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)
|
Note 10 - Financial Derivative Instruments
|
|
Item 4 - Controls and Procedures
|
|
Dollars in thousands,
|
As of and for the nine months ended September 30,
|
|
As of and for the quarter ended September 30,
|
|
||||||||||||
except for per share amounts
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
||||||||
Summary of Operations
|
|
|
|
|
|
|
|
|
||||||||
Interest Income
|
$
|
58,994
|
|
|
$
|
51,742
|
|
|
$
|
19,904
|
|
|
$
|
18,086
|
|
|
Interest Expense
|
19,919
|
|
|
14,528
|
|
|
6,678
|
|
|
5,550
|
|
|
||||
Net Interest Income
|
39,075
|
|
|
37,214
|
|
|
13,226
|
|
|
12,536
|
|
|
||||
Provision for Loan Losses
|
875
|
|
|
1,333
|
|
|
250
|
|
|
333
|
|
|
||||
Non-Interest Income
|
10,281
|
|
|
9,347
|
|
|
3,532
|
|
|
3,034
|
|
|
||||
Non-Interest Expense
|
26,168
|
|
|
24,971
|
|
|
9,040
|
|
|
8,216
|
|
|
||||
Net Income
|
18,839
|
|
|
17,173
|
|
|
6,288
|
|
|
5,933
|
|
|
||||
Per Common Share Data
|
|
|
|
|
|
|
|
|
||||||||
Basic Earnings per Share
|
$
|
1.74
|
|
|
$
|
1.59
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
Diluted Earnings per Share
|
1.73
|
|
|
1.58
|
|
|
0.58
|
|
|
0.55
|
|
|
||||
Cash Dividends Declared
|
0.89
|
|
|
0.82
|
|
|
0.30
|
|
|
0.29
|
|
|
||||
Book Value per Common Share
|
19.13
|
|
|
17.01
|
|
|
19.13
|
|
|
17.01
|
|
|
||||
Tangible Book Value per Common Share2
|
16.39
|
|
|
14.25
|
|
|
16.39
|
|
|
14.25
|
|
|
||||
Market Value
|
27.49
|
|
|
28.97
|
|
|
27.49
|
|
|
28.97
|
|
|
||||
Financial Ratios
|
|
|
|
|
|
|
|
|
||||||||
Return on Average Equity1
|
12.49
|
|
%
|
12.47
|
|
%
|
11.99
|
|
%
|
12.63
|
|
%
|
||||
Return on Average Tangible Common Equity1,2
|
14.67
|
|
%
|
14.90
|
|
%
|
14.01
|
|
%
|
15.05
|
|
%
|
||||
Return on Average Assets1
|
1.26
|
|
%
|
1.21
|
|
%
|
1.24
|
|
%
|
1.21
|
|
%
|
||||
Average Equity to Average Assets
|
10.11
|
|
%
|
9.72
|
|
%
|
10.33
|
|
%
|
9.59
|
|
%
|
||||
Average Tangible Equity to Average Assets2
|
8.61
|
|
%
|
8.14
|
|
%
|
8.84
|
|
%
|
8.05
|
|
%
|
||||
Net Interest Margin Tax-Equivalent1,2
|
2.90
|
|
%
|
2.90
|
|
%
|
2.88
|
|
%
|
2.83
|
|
%
|
||||
Dividend Payout Ratio
|
51.15
|
|
%
|
51.57
|
|
%
|
51.72
|
|
%
|
52.73
|
|
%
|
||||
Allowance for Loan Losses/Total Loans
|
0.93
|
|
%
|
0.94
|
|
%
|
0.93
|
|
%
|
0.94
|
|
%
|
||||
Non-Performing Loans to Total Loans
|
1.33
|
|
%
|
1.14
|
|
%
|
1.33
|
|
%
|
1.14
|
|
%
|
||||
Non-Performing Assets to Total Assets
|
0.84
|
|
%
|
0.74
|
|
%
|
0.84
|
|
%
|
0.74
|
|
%
|
||||
Efficiency Ratio2
|
51.12
|
|
%
|
51.86
|
|
%
|
52.08
|
|
%
|
50.82
|
|
%
|
||||
At Period End
|
|
|
|
|
|
|
|
|
||||||||
Total Assets
|
$
|
2,033,227
|
|
|
$
|
1,981,854
|
|
|
$
|
2,033,227
|
|
|
$
|
1,981,854
|
|
|
Total Loans
|
1,263,459
|
|
|
1,243,558
|
|
|
1,263,459
|
|
|
1,243,558
|
|
|
||||
Total Investment Securities
|
634,566
|
|
|
571,168
|
|
|
634,566
|
|
|
571,168
|
|
|
||||
Total Deposits
|
1,623,290
|
|
|
1,514,911
|
|
|
1,623,290
|
|
|
1,514,911
|
|
|
||||
Total Shareholders' Equity
|
208,489
|
|
|
184,661
|
|
|
208,489
|
|
|
184,661
|
|
|
|
September 30,
2019 |
|
December 31, 2018
|
|
September 30,
2018 |
||||||
Assets
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
21,418,000
|
|
|
$
|
19,134,000
|
|
|
$
|
21,649,000
|
|
Interest bearing deposits in other banks
|
16,714,000
|
|
|
12,079,000
|
|
|
51,045,000
|
|
|||
Securities available for sale
|
326,798,000
|
|
|
317,416,000
|
|
|
302,187,000
|
|
|||
Securities to be held to maturity (fair value of $306,647,000 at September 30, 2019, $250,900,000 at December 31, 2018 and $249,890,000 at September 30, 2018)
|
298,786,000
|
|
|
255,663,000
|
|
|
257,395,000
|
|
|||
Restricted equity securities, at cost
|
8,982,000
|
|
|
11,586,000
|
|
|
11,586,000
|
|
|||
Loans held for sale
|
852,000
|
|
|
—
|
|
|
1,134,000
|
|
|||
Loans
|
1,263,459,000
|
|
|
1,238,283,000
|
|
|
1,243,558,000
|
|
|||
Less allowance for loan losses
|
11,765,000
|
|
|
11,232,000
|
|
|
11,682,000
|
|
|||
Net loans
|
1,251,694,000
|
|
|
1,227,051,000
|
|
|
1,231,876,000
|
|
|||
Accrued interest receivable
|
7,636,000
|
|
|
6,660,000
|
|
|
7,095,000
|
|
|||
Premises and equipment, net
|
21,232,000
|
|
|
22,056,000
|
|
|
21,451,000
|
|
|||
Other real estate owned
|
279,000
|
|
|
584,000
|
|
|
584,000
|
|
|||
Goodwill
|
29,805,000
|
|
|
29,805,000
|
|
|
29,805,000
|
|
|||
Other assets
|
49,031,000
|
|
|
42,536,000
|
|
|
46,047,000
|
|
|||
Total assets
|
$
|
2,033,227,000
|
|
|
$
|
1,944,570,000
|
|
|
$
|
1,981,854,000
|
|
Liabilities
|
|
|
|
|
|
||||||
Demand deposits
|
$
|
171,623,000
|
|
|
$
|
163,575,000
|
|
|
$
|
170,728,000
|
|
NOW deposits
|
400,514,000
|
|
|
382,923,000
|
|
|
357,834,000
|
|
|||
Money market deposits
|
148,689,000
|
|
|
152,043,000
|
|
|
129,516,000
|
|
|||
Savings deposits
|
240,691,000
|
|
|
237,135,000
|
|
|
237,424,000
|
|
|||
Certificates of deposit
|
661,773,000
|
|
|
591,409,000
|
|
|
619,409,000
|
|
|||
Total deposits
|
1,623,290,000
|
|
|
1,527,085,000
|
|
|
1,514,911,000
|
|
|||
Borrowed funds – short term
|
171,310,000
|
|
|
145,205,000
|
|
|
200,160,000
|
|
|||
Borrowed funds – long term
|
10,107,000
|
|
|
65,112,000
|
|
|
65,114,000
|
|
|||
Other liabilities
|
20,031,000
|
|
|
15,626,000
|
|
|
17,008,000
|
|
|||
Total liabilities
|
1,824,738,000
|
|
|
1,753,028,000
|
|
|
1,797,193,000
|
|
|||
Shareholders' equity
|
|
|
