|
158,529,000
|
|
Certificates $100,000 to $250,000
|
240,904,000
|
|
|
175,077,000
|
|
||
Certificates $250,000 and over
|
40,601,000
|
|
|
37,376,000
|
|
||
|
$
|
476,620,000
|
|
|
$
|
370,982,000
|
|
Year of Maturity
|
Less than $100,000
|
|
$100,000 and Greater
|
|
All Certificates of Deposit
|
||||||
2017
|
$
|
132,813,000
|
|
|
$
|
188,724,000
|
|
|
$
|
321,537,000
|
|
2018
|
13,346,000
|
|
|
17,512,000
|
|
|
30,858,000
|
|
|||
2019
|
20,991,000
|
|
|
24,281,000
|
|
|
45,272,000
|
|
|||
2020
|
14,597,000
|
|
|
31,315,000
|
|
|
45,912,000
|
|
|||
2021
|
13,313,000
|
|
|
19,151,000
|
|
|
32,464,000
|
|
|||
2022 and thereafter
|
55,000
|
|
|
522,000
|
|
|
577,000
|
|
|||
|
$
|
195,115,000
|
|
|
$
|
281,505,000
|
|
|
$
|
476,620,000
|
|
As of December 31, 2015
|
|
|
||
Federal Home Loan Bank Advances
|
|
|
||
2016
|
0.41% - 2.44%
|
$
|
135,220,000
|
|
2017
|
0.99% - 3.69%
|
30,000,000
|
|
|
2018
|
2.25% - 3.25%
|
30,000,000
|
|
|
2020
|
1.60% - 1.97%
|
55,000,000
|
|
|
2021 and thereafter
|
0.00%
|
134,000
|
|
|
|
|
250,354,000
|
|
|
Repurchase agreements
|
|
|
||
Municipal and commercial customers
|
0.20% - 1.89%
|
87,103,000
|
|
|
|
|
$
|
337,457,000
|
|
At December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Change in benefit obligations
|
|
|
|
|
|
||||||
Benefit obligation at beginning of year:
|
$
|
1,967,000
|
|
|
$
|
1,928,000
|
|
|
$
|
1,479,000
|
|
Interest cost
|
81,000
|
|
|
80,000
|
|
|
71,000
|
|
|||
Benefits paid
|
(109,000
|
)
|
|
(102,000
|
)
|
|
(100,000
|
)
|
|||
Actuarial (gain) loss
|
(69,000
|
)
|
|
61,000
|
|
|
478,000
|
|
|||
Benefit obligation at end of year:
|
$
|
1,870,000
|
|
|
$
|
1,967,000
|
|
|
$
|
1,928,000
|
|
Funded status
|
|
|
|
|
|
|
|
||||
Benefit obligation at end of year
|
$
|
(1,870,000
|
)
|
|
$
|
(1,967,000
|
)
|
|
$
|
(1,928,000
|
)
|
Unamortized loss
|
156,000
|
|
|
240,000
|
|
|
192,000
|
|
|||
Accrued benefit cost
|
$
|
(1,714,000
|
)
|
|
$
|
(1,727,000
|
)
|
|
$
|
(1,736,000
|
)
|
Weighted average discount rate as of December 31
|
4.25
|
%
|
|
4.25
|
%
|
|
4.25
|
%
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Components of net periodic benefit cost
|
|
|
|
|
|
||||||
Interest cost
|
$
|
81,000
|
|
|
$
|
80,000
|
|
|
$
|
71,000
|
|
Amortization of (gain) loss
|
4,000
|
|
|
—
|
|
|
(12,000
|
)
|
|||
Other settlement expense
|
11,000
|
|
|
12,000
|
|
|
10,000
|
|
|||
Net periodic benefit cost
|
$
|
96,000
|
|
|
$
|
92,000
|
|
|
$
|
69,000
|
|
Weighted average discount rate for net periodic cost
|
4.25
|
%
|
|
4.25
|
%
|
|
5.00
|
%
|
At December 31,
|
2016
|
|
2015
|
|
Portion to Be Recognized in
Income in 2017
|
||||||
Unamortized net actuarial loss
|
$
|
(156,000
|
)
|
|
$
|
(240,000
|
)
|
|
|
|
|
Deferred tax benefit at 35%
|
54,000
|
|
|
84,000
|
|
|
—
|
|
|||
Net unrecognized post-retirement benefits included in accumulated other comprehensive income (loss)
|
$
|
(102,000
|
)
|
|
$
|
(156,000
|
)
|
|
$
|
—
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Balance at beginning of year
|
$
|
1,123,000
|
|
|
$
|
2,522,000
|
|
|
$
|
(6,591,000
|
)
|
Unrealized gains (losses) arising during the year
|
(2,493,000
|
)
|
|
(754,000
|
)
|
|
15,175,000
|
|
|||
Realized gains during the year
|
(673,000
|
)
|
|
(1,399,000
|
)
|
|
(1,155,000
|
)
|
|||
Related deferred taxes
|
1,108,000
|
|
|
754,000
|
|
|
(4,907,000
|
)
|
|||
Net change
|
(2,058,000
|
)
|
|
(1,399,000
|
)
|
|
9,113,000
|
|
|||
Balance at end of year
|
$
|
(935,000
|
)
|
|
$
|
1,123,000
|
|
|
$
|
2,522,000
|
|
For the years ended December 31,
|
2016
|
2015
|
2014
|
||||||
Balance at beginning of year
|
$
|
(112,000
|
)
|
$
|
(48,000
|
)
|
$
|
—
|
|
Net unrealized losses transferred during the year
|
—
|
|
—
|
|
(23,000
|
)
|
|||
Amortization of net unrealized losses
|
(26,000
|
)
|
(98,000
|
)
|
(51,000
|
)
|
|||
Related deferred taxes
|
9,000
|
|
34,000
|
|
26,000
|
|
|||
Net change
|
(17,000
|
)
|
(64,000
|
)
|
(48,000
|
)
|
|||
Balance at end of year
|
$
|
(129,000
|
)
|
$
|
(112,000
|
)
|
$
|
(48,000
|
)
|
For the years ended December 31,
|
2016
|
2015
|
2014
|
||||||
Balance at beginning of year
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
Unrealized gains on cash flow hedging derivatives arising during the year
|
1,790,000
|
|
—
|
|
—
|
|
|||
Related deferred taxes
|
(627,000
|
)
|
—
|
|
—
|
|
|||
Net change
|
1,163,000
|
|
—
|
|
—
|
|
|||
Balance at end of year
|
$
|
1,163,000
|
|
$
|
—
|
|
$
|
—
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Unrecognized postretirement benefits at beginning of year
|
$
|
(156,000
|
)
|
|
$
|
(125,000
|
)
|
|
$
|
188,000
|
|
Change in unamortized net actuarial loss
|
84,000
|
|
|
(48,000
|
)
|
|
(481,000
|
)
|
|||
Related deferred taxes
|
(30,000
|
)
|
|
17,000
|
|
|
168,000
|
|
|||
Net change
|
$
|
54,000
|
|
|
$
|
(31,000
|
)
|
|
$
|
(313,000
|
)
|
Unrecognized postretirement benefits at end of year
|
$
|
(102,000
|
)
|
|
$
|
(156,000
|
)
|
|
$
|
(125,000
|
)
|
|
|
|
|
|
As of December 31,
|
||||||||
|
|
|
|
|
2016
|
2015
|
|||||||
Notional Amount
|
Effective Date
|
Maturity Date
|
Variable Index Received
|
Fixed Rate Paid
|
Fair Value
(1)
|
Fair Value
(1)
|
|||||||
$
|
30,000,000
|
|
June 28, 2016
|
June 28, 2021
|
1-Month USD LIBOR
|
0.94
|
%
|
$
|
1,049,000
|
|
$
|
—
|
|
$
|
20,000,000
|
|
June 27, 2016
|
June 27, 2021
|
1-Month USD LIBOR
|
0.89
|
%
|
$
|
741,000
|
|
—
|
|
|
$
|
50,000,000
|
|
|
|
|
|
$
|
1,790,000
|
|
$
|
—
|
|
Year
Granted
|
Vesting Term
(In Years)
|
Shares
|
Remaining Term
(In Years)
|
2012
|
5.0
|
7,996
|
0.1
|
2013
|
5.0
|
14,776
|
0.9
|
2014
|
5.0
|
10,422
|
1.9
|
2015
|
5.0
|
12,023
|
2.9
|
2016
|
1.0
|
6,832
|
0.1
|
2016
|
5.0
|
15,015
|
3.9
|
|
|
67,064
|
1.9
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Per-Share
Amount
|
|||||
For the year ended December 31, 2016
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
18,009,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
18,009,000
|
|
|
10,713,290
|
|
|
$
|
1.68
|
|
|
Effect of dilutive securities: restricted stock and warrants
|
|
|
116,512
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
18,009,000
|
|
|
10,829,802
|
|
|
$
|
1.66
|
|
For the year ended December 31, 2015
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
16,206,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
16,206,000
|
|
|
10,674,755
|
|
|
$
|
1.52
|
|
|
Effect of dilutive securities: restricted stock and warrants
|
|
|
90,114
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
16,206,000
|
|
|
10,764,869
|
|
|
$
|
1.51
|
|
For the year ended December 31, 2014
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
14,709,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
14,709,000
|
|
|
10,638,527
|
|
|
$
|
1.38
|
|
|
Effect of dilutive securities: restricted stock and warrants
|
|
|
72,337
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
14,709,000
|
|
|
10,710,864
|
|
|
$
|
1.37
|
|
|
Outstanding
|
In-the-Money
|
Out-of-the-Money
|
|||
As of December 31, 2016
|
|
|
|
|||
Incentive stock options
|
—
|
|
—
|
|
—
|
|
Warrants issued to private parties
|
—
|
|
—
|
|
—
|
|
Total dilutive securities
|
—
|
|
—
|
|
—
|
|
As of December 31, 2015
|
|
|
|
|||
Incentive stock options
|
—
|
|
—
|
|
—
|
|
Warrants issued to private parties
|