|
|
|
||||||
Common stock, one cent par value per share
|
109,000
|
|
|
109,000
|
|
|
109,000
|
|
|||
Additional paid-in capital
|
63,602,000
|
|
|
62,746,000
|
|
|
62,497,000
|
|
|||
Retained earnings
|
141,509,000
|
|
|
132,460,000
|
|
|
129,247,000
|
|
|||
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
||||||
Net unrealized gain (loss) on securities available for sale
|
3,686,000
|
|
|
(5,051,000
|
)
|
|
(9,133,000
|
)
|
|||
Net unrealized loss on securities transferred from available for sale to held to maturity
|
(189,000
|
)
|
|
(197,000
|
)
|
|
(194,000
|
)
|
|||
Net unrealized gain (loss) on cash flow hedging derivative instruments
|
(265,000
|
)
|
|
1,438,000
|
|
|
2,282,000
|
|
|||
Net unrealized gain (loss) on postretirement benefit costs
|
37,000
|
|
|
37,000
|
|
|
(147,000
|
)
|
|||
Total shareholders' equity
|
208,489,000
|
|
|
191,542,000
|
|
|
184,661,000
|
|
|||
Total liabilities & shareholders' equity
|
$
|
2,033,227,000
|
|
|
$
|
1,944,570,000
|
|
|
$
|
1,981,854,000
|
|
Common Stock
|
|
|
|
|
|
||||||
Number of shares authorized
|
18,000,000
|
|
|
18,000,000
|
|
|
18,000,000
|
|
|||
Number of shares issued and outstanding
|
10,896,331
|
|
|
10,862,651
|
|
|
10,857,116
|
|
|||
Book value per common share
|
$
|
19.13
|
|
|
$
|
17.63
|
|
|
$
|
17.01
|
|
Tangible book value per common share
|
$
|
16.39
|
|
|
$
|
14.87
|
|
|
$
|
14.25
|
|
|
For the nine months ended September 30,
|
|
For the quarter ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Interest income
|
|
|
|
|
|
|
|
||||||||
Interest and fees on loans (includes tax-exempt income of $1,001,000 as of September 30, 2019 and $822,000 as of September 30, 2018)
|
$
|
44,450,000
|
|
|
$
|
39,164,000
|
|
|
$
|
14,993,000
|
|
|
$
|
13,735,000
|
|
Interest on deposits with other banks
|
145,000
|
|
|
132,000
|
|
|
48,000
|
|
|
115,000
|
|
||||
Interest and dividends on investments (includes tax-exempt income of $5,480,000 as of September 30, 2019 and $5,208,000 as of September 30, 2018)
|
14,399,000
|
|
|
12,446,000
|
|
|
4,863,000
|
|
|
4,236,000
|
|
||||
Total interest income
|
58,994,000
|
|
|
51,742,000
|
|
|
19,904,000
|
|
|
18,086,000
|
|
||||
Interest expense
|
|
|
|
|
|
|
|
||||||||
Interest on deposits
|
17,739,000
|
|
|
11,131,000
|
|
|
5,983,000
|
|
|
4,274,000
|
|
||||
Interest on borrowed funds
|
2,180,000
|
|
|
3,397,000
|
|
|
695,000
|
|
|
1,276,000
|
|
||||
Total interest expense
|
19,919,000
|
|
|
14,528,000
|
|
|
6,678,000
|
|
|
5,550,000
|
|
||||
Net interest income
|
39,075,000
|
|
|
37,214,000
|
|
|
13,226,000
|
|
|
12,536,000
|
|
||||
Provision for loan losses
|
875,000
|
|
|
1,333,000
|
|
|
250,000
|
|
|
333,000
|
|
||||
Net interest income after provision for loan losses
|
38,200,000
|
|
|
35,881,000
|
|
|
12,976,000
|
|
|
12,203,000
|
|
||||
Non-interest income
|
|
|
|
|
|
|
|
||||||||
Investment management and fiduciary income
|
2,459,000
|
|
|
2,285,000
|
|
|
822,000
|
|
|
743,000
|
|
||||
Service charges on deposit accounts
|
1,747,000
|
|
|
1,624,000
|
|
|
577,000
|
|
|
527,000
|
|
||||
Net securities gains
|
15,000
|
|
|
137,000
|
|
|
15,000
|
|
|
1,000
|
|
||||
Mortgage origination and servicing income, net of amortization
|
1,227,000
|
|
|
1,042,000
|
|
|
576,000
|
|
|
350,000
|
|
||||
Other operating income
|
4,833,000
|
|
|
4,259,000
|
|
|
1,542,000
|
|
|
1,413,000
|
|
||||
Total non-interest income
|
10,281,000
|
|
|
9,347,000
|
|
|
3,532,000
|
|
|
3,034,000
|
|
||||
Non-interest expense
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
13,698,000
|
|
|
13,230,000
|
|
|
4,865,000
|
|
|
4,460,000
|
|
||||
Occupancy expense
|
1,931,000
|
|
|
1,871,000
|
|
|
644,000
|
|
|
574,000
|
|
||||
Furniture and equipment expense
|
2,969,000
|
|
|
2,816,000
|
|
|
969,000
|
|
|
972,000
|
|
||||
FDIC insurance premiums
|
439,000
|
|
|
950,000
|
|
|
—
|
|
|
337,000
|
|
||||
Amortization of identified intangibles
|
32,000
|
|
|
32,000
|
|
|
10,000
|
|
|
10,000
|
|
||||
Other operating expense
|
7,099,000
|
|
|
6,072,000
|
|
|
2,552,000
|
|
|
1,863,000
|
|
||||
Total non-interest expense
|
26,168,000
|
|
|
24,971,000
|
|
|
9,040,000
|
|
|
8,216,000
|
|
||||
Income before income taxes
|
22,313,000
|
|
|
20,257,000
|
|
|
7,468,000
|
|
|
7,021,000
|
|
||||
Income tax expense
|
3,474,000
|
|
|
3,084,000
|
|
|
1,180,000
|
|
|
1,088,000
|
|
||||
NET INCOME
|
$
|
18,839,000
|
|
|
$
|
17,173,000
|
|
|
$
|
6,288,000
|
|
|
$
|
5,933,000
|
|
Basic earnings per common share
|
$
|
1.74
|
|
|
$
|
1.59
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
Diluted earnings per common share
|
$
|
1.73
|
|
|
$
|
1.58
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
Other comprehensive income (loss) net of tax
|
|
|
|
|
|
|
|
||||||||
Net unrealized gain (loss) on securities available for sale
|
8,737,000
|
|
|
(6,232,000
|
)
|
|
936,000
|
|
|
(1,888,000
|
)
|
||||
Net unrealized gain (loss) on securities transferred from available for sale to held to maturity, net of amortization
|
8,000
|
|
|
(20,000
|
)
|
|
1,000
|
|
|
(5,000
|
)
|
||||
Net unrealized gain (loss) on cash flow hedging derivative instruments
|
(1,703,000
|
)
|
|
738,000
|
|
|
(340,000
|
)
|
|
216,000
|
|
||||
Other comprehensive income (loss)
|
7,042,000
|
|
|
(5,514,000
|
)
|
|
597,000
|
|
|
(1,677,000
|
)
|
||||
Comprehensive income
|
$
|
25,881,000
|
|
|
$
|
11,659,000
|
|
|
$
|
6,885,000
|
|
|
$
|
4,256,000
|
|
|
|
Common stock and
additional paid-in capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income (loss)
|
|
Total
shareholders'
equity
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
Balance at December 31, 2017
|
|
10,829,918
|
|
|
$
|
61,855,000
|
|
|
$
|
121,144,000
|
|
|
$
|
(1,678,000
|
)
|
|
$
|
181,321,000
|
|
Net income
|
|
—
|
|
|
—
|
|
|
17,173,000
|
|
|
—
|
|
|
17,173,000
|
|
||||
Net unrealized loss on securities available for sale, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,232,000
|
)
|
|
(6,232,000
|
)
|
||||
Net unrealized gain on cash flow hedging derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
738,000
|
|
|
738,000
|
|
||||
Net unrealized loss on securities transferred from available for sale to held to maturity, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,000
|
)
|
|
(20,000
|
)
|
||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
17,173,000
|
|
|
(5,514,000
|
)
|
|
11,659,000
|
|
||||
Cash dividends declared ($0.82 per share)
|
|
—
|
|
|
—
|
|
|
(8,902,000
|
)
|
|
—
|
|
|
(8,902,000
|
)
|
||||
Equity compensation expense
|
|
—
|
|
|
285,000
|
|
|
—
|
|
|
—
|
|
|
285,000
|
|
||||
Payment to repurchase common stock
|
|
(5,725
|
)
|
|
—
|
|
|
(168,000
|
)
|
|
|
|
|
(168,000
|
)
|
||||
Issuance of restricted stock
|
|
16,795
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from sale of common stock
|
|
16,128
|
|
|
466,000
|
|
|
—
|
|
|
—
|
|
|
466,000
|
|
||||
Balance at September 30, 2018
|
|
10,857,116
|
|
|
$
|
62,606,000
|
|
|
$
|
129,247,000
|
|
|
$
|
(7,192,000
|
)
|
|
$
|
184,661,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2018
|
|
10,862,651
|
|
|
$
|
62,855,000
|
|
|
$
|
132,460,000
|
|
|
$
|
(3,773,000
|
)
|
|
$
|
191,542,000
|
|
Net income
|
|
—
|
|
|
—
|
|
|
18,839,000
|
|
|
—
|
|
|
18,839,000
|
|
||||
Net unrealized gain on securities available for sale, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,737,000
|
|
|
8,737,000
|
|
||||
Net unrealized loss on cash flow hedging derivative instruments, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,703,000
|
)
|
|
(1,703,000
|
)
|
||||
Net unrealized gain on securities transferred from available for sale to held to maturity, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,000
|
|
|
8,000
|
|
||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
18,839,000
|
|
|
7,042,000
|
|
|
25,881,000
|
|
||||
Cash dividends declared ($0.89 per share)
|
|
—
|
|
|
—
|
|
|
(9,694,000
|
)
|
|
—
|
|
|
(9,694,000
|
)
|
||||
Equity compensation expense
|
|
—
|
|
|
368,000
|
|
|
—
|
|
|
—
|
|
|
368,000
|
|
||||
Payment to repurchase common stock
|
|
(4,179
|
)
|
|
—
|
|
|
(96,000
|
)
|
|
—
|
|
|
(96,000
|
)
|
||||
Issuance of restricted stock
|
|
19,087
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from sale of common stock
|
|
18,772
|
|
|
488,000
|
|
|
—
|
|
|
—
|
|
|
488,000
|
|
||||
Balance at September 30, 2019
|
|
10,896,331
|
|
|
$
|
63,711,000
|
|
|
$
|
141,509,000
|
|
|
$
|
3,269,000
|
|
|
$
|
208,489,000
|
|
|
For the nine months ended
|
||||||
|
September 30, 2019
|
|
September 30, 2018
|
||||
Cash flows from operating activities
|
|
|
|
||||
Net income
|
$
|
18,839,000
|
|
|
$
|
17,173,000
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
||||
Depreciation
|
1,398,000
|
|
|
1,347,000
|
|
||
Change in deferred taxes
|
232,000
|
|
|
(591,000
|
)
|
||
Provision for loan losses
|
875,000
|
|
|
1,333,000
|
|
||
Loans originated for resale
|
(14,177,000
|
)
|
|
(6,343,000
|
)
|
||
Proceeds from sales and transfers of loans
|
13,732,000
|
|
|
5,895,000
|
|
||
Net gain on sales of loans
|
(407,000
|
)
|
|
(300,000
|
)
|
||
Net gain on sale or call of securities
|
(15,000
|
)
|
|
(137,000
|
)
|
||
Net amortization of premiums on investments
|
752,000
|
|
|
1,556,000
|
|
||
Net gain on sale of other real estate owned
|
(113,000
|
)
|
|
(312,000
|
)
|
||
Equity compensation expense
|
368,000
|
|
|
285,000
|
|
||
Net increase in other assets and accrued interest
|
(9,743,000
|
)
|
|
(289,000
|
)
|
||
Net increase in other liabilities
|
2,036,000
|
|
|
4,368,000
|
|
||
Net loss on disposal of premises and equipment
|
386,000
|
|
|
137,000
|
|
||
Amortization of investment in limited partnership
|
230,000
|
|
|
133,000
|
|
||
Net acquisition amortization
|
32,000
|
|
|
32,000
|
|
||
Net cash provided by operating activities
|
14,425,000
|
|
|
24,287,000
|
|
||
Cash flows from investing activities
|
|
|
|
||||
Increase in interest-bearing deposits in other banks
|
(4,635,000
|
)
|
|
(50,185,000
|
)
|
||
Proceeds from sales of securities available for sale
|
3,835,000
|
|
|
459,000
|
|
||
Proceeds from maturities, payments and calls of securities available for sale
|
51,633,000
|
|
|
40,515,000
|
|
||
Proceeds from maturities, payments, calls and sales of securities to be held to maturity
|
17,963,000
|
|
|
10,171,000
|
|
||
Proceeds from sales of other real estate owned
|
418,000
|
|
|
904,000
|
|
||
Purchases of securities available for sale
|
(54,553,000
|
)
|
|
(55,591,000
|
)
|
||
Purchases of securities to be held to maturity
|
(61,051,000
|
)
|
|
(10,987,000
|
)
|
||
Redemption of restricted equity securities
|
2,604,000
|
|
|
—
|
|
||
Purchase of restricted equity securities
|
—
|
|
|
(1,228,000
|
)
|
||
Net increase in loans
|
(25,518,000
|
)
|
|
(79,963,000
|
)
|
||