226,819
|
|
226,819
|
|
—
|
|
Total dilutive securities
|
226,819
|
|
226,819
|
|
—
|
|
As of December 31, 2014
|
|
|
|
|||
Incentive stock options
|
42,000
|
|
—
|
|
42,000
|
|
Warrants issued to U.S. Treasury
|
225,904
|
|
225,904
|
|
—
|
|
Total dilutive securities
|
267,904
|
|
225,904
|
|
42,000
|
|
|
Actual
|
|
For capital
adequacy
purposes
|
|
To be well-capitalized
under prompt corrective
action provisions
|
||||||
As of December 31, 2016
|
|
|
|
|
|
||||||
Tier 2 capital to
|
$
|
151,487,000
|
|
|
$
|
77,928,000
|
|
|
$
|
97,410,000
|
|
risk-weighted assets
|
15.55
|
%
|
|
8.00
|
%
|
|
10.00
|
%
|
|||
Tier 1 capital to
|
$
|
141,249,000
|
|
|
$
|
58,446,000
|
|
|
$
|
77,928,000
|
|
risk-weighted assets
|
14.50
|
%
|
|
6.00
|
%
|
|
8.00
|
%
|
|||
Common equity Tier 1 capital to
|
$
|
141,249,000
|
|
|
$
|
43,835,000
|
|
|
$
|
63,317,000
|
|
risk-weighted assets
|
14.50
|
%
|
|
4.50
|
%
|
|
6.50
|
%
|
|||
Tier 1 capital to
|
$
|
141,249,000
|
|
|
$
|
65,437,000
|
|
|
$
|
81,797,000
|
|
average assets
|
8.63
|
%
|
|
4.00
|
%
|
|
5.00
|
%
|
|||
As of December 31, 2015
|
|
|
|
|
|
|
|
|
|||
Tier 2 capital to
|
$
|
144,255,000
|
|
|
$
|
74,316,000
|
|
|
$
|
92,895,000
|
|
risk-weighted assets
|
15.53
|
%
|
|
8.00
|
%
|
|
10.00
|
%
|
|||
Tier 1 capital to
|
$
|
134,239,000
|
|
|
$
|
55,737,000
|
|
|
$
|
74,316,000
|
|
risk-weighted assets
|
14.45
|
%
|
|
6.00
|
%
|
|
8.00
|
%
|
|||
Common equity Tier 1 capital to
|
$
|
134,239,000
|
|
|
$
|
41,803,000
|
|
|
$
|
60,382,000
|
|
risk-weighted assets
|
14.45
|
%
|
|
4.50
|
%
|
|
6.50
|
%
|
|||
Tier 1 capital to
|
$
|
134,239,000
|
|
|
$
|
60,885,000
|
|
|
$
|
76,106,000
|
|
average assets
|
8.82
|
%
|
|
4.00
|
%
|
|
5.00
|
%
|
|
Actual
|
|
For capital
adequacy
purposes
|
|
To be well-capitalized
under prompt corrective
action provisions
|
||||
As of December 31, 2016
|
|
|
|
|
|
||||
Tier 2 capital to
|
$
|
152,802,000
|
|
|
$
|
77,928,000
|
|
|
n/a
|
risk-weighted assets
|
15.69
|
%
|
|
8.00
|
%
|
|
n/a
|
||
Tier 1 capital to
|
$
|
142,564,000
|
|
|
$
|
58,446,000
|
|
|
n/a
|
risk-weighted assets
|
14.64
|
%
|
|
6.00
|
%
|
|
n/a
|
||
Common equity Tier 1 capital to
|
$
|
142,564,000
|
|
|
$
|
43,835,000
|
|
|
n/a
|
risk-weighted assets
|
14.64
|
%
|
|
4.50
|
%
|
|
n/a
|
||
Tier 1 capital to
|
$
|
142,564,000
|
|
|
$
|
65,470,000
|
|
|
n/a
|
average assets
|
8.71
|
%
|
|
4.00
|
%
|
|
n/a
|
||
As of December 31, 2015
|
|
|
|
|
|
||||
Tier 2 capital to
|
$
|
146,653,000
|
|
|
$
|
74,357,000
|
|
|
n/a
|
risk-weighted assets
|
15.78
|
%
|
|
8.00
|
%
|
|
n/a
|
||
Tier 1 capital to
|
$
|
136,637,000
|
|
|
$
|
55,767,000
|
|
|
n/a
|
risk-weighted assets
|
14.70
|
%
|
|
6.00
|
%
|
|
n/a
|
||
Common equity Tier 1 capital to
|
$
|
136,637,000
|
|
|
$
|
41,826,000
|
|
|
n/a
|
risk-weighted assets
|
14.70
|
%
|
|
4.50
|
%
|
|
n/a
|
||
Tier 1 capital to
|
$
|
136,637,000
|
|
|
$
|
62,022,000
|
|
|
n/a
|
average assets
|
8.81
|
%
|
|
4.00
|
%
|
|
n/a
|
As of December 31,
|
2016
|
|
2015
|
||||
Unused lines, collateralized by residential real estate
|
$
|
76,646,000
|
|
|
$
|
69,244,000
|
|
Other unused commitments
|
57,738,000
|
|
|
49,833,000
|
|
||
Standby letters of credit
|
4,198,000
|
|
|
4,098,000
|
|
||
Commitments to extend credit
|
10,684,000
|
|
|
10,374,000
|
|
||
Total
|
$
|
149,266,000
|
|
|
$
|
133,549,000
|
|
|
At December 31, 2016
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
280,604,000
|
|
|
$
|
—
|
|
|
$
|
280,604,000
|
|
State and political subdivisions
|
—
|
|
|
16,482,000
|
|
|
—
|
|
|
16,482,000
|
|
||||
Other equity securities
|
—
|
|
|
3,330,000
|
|
|
—
|
|
|
3,330,000
|
|
||||