Capital expenditures
|
(960,000
|
)
|
|
(433,000
|
)
|
||
Net cash used by investing activities
|
(70,264,000
|
)
|
|
(146,338,000
|
)
|
||
Cash flows from financing activities
|
|
|
|
||||
Net increase in demand, savings, and money market accounts
|
25,821,000
|
|
|
35,624,000
|
|
||
Net increase in certificates of deposit
|
70,384,000
|
|
|
60,408,000
|
|
||
Net increase in short-term borrowings
|
—
|
|
|
116,516,000
|
|
||
Repayment on long-term borrowings
|
(28,900,000
|
)
|
|
(80,000,000
|
)
|
||
Payment to repurchase common stock
|
(96,000
|
)
|
|
(168,000
|
)
|
||
Proceeds from sale of common stock
|
488,000
|
|
|
466,000
|
|
||
Dividends paid
|
(9,574,000
|
)
|
|
(8,353,000
|
)
|
||
Net cash provided by financing activities
|
58,123,000
|
|
|
124,493,000
|
|
||
Net increase in cash and cash equivalents
|
2,284,000
|
|
|
2,442,000
|
|
||
Cash and cash equivalents at beginning of period
|
19,134,000
|
|
|
19,207,000
|
|
||
Cash and cash equivalents at end of period
|
$
|
21,418,000
|
|
|
$
|
21,649,000
|
|
Interest paid
|
$
|
19,858,000
|
|
|
$
|
14,349,000
|
|
Income taxes paid
|
3,390,000
|
|
|
1,762,000
|
|
||
Non-cash transactions
|
|
|
|
||||
Net transfer from loans to other real estate owned
|
$
|
—
|
|
|
$
|
164,000
|
|
|
Amortized
Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
317,553,000
|
|
|
$
|
5,327,000
|
|
|
$
|
(690,000
|
)
|
|
$
|
322,190,000
|
|
State and political subdivisions
|
4,580,000
|
|
|
28,000
|
|
|
—
|
|
|
4,608,000
|
|
||||
|
$
|
322,133,000
|
|
|
$
|
5,355,000
|
|
|
$
|
(690,000
|
)
|
|
$
|
326,798,000
|
|
Securities to be held to maturity
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
32,840,000
|
|
|
$
|
93,000
|
|
|
$
|
—
|
|
|
$
|
32,933,000
|
|
Mortgage-backed securities
|
15,584,000
|
|
|
502,000
|
|
|
(16,000
|
)
|
|
16,070,000
|
|
||||
State and political subdivisions
|
236,612,000
|
|
|
7,136,000
|
|
|
(48,000
|
)
|
|
243,700,000
|
|
||||
Corporate securities
|
13,750,000
|
|
|
194,000
|
|
|
—
|
|
|
13,944,000
|
|
||||
|
$
|
298,786,000
|
|
|
$
|
7,925,000
|
|
|
$
|
(64,000
|
)
|
|
$
|
306,647,000
|
|
Restricted equity securities
|
|
|
|
|
|
|
|
||||||||
Federal Home Loan Bank Stock
|
$
|
7,945,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,945,000
|
|
Federal Reserve Bank Stock
|
1,037,000
|
|
|
—
|
|
|
—
|
|
|
1,037,000
|
|
||||
|
$
|
8,982,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,982,000
|
|
|
Amortized
Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
5,000,000
|
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
5,007,000
|
|
Mortgage-backed securities
|
313,854,000
|
|
|
571,000
|
|
|
(6,732,000
|
)
|
|
307,693,000
|
|
||||
State and political subdivisions
|
4,955,000
|
|
|
—
|
|
|
(239,000
|
)
|
|
4,716,000
|
|
||||
|
$
|
323,809,000
|
|
|
$
|
578,000
|
|
|
$
|
(6,971,000
|
)
|
|
$
|
317,416,000
|
|
Securities to be held to maturity
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
11,155,000
|
|
|
$
|
—
|
|
|
$
|
(472,000
|
)
|
|
$
|
10,683,000
|
|
Mortgage-backed securities
|
18,250,000
|
|
|
336,000
|
|
|
(255,000
|
)
|
|
18,331,000
|
|
||||
State and political subdivisions
|
221,958,000
|
|
|
1,046,000
|
|
|
(5,418,000
|
)
|
|
217,586,000
|
|
||||
Corporate securities
|
4,300,000
|
|
|
—
|
|
|
—
|
|
|
4,300,000
|
|
||||
|
$
|
255,663,000
|
|
|
$
|
1,382,000
|
|
|
$
|
(6,145,000
|
)
|
|
$
|
250,900,000
|
|
Restricted equity securities
|
|
|
|
|
|
|
|
||||||||
Federal Home Loan Bank Stock
|
$
|
10,549,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,549,000
|
|
Federal Reserve Bank Stock
|
1,037,000
|
|
|
—
|
|
|
—
|
|
|
1,037,000
|
|
||||
|
$
|
11,586,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,586,000
|
|
|
Amortized
Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
5,000,000
|
|
|
$
|
—
|
|
|
$
|
(21,000
|
)
|
|
$
|
4,979,000
|
|
Mortgage-backed securities
|
303,793,000
|
|
|
77,000
|
|
|
(11,300,000
|
)
|
|
292,570,000
|
|
||||
State and political subdivisions
|
4,955,000
|
|
|
—
|
|
|
(317,000
|
)
|
|
4,638,000
|
|
||||
|
$
|
313,748,000
|
|
|
$
|
77,000
|
|
|
$
|
(11,638,000
|
)
|
|
$
|
302,187,000
|
|
Securities to be held to maturity
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
11,155,000
|
|
|
$
|
—
|
|
|
$
|
(767,000
|
)
|
|
$
|
10,388,000
|
|
Mortgage-backed securities
|
19,244,000
|
|
|
326,000
|
|
|
(460,000
|
)
|
|
19,110,000
|
|
||||
State and political subdivisions
|
222,696,000
|
|
|
639,000
|
|
|
(7,243,000
|
)
|
|
216,092,000
|
|
||||
Corporate securities
|
4,300,000
|
|
|
—
|
|
|
—
|
|
|
4,300,000
|
|
||||
|
$
|
257,395,000
|
|
|
$
|
965,000
|
|
|
$
|
(8,470,000
|
)
|
|
$
|
249,890,000
|
|
Restricted equity securities
|
|
|
|
|
|
|
|
||||||||
Federal Home Loan Bank Stock
|
$
|
10,549,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,549,000
|
|
Federal Reserve Bank Stock
|
1,037,000
|
|
|
—
|
|
|
—
|
|
|
1,037,000
|
|
||||
|
$
|
11,586,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,586,000
|
|
|
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
|
$
|
189,000
|
|
|
$
|
189,000
|
|
|
$
|
1,241,000
|
|
|
$
|
1,245,000
|
|
Due in 1 to 5 years
|
36,304,000
|
|
|
36,703,000
|
|
|
23,460,000
|
|
|
23,920,000
|
|
||||
Due in 5 to 10 years
|
91,242,000
|
|
|
93,419,000
|
|
|
184,234,000
|
|
|
188,811,000
|
|
||||
Due after 10 years
|
194,398,000
|
|
|
196,487,000
|
|
|
89,851,000
|
|
|
92,671,000
|
|
||||
|
$
|
322,133,000
|
|
|
$
|
326,798,000
|
|
|
$
|
298,786,000
|
|
|
$
|
306,647,000
|
|
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,432,000
|
|
|
$
|
1,433,000
|
|
Due in 1 to 5 years
|
13,501,000
|
|
|
13,518,000
|
|
|
20,717,000
|
|
|
20,778,000
|
|
||||
Due in 5 to 10 years
|
83,954,000
|
|
|
83,326,000
|
|
|
157,544,000
|
|
|
155,313,000
|
|
||||
Due after 10 years
|
226,354,000
|
|
|
220,572,000
|
|
|
75,970,000
|
|
|
73,376,000
|
|
||||
|
$
|
323,809,000
|
|
|
$
|
317,416,000
|
|
|
$
|
255,663,000
|
|
|
$
|
250,900,000
|
|
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,796,000
|
|
|
$
|
1,800,000
|
|
Due in 1 to 5 years
|
13,961,000
|
|
|
13,886,000
|
|
|
21,463,000
|
|
|
21,468,000
|
|
||||
Due in 5 to 10 years
|
69,317,000
|
|
|
67,434,000
|
|
|
155,997,000
|
|
|
152,154,000
|
|
||||
Due after 10 years
|
230,470,000
|
|
|
220,867,000
|
|
|
78,139,000
|
|
|
74,468,000
|
|
||||
|
$
|
313,748,000
|
|
|
$
|
302,187,000
|
|
|
$
|
257,395,000
|
|
|
$
|
249,890,000
|
|
|
For the nine months ended September 30,
|
|
For the quarter ended September 30,
|
|||||||||||
|
2019
|
|
2018
|
|
2019
|
2018
|
||||||||
Proceeds from sales of securities
|
$
|
4,725,000
|
|
|
$
|
459,000
|
|
|
$
|
4,725,000
|
|
$
|
—
|
|
Gross realized gains
|
82,000
|
|
|
137,000
|
|
|
82,000
|
|
1,000
|
|
||||
Gross realized losses
|
(67,000
|
)
|
|
—
|
|
|
(67,000
|
)
|
—
|
|
||||
Net gain
|
$
|
15,000
|
|
|
$
|
137,000
|
|
|
$
|
15,000
|
|
$
|
1,000
|
|
Related income taxes
|
$
|
3,000
|
|
|
$
|
29,000
|
|
|
$
|
3,000
|
|
$
|
—
|
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
||||||||||||
Mortgage-backed securities
|
$
|
30,249,000
|
|
|
$
|
(233,000
|
)
|
|
$
|
22,569,000
|
|
|
$
|
(473,000
|
)
|
|
$
|
52,818,000
|
|
|
$
|
(706,000
|
)
|
State and political subdivisions
|
5,073,000
|
|
|
(42,000
|
)
|
|
306,000
|
|
|
(6,000
|
)
|
|
5,379,000
|
|
|
(48,000
|
)
|
||||||
|
$
|
35,322,000
|
|
|
$
|
(275,000
|
)
|
|
$
|
22,875,000
|
|
|
$
|
(479,000
|
)
|
|
$
|
58,197,000
|
|
|
$
|
(754,000
|
)
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
||||||||||||
U.S. Government-sponsored agencies
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,683,000
|
|
|
$
|
(472,000
|
)
|
|
$
|
10,683,000
|
|
|
$
|
(472,000
|
)
|
Mortgage-backed securities
|
76,050,000
|
|
|
(1,061,000
|
)
|
|
185,136,000
|
|
|
(5,926,000
|
)
|
|
261,186,000
|
|
|
(6,987,000
|
)
|
||||||
State and political subdivisions
|
76,809,000
|
|
|
(1,784,000
|
)
|
|
45,052,000
|
|
|
(3,873,000
|
)
|
|
121,861,000
|
|
|
(5,657,000
|
)
|
||||||
|
$
|
152,859,000
|
|
|
$
|
(2,845,000
|
)
|
|
$
|
240,871,000
|
|
|
$
|
(10,271,000
|
)
|
|
$
|
393,730,000
|
|
|
$
|
(13,116,000
|
)
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
|
Fair Value (Estimated)
|
|
Unrealized Losses
|
||||||||||||
U.S. Government-sponsored agencies
|
$
|
7,753,000
|
|
|
$
|
(247,000
|
)
|
|
$
|
7,614,000
|
|
|
$
|
(541,000
|
)
|
|
$
|
15,367,000
|
|
|
$
|
(788,000
|
)
|
Mortgage-backed securities
|
154,611,000
|
|
|
(4,333,000
|
)
|
|
143,771,000
|
|
|
(7,427,000
|
)
|
|
298,382,000
|
|
|
(11,760,000
|
)
|
||||||
State and political subdivisions
|
105,233,000
|
|
|
(3,255,000
|
)
|
|
38,491,000
|
|
|
(4,305,000
|
)
|
|
143,724,000
|
|
|
(7,560,000
|
)
|
||||||
|
$
|
267,597,000
|
|
|
$
|
(7,835,000
|
)
|
|
$
|
189,876,000
|
|
|
$
|
(12,273,000
|
)
|
|
$
|
457,473,000
|
|
|
$
|
(20,108,000
|
)
|
|
September 30, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Real estate
|
$
|
368,165,000
|
|
|
29.1
|
%
|
$
|
353,243,000
|
|
|
28.5
|
%
|
$
|
366,390,000
|
|
|
29.5
|
%
|
Construction
|
37,242,000
|
|
|
2.9
|
%
|
27,304,000
|
|
|
2.2
|
%
|
23,889,000
|
|
|
1.9
|
%
|
|||
Other
|
201,859,000
|
|
|
16.0
|
%
|
196,391,000
|
|
|
15.9
|
%
|
188,128,000
|
|
|
15.1
|
%
|
|||
Municipal
|
36,522,000
|
|
|
2.9
|
%
|
51,128,000
|
|
|
4.1
|
%
|
56,704,000
|
|
|
4.6
|
%
|
|||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Term
|
485,490,000
|
|
|
38.4
|
%
|
469,145,000
|
|
|
37.9
|
%
|
459,449,000
|
|
|
36.8
|
%
|
|||
Construction
|
14,118,000
|
|
|
1.1
|
%
|
17,743,000
|
|
|
1.4
|
%
|
18,166,000
|
|
|
1.5
|
%
|
|||
Home equity line of credit
|
94,144,000
|
|
|
7.5
|
%
|
98,469,000
|
|
|
8.0
|
%
|
105,213,000
|
|
|
8.5
|
%
|
|||
Consumer
|
25,919,000
|
|
|
2.1
|
%
|
24,860,000
|
|
|
2.0
|
%
|
25,619,000
|
|
|
2.1
|
%
|
|||
Total
|
$
|
1,263,459,000
|
|
|
100.0
|
%
|
$
|
1,238,283,000
|
|
|
100.0
|
%
|
$
|
1,243,558,000
|
|
|
100.0
|
%
|
|
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
|
$
|
305,000
|
|
|
$
|
233,000
|
|
|
$
|
661,000
|
|
|
$
|
1,199,000
|
|
|
$
|
366,966,000
|
|
|
$
|
368,165,000
|
|
|
$
|
—
|
|
Construction
|
14,000
|
|
|
279,000
|
|
|
—
|
|
|
293,000
|
|
|
36,949,000
|
|
|
37,242,000
|
|
|
—
|
|
|||||||
Other
|
35,000
|
|
|
289,000
|
|
|
339,000
|
|
|
663,000
|
|
|
201,196,000
|
|
|
201,859,000
|
|
|
—
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,522,000
|
|
|
36,522,000
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
650,000
|
|
|
767,000
|
|
|
3,806,000
|
|
|
5,223,000
|
|
|
480,267,000
|
|
|
485,490,000
|
|
|
—
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,118,000
|
|
|
14,118,000
|
|
|
—
|
|
|||||||
Home equity line of credit
|
693,000
|
|
|
306,000
|
|
|
868,000
|
|
|
1,867,000
|
|
|
92,277,000
|
|
|
94,144,000
|
|
|
—
|
|
|||||||
Consumer
|
234,000
|