Total securities available for sale
|
$
|
—
|
|
|
$
|
300,416,000
|
|
|
$
|
—
|
|
|
$
|
300,416,000
|
|
Interest rate swap agreements
|
$
|
—
|
|
|
$
|
1,790,000
|
|
|
$
|
—
|
|
|
$
|
1,790,000
|
|
Total assets
|
$
|
—
|
|
|
$
|
302,206,000
|
|
|
$
|
—
|
|
|
$
|
302,206,000
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2015
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
195,110,000
|
|
|
$
|
—
|
|
|
$
|
195,110,000
|
|
State and political subdivisions
|
—
|
|
|
24,506,000
|
|
|
—
|
|
|
24,506,000
|
|
||||
Other equity securities
|
—
|
|
|
3,423,000
|
|
|
—
|
|
|
3,423,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
223,039,000
|
|
|
$
|
—
|
|
|
$
|
223,039,000
|
|
|
At December 31, 2016
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Other real estate owned
|
$
|
—
|
|
|
$
|
375,000
|
|
|
$
|
—
|
|
|
$
|
375,000
|
|
Impaired loans
|
—
|
|
|
827,000
|
|
|
—
|
|
|
827,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
1,202,000
|
|
|
$
|
—
|
|
|
$
|
1,202,000
|
|
|
At December 31, 2015
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Other real estate owned
|
$
|
—
|
|
|
$
|
1,532,000
|
|
|
$
|
—
|
|
|
$
|
1,532,000
|
|
Impaired loans
|
—
|
|
|
699,000
|
|
|
—
|
|
|
699,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
2,231,000
|
|
|
$
|
—
|
|
|
$
|
2,231,000
|
|
|
Carrying
|
|
Estimated
|
|
|
|
|
|
|
||||||||||
As of December 31, 2016
|
value
|
|
fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
17,366,000
|
|
|
$
|
17,366,000
|
|
|
$
|
17,366,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing deposits in other banks
|
293,000
|
|
|
293,000
|
|
|
293,000
|
|
|
—
|
|
|
—
|
|
|||||
Securities available for sale
|
300,416,000
|
|
|
300,416,000
|
|
|
—
|
|
|
300,416,000
|
|
|
—
|
|
|||||
Securities to be held to maturity
|
226,828,000
|
|
|
225,537,000
|
|
|
—
|
|
|
225,537,000
|
|
|
—
|
|
|||||
Restricted equity securities
|
11,930,000
|
|
|
11,930,000
|
|
|
—
|
|
|
11,930,000
|
|
|
—
|
|
|||||
Loans held for sale
|
782,000
|
|
|
782,000
|
|
|
—
|
|
|
782,000
|
|
|
—
|
|
|||||
Loans (net of allowance for loan losses)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
297,952,000
|
|
|
293,103,000
|
|
|
—
|
|
|
558,000
|
|
|
292,545,000
|
|
|||||
Construction
|
24,954,000
|
|
|
24,548,000
|
|
|
—
|
|
|
—
|
|
|
24,548,000
|
|
|||||
Other
|
148,737,000
|
|
|
147,394,000
|
|
|
—
|
|
|
33,000
|
|
|
147,361,000
|
|
|||||
Municipal
|
27,035,000
|
|
|
27,446,000
|
|
|
—
|
|
|
—
|
|
|
27,446,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
409,999,000
|
|
|
410,327,000
|
|
|
—
|
|
|
236,000
|
|
|
410,091,000
|
|
|||||
Construction
|
18,253,000
|
|
|
18,125,000
|
|
|
—
|
|
|
—
|
|
|
18,125,000
|
|
|||||
Home equity line of credit
|
109,986,000
|
|
|
108,740,000
|
|
|
—
|
|
|
—
|
|
|
108,740,000
|
|
|||||
Consumer
|
24,472,000
|
|
|
24,131,000
|
|
|
—
|
|
|
—
|
|
|
24,131,000
|
|
|||||
Total loans
|
1,061,388,000
|
|
|
1,053,814,000
|
|
|
—
|
|
|
827,000
|
|
|
1,052,987,000
|
|
|||||
Mortgage servicing rights
|
1,113,000
|
|
|
1,696,000
|
|
|
—
|
|
|
1,696,000
|
|
|
—
|
|
|||||
Interest rate swap agreements
|
1,790,000
|
|
|
1,790,000
|
|
|
—
|
|
|
1,790,000
|
|
|
—
|
|
|||||
Accrued interest receivable
|
5,532,000
|
|
|
5,532,000
|
|
|
—
|
|
|
5,532,000
|
|
|
—
|
|
|||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
$
|
140,482,000
|
|
|
$
|
133,342,000
|
|
|
$
|
—
|
|
|
$
|
133,342,000
|
|
|
$
|
—
|
|
NOW deposits
|
282,971,000
|
|
|
259,418,000
|
|
|
—
|
|
|
259,418,000
|
|
|
—
|
|
|||||
Money market deposits
|
125,544,000
|
|
|
115,087,000
|
|
|
—
|
|
|
115,087,000
|
|
|
—
|
|
|||||
Savings deposits
|
217,340,000
|
|
|
188,260,000
|
|
|
—
|
|
|
188,260,000
|
|
|
—
|
|
|||||
Local certificates of deposit
|
210,316,000
|
|
|
209,370,000
|
|
|
—
|
|
|
209,370,000
|
|
|
—
|
|
|||||
National certificates of deposit
|
266,304,000
|
|
|
266,372,000
|
|
|
—
|
|
|
266,372,000
|
|
|
—
|
|
|||||
Total deposits
|
1,242,957,000
|
|
|
1,171,849,000
|
|
|
—
|
|
|
1,171,849,000
|
|
|
—
|
|
|||||
Repurchase agreements
|
84,174,000
|
|
|
79,827,000
|
|
|
—
|
|
|
79,827,000
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
194,727,000
|
|
|
193,733,000
|
|
|
—
|
|
|
193,733,000
|
|
|
—
|
|
|||||
Total borrowed funds
|
278,901,000
|
|
|
273,560,000
|
|
|
—
|
|
|
273,560,000
|
|
|
—
|
|
|||||
Accrued interest payable
|
479,000
|
|
|
479,000
|
|
|
—
|
|
|
479,000
|
|
|
—
|
|
|
Carrying
|
|
Estimated
|
|
|
|
|
|
|
||||||||||
As of December 31, 2015
|
value
|
|
fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
14,299,000
|
|
|
$
|
14,299,000
|
|
|
$
|
14,299,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing deposits in other banks
|
4,013,000
|
|
|
4,013,000
|
|
|
4,013,000
|
|
|
—
|
|
|
—
|
|
|||||
Securities available for sale
|
223,039,000
|
|
|
223,039,000
|
|
|
—
|
|
|
223,039,000
|
|
|
—
|
|
|||||
Securities to be held to maturity
|
240,023,000
|
|
|
243,123,000
|
|
|
—
|
|
|
243,123,000
|
|
|
—
|
|
|||||
Restricted equity securities
|
14,257,000
|
|
|
14,257,000
|
|
|
—
|
|
|
14,257,000
|
|
|
—
|
|
|||||
Loans held for sale
|
349,000
|
|
|
349,000
|
|
|
—
|
|
|
349,000
|
|
|
—
|
|
|||||
Loans (net of allowance for loan losses)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
265,616,000
|
|
|
262,763,000
|
|
|
—
|
|
|
—
|
|
|
262,763,000
|
|
|||||
Construction
|
24,166,000
|
|
|
23,906,000
|
|
|
—
|
|
|
—
|
|
|
23,906,000
|
|
|||||
Other
|
126,551,000
|
|
|
126,141,000
|
|
|
—
|
|
|
—
|
|
|
126,141,000
|
|
|||||
Municipal
|
19,730,000
|
|
|
20,331,000
|
|
|
—
|
|
|
—
|
|
|
20,331,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
401,315,000
|
|
|
405,315,000
|
|
|
—
|
|
|
—
|
|
|
405,315,000
|
|
|||||
Construction
|
8,421,000
|
|
|
8,379,000
|
|
|
—
|
|
|
—
|
|
|
8,379,000
|
|
|||||
Home equity line of credit
|
109,101,000
|
|
|
108,118,000
|
|
|
—
|
|
|
699,000
|
|
|
107,419,000
|
|
|||||
Consumer
|
23,822,000
|
|
|
23,754,000
|
|
|
—
|
|
|
—
|
|
|
23,754,000
|
|
|||||
Total loans
|
978,722,000
|
|
|
978,707,000
|
|
|
—
|
|
|
699,000
|
|
|
978,008,000
|
|
|||||
Mortgage servicing rights
|
1,093,000
|
|
|
1,915,000
|
|
|
—
|
|
|
1,915,000
|
|
|
—
|
|
|||||
Accrued interest receivable
|
4,912,000
|
|
|
4,912,000
|
|
|
—
|
|
|
4,912,000
|
|
|
—
|
|
|||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
$
|
130,566,000
|
|
|
$
|
125,651,000
|
|
|
$
|
—
|
|
|
$
|
125,651,000
|
|
|
$
|
—
|
|
NOW deposits
|
242,638,000
|
|
|
224,627,000
|
|
|
—
|
|
|
224,627,000
|
|
|
—
|
|
|||||
Money market deposits
|
92,994,000
|
|
|
82,050,000
|
|
|
—
|
|
|
82,050,000
|
|
|
—
|
|
|||||
Savings deposits
|
206,009,000
|
|
|
181,010,000
|
|
|
—
|
|
|
181,010,000
|
|
|
—
|
|
|||||
Local certificates of deposit
|
201,420,000
|
|
|
201,013,000
|
|
|
—
|
|
|
201,013,000
|
|
|
—
|
|
|||||
National certificates of deposit
|
169,562,000
|
|
|
169,617,000
|
|
|
—
|
|
|
169,617,000
|
|
|
—
|
|
|||||
Total deposits
|
1,043,189,000
|
|
|
983,968,000
|
|
|
—
|
|
|
983,968,000
|
|
|
—
|
|
|||||
Repurchase agreements
|
87,103,000
|
|
|
82,168,000
|
|
|
—
|
|
|
82,168,000
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
250,354,000
|
|
|
250,027,000
|
|
|
—
|
|
|
250,027,000
|
|
|
—
|
|
|||||
Total borrowed funds
|
337,457,000
|
|
|
332,195,000
|
|
|
—
|
|
|
332,195,000
|
|