|
|
317,000
|
|
|
18,000
|
|
|
569,000
|
|
|
25,350,000
|
|
|
25,919,000
|
|
|
18,000
|
|
|||||||
Total
|
$
|
1,931,000
|
|
|
$
|
2,191,000
|
|
|
$
|
5,692,000
|
|
|
$
|
9,814,000
|
|
|
$
|
1,253,645,000
|
|
|
$
|
1,263,459,000
|
|
|
$
|
18,000
|
|
|
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
|
$
|
1,274,000
|
|
|
$
|
—
|
|
|
$
|
777,000
|
|
|
$
|
2,051,000
|
|
|
$
|
351,192,000
|
|
|
$
|
353,243,000
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|
27,294,000
|
|
|
27,304,000
|
|
|
—
|
|
|||||||
Other
|
455,000
|
|
|
5,000
|
|
|
120,000
|
|
|
580,000
|
|
|
195,811,000
|
|
|
196,391,000
|
|
|
—
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,128,000
|
|
|
51,128,000
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
1,097,000
|
|
|
3,518,000
|
|
|
2,023,000
|
|
|
6,638,000
|
|
|
462,507,000
|
|
|
469,145,000
|
|
|
339,000
|
|
|||||||
Construction
|
76,000
|
|
|
—
|
|
|
—
|
|
|
76,000
|
|
|
17,667,000
|
|
|
17,743,000
|
|
|
—
|
|
|||||||
Home equity line of credit
|
2,819,000
|
|
|
419,000
|
|
|
493,000
|
|
|
3,731,000
|
|
|
94,738,000
|
|
|
98,469,000
|
|
|
—
|
|
|||||||
Consumer
|
237,000
|
|
|
25,000
|
|
|
27,000
|
|
|
289,000
|
|
|
24,571,000
|
|
|
24,860,000
|
|
|
12,000
|
|
|||||||
Total
|
$
|
5,958,000
|
|
|
$
|
3,977,000
|
|
|
$
|
3,440,000
|
|
|
$
|
13,375,000
|
|
|
$
|
1,224,908,000
|
|
|
$
|
1,238,283,000
|
|
|
$
|
351,000
|
|
|
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
|
$
|
305,000
|
|
|
$
|
—
|
|
|
$
|
503,000
|
|
|
$
|
808,000
|
|
|
$
|
365,582,000
|
|
|
$
|
366,390,000
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,889,000
|
|
|
23,889,000
|
|
|
—
|
|
|||||||
Other
|
440,000
|
|
|
526,000
|
|
|
416,000
|
|
|
1,382,000
|
|
|
186,746,000
|
|
|
188,128,000
|
|
|
—
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,704,000
|
|
|
56,704,000
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
838,000
|
|
|
2,701,000
|
|
|
1,566,000
|
|
|
5,105,000
|
|
|
454,344,000
|
|
|
459,449,000
|
|
|
199,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,166,000
|
|
|
18,166,000
|
|
|
—
|
|
|||||||
Home equity line of credit
|
1,883,000
|
|
|
403,000
|
|
|
565,000
|
|
|
2,851,000
|
|
|
102,362,000
|
|
|
105,213,000
|
|
|
—
|
|
|||||||
Consumer
|
161,000
|
|
|
14,000
|
|
|
52,000
|
|
|
227,000
|
|
|
25,392,000
|
|
|
25,619,000
|
|
|
50,000
|
|
|||||||
Total
|
$
|
3,627,000
|
|
|
$
|
3,644,000
|
|
|
$
|
3,102,000
|
|
|
$
|
10,373,000
|
|
|
$
|
1,233,185,000
|
|
|
$
|
1,243,558,000
|
|
|
$
|
249,000
|
|
|
September 30, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
1,807,000
|
|
|
$
|
1,226,000
|
|
|
$
|
964,000
|
|
Construction
|
256,000
|
|
|
—
|
|
|
—
|
|
|||
Other
|
6,871,000
|
|
|
8,664,000
|
|
|
9,330,000
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
||||||
Term
|
6,840,000
|
|
|
4,062,000
|
|
|
3,042,000
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
1,078,000
|
|
|
760,000
|
|
|
834,000
|
|
|||
Consumer
|
6,000
|
|
|
15,000
|
|
|
2,000
|
|
|||
Total
|
$
|
16,858,000
|
|
|
$
|
14,727,000
|
|
|
$
|
14,172,000
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2019
|
|
For the quarter ended September 30, 2019
|
||||||||||||||||||
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Recognized Interest Income
|
|
Average Recorded Investment
|
|
Recognized Interest Income
|
||||||||||||||
With No Related Allowance
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
7,332,000
|
|
|
$
|
7,630,000
|
|
|
$
|
—
|
|
|
$
|
7,929,000
|
|
|
$
|
266,000
|
|
|
$
|
7,242,000
|
|
|
$
|
83,000
|
|
Construction
|
978,000
|
|
|
990,000
|
|
|
—
|
|
|
929,000
|
|
|
35,000
|
|
|
980,000
|
|
|
12,000
|
|
|||||||
Other
|
892,000
|
|
|
930,000
|
|
|
—
|
|
|
997,000
|
|
|
22,000
|
|
|
921,000
|
|
|
8,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
10,664,000
|
|
|
12,305,000
|
|
|
—
|
|
|
9,877,000
|
|
|
202,000
|
|
|
10,487,000
|
|
|
63,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
827,000
|
|
|
883,000
|
|
|
—
|
|
|
965,000
|
|
|
16,000
|
|
|
917,000
|
|
|
6,000
|
|
|||||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
$
|
20,693,000
|
|
|
$
|
22,738,000
|
|
|
$
|
—
|
|
|
$
|
20,697,000
|
|
|
$
|
541,000
|
|
|
$
|
20,547,000
|
|
|
$
|
172,000
|
|
With an Allowance Recorded
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
1,717,000
|
|
|
$
|
1,732,000
|
|
|
$
|
258,000
|
|
|
$
|
1,538,000
|
|
|
$
|
72,000
|
|
|
$
|
1,721,000
|
|
|
$
|
23,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Other
|
6,440,000
|
|
|
6,949,000
|
|
|
1,275,000
|
|
|
6,918,000
|
|
|
1,000
|
|
|
6,465,000
|
|
|
1,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
2,782,000
|
|
|
3,121,000
|
|
|
337,000
|
|
|
2,306,000
|
|
|
61,000
|
|
|
2,858,000
|
|
|
25,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
571,000
|
|
|
590,000
|
|
|
184,000
|
|
|
99,000
|
|
|
—
|
|
|
248,000
|
|
|
—
|
|
|||||||
Consumer
|
6,000
|
|
|
6,000
|
|
|
6,000
|
|
|
1,000
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|||||||
|
$
|
11,516,000
|
|
|
$
|
12,398,000
|
|
|
$
|
2,060,000
|
|
|
$
|
10,862,000
|
|
|
$
|
134,000
|
|
|
$
|
11,294,000
|
|
|
$
|
49,000
|
|
Total
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
9,049,000
|
|
|
$
|
9,362,000
|
|
|
$
|
258,000
|
|
|
$
|
9,467,000
|
|
|
$
|
338,000
|
|
|
$
|
8,963,000
|
|
|
$
|
106,000
|
|
Construction
|
978,000
|
|
|
990,000
|
|
|
—
|
|
|
929,000
|
|
|
35,000
|
|
|
980,000
|
|
|
12,000
|
|
|||||||
Other
|
7,332,000
|
|
|
7,879,000
|
|
|
1,275,000
|
|
|
7,915,000
|
|
|
23,000
|
|
|
7,386,000
|
|
|
9,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
13,446,000
|
|
|
15,426,000
|
|
|
337,000
|
|
|
12,183,000
|
|
|
263,000
|
|
|
13,345,000
|
|
|
88,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
1,398,000
|
|
|
1,473,000
|
|
|
184,000
|
|
|
1,064,000
|
|
|
16,000
|
|
|
1,165,000
|
|
|
6,000
|
|
|||||||
Consumer
|
6,000
|
|
|
6,000
|
|
|
6,000
|
|
|
1,000
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|||||||
|
$
|
32,209,000
|
|
|
$
|
35,136,000
|
|
|
$
|
2,060,000
|
|
|
$
|
31,559,000
|
|
|
$
|
675,000
|
|
|
$
|
31,841,000
|
|
|
$
|
221,000
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Recognized Interest Income
|
||||||||||
With No Related Allowance
|
|||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
8,718,000
|
|
|
$
|
9,161,000
|
|
|
$
|
—
|
|
|
$
|
5,536,000
|
|
|
$
|
380,000
|
|
Construction
|
721,000
|
|
|
721,000
|
|
|
—
|
|
|
762,000
|
|
|
43,000
|
|
|||||
Other
|
1,468,000
|
|
|
1,555,000
|
|
|
—
|
|
|
2,037,000
|
|
|
32,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
9,136,000
|
|
|
10,317,000
|
|
|
—
|
|
|
9,427,000
|
|
|
289,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
972,000
|
|
|
1,035,000
|
|
|
—
|
|
|
1,001,000
|
|
|
20,000
|
|
|||||
Consumer
|
15,000
|
|
|
42,000
|
|
|
—
|
|
|
13,000
|
|
|
—
|
|
|||||
|
$
|
21,030,000
|
|
|
$
|
22,831,000
|
|
|
$
|
—
|
|
|
$
|
18,776,000
|
|
|
$
|
764,000
|
|
With an Allowance Recorded
|
|||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
1,042,000
|
|
|
$
|
1,059,000
|
|
|
$
|
260,000
|
|
|
$
|
3,477,000
|
|
|
$
|
42,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other
|
7,791,000
|
|
|
8,216,000
|
|
|
1,696,000
|
|
|
7,471,000
|
|
|
5,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
1,768,000
|
|
|
1,998,000
|
|
|
335,000
|
|
|
1,982,000
|
|
|
53,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
120,000
|
|
|
124,000
|
|
|
17,000
|
|
|
99,000
|
|
|
—
|
|
|||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
10,721,000
|
|
|
$
|
11,397,000
|
|
|
$
|
2,308,000
|
|
|
$
|
13,029,000
|
|
|
$
|
100,000
|
|
Total
|
|||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
9,760,000
|
|
|
$
|
10,220,000
|
|
|
$
|
260,000
|
|
|
$
|
9,013,000
|
|
|
$
|
422,000
|
|
Construction
|
721,000
|
|
|
721,000
|
|
|
—
|
|
|
762,000
|
|
|
43,000
|
|
|||||
Other
|
9,259,000
|
|
|
9,771,000
|
|
|
1,696,000
|
|
|
9,508,000
|
|
|
37,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
10,904,000
|
|
|
12,315,000
|
|
|
335,000
|
|
|
11,409,000
|
|
|
342,000
|
|
|||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity line of credit
|
1,092,000
|
|
|
1,159,000
|
|
|
17,000
|
|
|
1,100,000
|
|
|
20,000
|
|
|||||
Consumer
|
15,000
|
|
|
42,000
|
|
|
—
|
|
|
13,000
|
|
|
—
|
|
|||||
|
$
|
31,751,000
|
|
|
$
|
34,228,000
|
|
|
$
|
2,308,000
|
|
|
$
|
31,805,000
|
|
|
$
|
864,000
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2018
|
|
For the quarter ended September 30, 2018
|
||||||||||||||||||
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Recognized Interest Income
|
|
Average Recorded Investment
|
|
Recognized Interest Income
|
||||||||||||||
With No Related Allowance
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
5,954,000
|
|
|
$
|
6,275,000
|
|
|
$
|
—
|
|
|
$
|
5,099,000
|
|
|
$
|
194,000
|
|
|
$
|
5,966,000
|
|
|
$
|
84,000
|
|
Construction
|
741,000
|
|
|
741,000
|
|
|
—
|
|
|
773,000
|
|
|
32,000
|
|
|
741,000
|
|
|
11,000
|
|
|||||||
Other
|
1,926,000
|
|
|
2,044,000
|
|
|
—
|
|
|
2,146,000
|
|
|
25,000
|
|
|
1,865,000
|
|
|
8,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
9,019,000
|
|
|
10,201,000
|
|
|
—
|
|
|
9,515,000
|
|
|
222,000
|
|
|
9,200,000
|
|
|
71,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
1,068,000
|
|
|
1,128,000
|
|
|
—
|
|
|
1,014,000
|
|
|
15,000
|
|
|
1,033,000
|
|
|
6,000
|
|
|||||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
14,000
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|||||||
|
$
|
18,708,000
|
|
|
$
|
20,389,000
|
|
|
$
|
—
|
|
|
$
|
18,561,000
|
|
|
$
|
488,000
|
|
|
$
|
18,815,000
|
|
|
$
|
180,000
|
|
With an Allowance Recorded
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
3,456,000
|
|
|
$
|
3,474,000
|
|
|
$
|
265,000
|
|
|
$
|
3,700,000
|
|
|
$
|
97,000
|
|
|
$
|
3,461,000
|
|
|
$
|
30,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Other
|
7,923,000
|
|
|
8,231,000
|
|
|
1,890,000
|
|
|
7,345,000
|
|
|
—
|
|
|
7,682,000
|
|
|
—
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
1,909,000
|
|
|
2,085,000
|
|
|
238,000
|
|
|
2,054,000
|
|
|
70,000
|
|
|
2,108,000
|
|
|
22,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
100,000
|
|
|
100,000
|
|
|
7,000
|
|
|
92,000
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
|||||||
Consumer
|
2,000
|
|
|
15,000
|
|
|
2,000
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|||||||
|
$
|
13,390,000
|
|
|
$
|
13,905,000
|
|
|
$
|
2,402,000
|
|
|
$
|
13,191,000
|
|
|
$
|
167,000
|
|
|
$
|
13,352,000
|
|
|
$
|
52,000
|
|
Total
|
|||||||||||||||||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate
|
$
|
9,410,000
|
|
|
$
|
9,749,000
|
|
|
$
|
265,000
|
|
|
$
|
8,799,000
|
|
|
$
|
291,000
|
|
|
$
|
9,427,000
|
|
|
$
|
114,000
|