|
—
|
|
|||||
Accrued interest payable
|
435,000
|
|
|
435,000
|
|
|
—
|
|
|
435,000
|
|
|
—
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Other operating income
|
|
|
|
|
|
||||||
ATM and debit card income
|
$
|
3,024,000
|
|
|
$
|
2,714,000
|
|
|
$
|
2,630,000
|
|
Other operating expense
|
|
|
|
|
|
||||||
Advertising and marketing expense
|
$
|
1,099,000
|
|
|
$
|
1,178,000
|
|
|
$
|
1,022,000
|
|
Accounting and auditing expenses
|
690,000
|
|
|
797,000
|
|
|
746,000
|
|
|||
Collections/foreclosures/ other real estate owned expense
|
278,000
|
|
|
432,000
|
|
|
657,000
|
|
|||
ATM and interchange expense
|
853,000
|
|
|
814,000
|
|
|
760,000
|
|
|||
Legal fees and expenses
|
377,000
|
|
|
369,000
|
|
|
769,000
|
|
As of December 31,
|
2016
|
|
2015
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
613,000
|
|
|
$
|
1,431,000
|
|
Dividends receivable
|
3,800,000
|
|
|
2,500,000
|
|
||
Investments
|
432,000
|
|
|
509,000
|
|
||
Investment in subsidiary
|
143,611,000
|
|
|
137,433,000
|
|
||
Premises and equipment
|
4,000
|
|
|
12,000
|
|
||
Goodwill
|
27,559,000
|
|
|
27,559,000
|
|
||
Other assets
|
300,000
|
|
|
438,000
|
|
||
Total assets
|
$
|
176,319,000
|
|
|
$
|
169,882,000
|
|
Liabilities and shareholders' equity
|
|
|
|
|
|
||
Dividends payable
|
$
|
3,778,000
|
|
|
$
|
2,366,000
|
|
Other liabilities
|
20,000
|
|
|
18,000
|
|
||
Total liabilities
|
3,798,000
|
|
|
2,384,000
|
|
||
Shareholders' equity
|
|
|
|
|
|
||
Common stock
|
108,000
|
|
|
108,000
|
|
||
Additional paid-in capital
|
60,723,000
|
|
|
59,862,000
|
|
||
Retained earnings
|
111,653,000
|
|
|
107,500,000
|
|
||
Accumulated other comprehensive income
|
|
|
|
||||
Net unrealized gain on available for sale securities,
net of tax
|
37,000
|
|
|
28,000
|
|
||
Total accumulated other comprehensive income
|
37,000
|
|
|
28,000
|
|
||
Total shareholders' equity
|
172,521,000
|
|
|
167,498,000
|
|
||
Total liabilities and shareholders' equity
|
$
|
176,319,000
|
|
|
$
|
169,882,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Interest and dividends on investments
|
$
|
22,000
|
|
|
$
|
18,000
|
|
|
$
|
15,000
|
|
Net securities gains (losses)
|
(6,000
|
)
|
|
—
|
|
|
38,000
|
|
|||
Total income
|
16,000
|
|
|
18,000
|
|
|
53,000
|
|
|||
Occupancy expense
|
9,000
|
|
|
12,000
|
|
|
12,000
|
|
|||
Other operating expense
|
528,000
|
|
|
488,000
|
|
|
604,000
|
|
|||
Total expense
|
537,000
|
|
|
500,000
|
|
|
616,000
|
|
|||
Loss before income taxes and Bank earnings
|
(521,000
|
)
|
|
(482,000
|
)
|
|
(563,000
|
)
|
|||
Applicable income taxes
|
(186,000
|
)
|
|
(172,000
|
)
|
|
(200,000
|
)
|
|||
Loss before Bank earnings
|
(335,000
|
)
|
|
(310,000
|
)
|
|
(363,000
|
)
|
|||
Equity in earnings of Bank
|
|
|
|
|
|
||||||
Remitted
|
11,300,000
|
|
|
10,000,000
|
|
|
8,850,000
|
|
|||
Unremitted
|
7,044,000
|
|
|
6,516,000
|
|
|
6,222,000
|
|
|||
Net income
|
$
|
18,009,000
|
|
|
$
|
16,206,000
|
|
|
$
|
14,709,000
|
|
For the years ended December 31,
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
18,009,000
|
|
|
$
|
16,206,000
|
|
|
$
|
14,709,000
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||||||||
Depreciation
|
8,000
|
|
|
12,000
|
|
|
9,000
|
|
|||
Equity compensation expense
|
298,000
|
|
|
296,000
|
|
|
431,000
|
|
|||
(Gain) loss on sale of investments
|
6,000
|
|
|
—
|
|
|
(38,000
|
)
|
|||
Tax benefit from vesting of restricted stock
|
32,000
|
|
|
—
|
|
|
—
|
|
|||
(Increase) decrease in other assets
|
136,000
|
|
|
(135,000
|
)
|
|
(98,000
|
)
|
|||
Increase in dividends receivable
|
(1,300,000
|
)
|
|
(50,000
|
)
|
|
(1,050,000
|
)
|
|||
Increase in dividends payable
|
112,000
|
|
|
—
|
|
|
—
|
|
|||
Increase (decrease) in other liabilities
|
(4,000
|
)
|
|
160,000
|
|
|
105,000
|
|
|||
Unremitted earnings of Bank
|
(7,044,000
|
)
|
|
(6,516,000
|
)
|
|
(6,222,000
|
)
|
|||
Net cash provided by operating activities
|
10,253,000
|
|
|
9,973,000
|
|
|
7,846,000
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Proceeds from sales/maturities of investments
|
87,000
|
|
|
—
|
|
|
—
|
|
|||
Capital expenditures
|
—
|
|
|
—
|
|
|
(1,000
|
)
|
|||
Net cash provided by (used in) investing activities
|
87,000
|
|
|
—
|
|
|
(1,000
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Purchase of common stock
|
(129,000
|
)
|
|
(180,000
|
)
|
|
—
|
|
|||
Proceeds from sale of common stock
|
531,000
|
|
|
465,000
|
|
|
457,000
|
|
|||
Repurchase of warrants
|
(1,750,000
|
)
|
|
—
|
|
|
—
|
|
|||
Dividends paid
|
(9,810,000
|
)
|
|
(9,349,000
|
)
|
|
(8,893,000
|
)
|
|||
Net cash used in financing activities
|
(11,158,000
|
)
|
|
(9,064,000
|
)
|
|
(8,436,000
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
(818,000
|
)
|
|
909,000
|
|
|
(591,000
|
)
|
|||
Cash and cash equivalents at beginning of year
|
1,431,000
|
|
|
522,000
|
|
|
1,113,000
|
|
|||
Cash and cash equivalents at end of year
|
$
|
613,000
|
|
|
$
|
1,431,000
|
|
|
$
|
522,000
|
|
Dollars in thousands except per share data
|
2015Q1
|
|
2015Q2
|
|
2015Q3
|
|
2015Q4
|
|
2016Q1
|
|
2016Q2
|
|
2016Q3
|
|
2016Q4
|
||||||||||||||||
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash and cash equivalents
|
$
|
13,855
|
|
|
$
|
16,481
|
|
|
$
|
19,169
|
|
|
$
|
14,299
|
|
|
$
|
14,533
|
|
|
$
|
20,838
|
|
|
$
|
23,456
|
|
|
$
|
17,366
|
|
Interest-bearing deposits in other banks
|
336
|
|
|
24,565
|
|
|
301
|
|
|
4,013
|
|
|
6,372
|
|
|
7,568
|
|
|
15,098
|
|
|
293
|
|
||||||||
Investments
|
418,772
|
|
|
463,064
|
|
|
461,255
|
|
|
463,062
|
|
|
453,336
|
|
|
457,599
|
|
|
471,063
|
|
|
527,244
|
|
||||||||
Restricted equity securities
|
13,912
|
|
|
13,912
|
|
|
13,912
|
|
|
14,257
|
|
|
13,875
|
|
|
14,441
|
|
|
14,048
|
|
|
11,930
|
|
||||||||
Net loans and loans held for sale
|
928,973
|
|
|
953,201
|
|
|
953,674
|
|
|
979,071
|
|
|
994,947
|
|
|
1,029,568
|
|
|
1,019,922
|
|
|
1,062,170
|
|
||||||||
Other assets
|
82,984
|
|
|
82,117
|
|
|
91,361
|
|
|
90,108
|
|
|
91,618
|
|
|
91,440
|
|
|
91,501
|
|
|
93,872
|
|
||||||||
Total assets
|
$
|
1,458,832
|
|
|
$
|
1,553,340
|
|
|
$
|
1,539,672
|
|
|
$
|
1,564,810
|
|
|
$
|
1,574,681
|
|
|
$
|
1,621,454
|
|
|
$
|
1,635,088
|
|
|
$
|
1,712,875
|
|
Deposits
|
$
|
966,825
|
|
|
$
|
1,096,323
|
|
|
$
|
1,058,365
|
|
|
$
|
1,043,189
|
|
|
$
|
1,109,441
|
|
|
$
|
1,145,709
|
|
|
$
|
1,173,749
|
|
|
$
|
1,242,957
|
|
Borrowed funds
|
312,576
|
|
|
278,013
|
|
|
297,369
|
|
|
337,457
|
|
|
276,531
|
|
|
283,095
|
|
|
268,098
|
|
|
278,901
|
|
||||||||
Other liabilities
|
15,915
|
|
|
15,195
|
|
|
16,797
|
|
|
16,666
|
|
|
17,165
|
|
|
17,862
|
|
|
17,247
|
|
|
18,496
|
|
||||||||
Shareholders' equity
|
163,516
|
|
|
163,809
|
|
|
167,141
|
|
|
167,498
|
|
|
171,544
|
|
|
174,788
|
|
|
175,994
|
|
|
172,521
|
|
||||||||
Total liabilities
& equity
|
$
|
1,458,832
|
|
|
$
|
1,553,340
|
|
|
$
|
1,539,672
|
|
|
$
|
1,564,810
|
|
|
$
|
1,574,681
|
|
|
$
|
1,621,454
|
|
|
$
|
1,635,088
|
|
|
$
|
1,712,875
|
|
Income and Comprehensive Income Statements
|
|||||||||||||||||||||||||||||||
Interest income
|
$
|
12,365
|
|
|
$
|
12,574
|
|
|
$
|
12,833
|
|
|
$
|
13,038
|
|
|
$
|
13,276
|
|
|
$
|
13,600
|
|
|
$
|
13,283
|
|
|
$
|
13,600
|
|
Interest expense
|
2,663
|
|
|
2,496
|
|
|
2,322
|
|
|
2,393
|
|
|
2,547
|
|
|
2,649
|
|
|
2,754
|
|
|
2,862
|
|
||||||||
Net interest income
|
9,702
|
|
|
10,078
|
|
|
10,511
|
|
|
10,645
|
|
|
10,729
|
|
|
10,951
|
|
|
10,529
|
|
|
10,738
|
|
||||||||
Provision for
loan losses
|
500
|
|
|
400
|
|
|
200
|
|
|
450
|
|
|
375
|
|
|
375
|
|
|
375
|
|
|
475
|
|
||||||||
Net interest income after provision for loan losses
|
9,202
|
|
|
9,678
|
|
|
10,311
|
|
|
10,195
|
|
|
10,354
|
|
|
10,576
|
|
|
10,154
|
|
|
10,263
|
|
||||||||
Non-interest income
|
3,658
|
|
|
2,834
|
|
|
2,975
|
|
|
2,763
|
|
|
2,964
|
|
|
3,006
|
|
|
3,469
|
|
|
3,060
|
|
||||||||
Non-interest expense
|
7,265
|
|
|
6,980
|
|
|
7,707
|
|
|
7,944
|
|
|
7,200
|
|
|
7,245
|
|
|
7,405
|
|
|
7,533
|
|
||||||||
Income before taxes
|
5,595
|
|
|
5,532
|
|
|
5,579
|
|
|
5,014
|
|
|
6,118
|
|
|
6,337
|
|
|
6,218
|
|
|
5,790
|
|
||||||||
Income taxes
|
1,420
|
|
|
1,458
|
|
|
1,391
|
|
|
1,245
|
|
|
1,615
|
|
|
1,713
|
|
|
1,656
|
|
|
1,470
|
|
||||||||
Net income
|
$
|
4,175
|
|
|
$
|
4,074
|
|
|
$
|
4,188
|
|
|
$
|
3,769
|
|
|
$
|
4,503
|
|
|
$
|
4,624
|
|
|
$
|
4,562
|
|
|
$
|
4,320
|
|
Basic earnings per share
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.39
|
|
|
$
|
0.36
|
|
|
$
|
0.42
|
|
|
$
|
0.43
|
|
|
$
|
0.43
|
|
|
$
|
0.40
|
|
Diluted earnings per share
|
$
|
0.39
|
|
|
$
|
0.38
|
|
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
0.42
|
|
|
$
|
0.43
|
|
|
$
|
0.42
|
|
|
$
|
0.39
|
|
Other comprehensive income (loss), net of tax
|
|||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities available for sale
|
$
|
57
|
|
|
$
|
(1,591
|
)
|
|
$
|
1,330
|
|
|
$
|
(1,195
|
)
|
|
$
|
1,852
|
|
|
$
|
1,025
|
|
|
$
|
(1,292
|
)
|
|
$
|
(3,643
|
)
|
Net unrealized gain (loss) on securities transfered from available for sale to held to maturity
|
(19
|
)
|
|
(17
|
)
|
|
(15
|
)
|
|
(13
|
)
|
|
(11
|
)
|
|
(10
|
)
|
|
9
|
|
|
(5
|
)
|
||||||||
Net unrealized gain (loss) on cash flow hedging derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(135
|
)
|
|
193
|
|
|
1,105
|
|
||||||||
Unrecognized gain (loss) on postretirement benefit costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
||||||||
Other comprehensive income (loss)
|
$
|
38
|
|
|
$
|
(1,608
|
)
|
|
$
|
1,315
|
|
|
$
|
(1,239
|
)
|
|
$
|
1,841
|
|
|
$
|
880
|
|
|
$
|
(1,090
|
)
|
|
$
|
(2,489
|
)
|
Comprehensive income
|
$
|
4,213
|
|
|
$
|
2,466
|
|
|
$
|
5,503
|
|
|
$
|
2,530
|
|
|
$
|
6,344
|
|
|
$
|
5,504
|
|
|
$
|
3,472
|
|
|
$
|
1,831
|
|
/s/ Tony C. McKim
|
/s/ F. Stephen Ward
|
Tony C. McKim, President and Director
|
F.Stephen Ward, Treasurer and Chief Financial Officer
|
(Principal Executive Office)
|
(Principle FInancial Officer, Principal Accounting Officer)
|
March 10, 2017
|
March 10, 2017
|
/s/ TONY C. MCKIM
|
/s/ F. STEPHEN WARD
|
Tony C. McKim, President and Director
|
F. Stephen Ward, Treasurer and Chief Financial Officer
|
(Principal Executive Officer)
|
(Principal Financial Officer, Principal Accounting Officer)
|
March 10, 2017
|
March 10, 2017
|
|
|
/s/ DAVID B. SOULE, JR.
|
/s/ KATHERINE M. BOYD
|
David B. Soule, Jr., Director and Chairman of the Board
|
Katherine M. Boyd, Director
|
March 10, 2017
|
March 10, 2017
|
|
|
/s/ ROBERT B. GREGORY
|
/s/ RENEE W. KELLY
|
Robert B. Gregory, Director
|
Renee W. Kelly, Director
|
March 10, 2017
|
March 10, 2017
|
|
|
/s/CORNELIUS J. RUSSELL
|
/s/ MARK N. ROSBOROUGH
|
Cornelius J. Russell, Director
|
Mark N. Rosborough, Director
|
March 10, 2017
|
March 10, 2017
|
|
|
/s/ STUART G. SMITH
|
/s/ BRUCE A. TINDAL
|
Stuart G. Smith, Director
|
Bruce A. Tindal, Director
|
March 10, 2017
|
March 10, 2017
|