|
Construction
|
741,000
|
|
|
741,000
|
|
|
—
|
|
|
773,000
|
|
|
32,000
|
|
|
741,000
|
|
|
11,000
|
|
|||||||
Other
|
9,849,000
|
|
|
10,275,000
|
|
|
1,890,000
|
|
|
9,491,000
|
|
|
25,000
|
|
|
9,547,000
|
|
|
8,000
|
|
|||||||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Term
|
10,928,000
|
|
|
12,286,000
|
|
|
238,000
|
|
|
11,569,000
|
|
|
292,000
|
|
|
11,308,000
|
|
|
93,000
|
|
|||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Home equity line of credit
|
1,168,000
|
|
|
1,228,000
|
|
|
7,000
|
|
|
1,106,000
|
|
|
15,000
|
|
|
1,133,000
|
|
|
6,000
|
|
|||||||
Consumer
|
2,000
|
|
|
15,000
|
|
|
2,000
|
|
|
14,000
|
|
|
—
|
|
|
11,000
|
|
|
—
|
|
|||||||
|
$
|
32,098,000
|
|
|
$
|
34,294,000
|
|
|
$
|
2,402,000
|
|
|
$
|
31,752,000
|
|
|
$
|
655,000
|
|
|
$
|
32,167,000
|
|
|
$
|
232,000
|
|
•
|
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
|
19
|
|
|
$
|
7,559,000
|
|
|
$
|
249,000
|
|
Construction
|
1
|
|
|
721,000
|
|
|
—
|
|
||
Other
|
7
|
|
|
6,951,000
|
|
|
1,232,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
52
|
|
|
8,563,000
|
|
|
202,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
3
|
|
|
487,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
82
|
|
|
$
|
24,281,000
|
|
|
$
|
1,683,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
17
|
|
|
$
|
8,631,000
|
|
|
$
|
132,000
|
|
Construction
|
1
|
|
|
721,000
|
|
|
—
|
|
||
Other
|
10
|
|
|
7,298,000
|
|
|
1,276,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
45
|
|
|
8,074,000
|
|
|
160,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
3
|
|
|
498,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
76
|
|
|
$
|
25,222,000
|
|
|
$
|
1,568,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
16
|
|
|
$
|
8,542,000
|
|
|
$
|
138,000
|
|
Construction
|
1
|
|
|
741,000
|
|
|
—
|
|
||
Other
|
5
|
|
|
7,007,000
|
|
|
1,100,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
46
|
|
|
8,869,000
|
|
|
238,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
3
|
|
|
502,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
71
|
|
|
$
|
25,661,000
|
|
|
$
|
1,476,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Other
|
3
|
|
|
251,000
|
|
|
131,000
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
5
|
|
|
666,000
|
|
|
11,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
1
|
|
|
167,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
9
|
|
|
$
|
1,084,000
|
|
|
$
|
142,000
|
|
|
Number of Loans
|
|
Balance
|
|
Specific Reserves
|
|||||
Commercial
|
|
|
|
|
|
|||||
Real estate
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Other
|
1
|
|
|
138,000
|
|
|
—
|
|
||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential
|
|
|
|
|
|
|||||
Term
|
8
|
|
|
966,000
|
|
|
5,000
|
|
||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
||
Home equity line of credit
|
1
|
|
|
167,000
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
||
|
10
|
|
|
$
|
1,271,000
|
|
|
$
|
5,000
|
|
|
Number of Loans
|
|
Pre-Modification
Outstanding Recorded Investment |
|
Post-Modification Outstanding
Recorded Investment |
|
Specific Reserves
|
|||||||
Commercial
|
|
|
|
|
|
|
|
|||||||
Real estate
|
2
|
|
|
$
|
110,000
|
|
|
$
|
95,000
|
|
|
$
|
95,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
|||||||
Term
|
8
|
|
|
998,000
|
|
|
882,000
|
|
|
73,000
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
10
|
|
|
$
|
1,108,000
|
|
|
$
|
977,000
|
|
|
$
|
168,000
|
|
|
Number of Loans
|
|
Pre-Modification
Outstanding Recorded Investment |
|
Post-Modification Outstanding
Recorded Investment |
|
Specific Reserves
|
|||||||
Commercial
|
|
|
|
|
|
|
|
|||||||
Real estate
|
8
|
|
|
$
|
1,608,000
|
|
|
$
|
1,606,000
|
|
|
$
|
42,000
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
1
|
|
|
6,727,000
|
|
|
6,487,000
|
|
|
1,100,000
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
|||||||
Term
|
2
|
|
|
441,000
|
|
|
436,000
|
|
|
26,000
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
11
|
|
|
$
|
8,776,000
|
|
|
$
|
8,529,000
|
|
|
$
|
1,168,000
|
|
|
Number of Loans
|
|
Pre-Modification
Outstanding Recorded Investment |
|
Post-Modification Outstanding
Recorded Investment |
|
Specific Reserves
|
|||||||
Commercial
|
|
|
|
|
|
|
|
|||||||
Real estate
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
|||||||
Term
|
2
|
|
|
317,000
|
|
|
276,000
|
|
|
—
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
2
|
|
|
$
|
317,000
|
|
|
$
|
276,000
|
|
|
$
|
—
|
|
|
Number of Loans
|
|
Pre-Modification
Outstanding Recorded Investment |
|
Post-Modification Outstanding
Recorded Investment |
|
Specific Reserves
|
|||||||
Commercial
|
|
|
|
|
|
|
|
|||||||
Real estate
|
1
|
|
|
$
|
552,000
|
|
|
$
|
552,000
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
|||||||
Term
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
1
|
|
|
$
|
552,000
|
|
|
$
|
552,000
|
|
|
$
|
—
|
|
As of September 30, 2019
|
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
|
$
|
258,000
|
|
|
$
|
792,000
|
|
|
$
|
2,745,000
|
|
|
$
|
—
|
|
|
$
|
3,795,000
|
|
Construction
|
—
|
|
|
79,000
|
|
|
274,000
|
|
|
—
|
|
|
353,000
|
|
|||||
Other
|
1,275,000
|
|
|
436,000
|
|
|
1,509,000
|
|
|
—
|
|
|
3,220,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
26,000
|
|
|
—
|
|
|
26,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
337,000
|
|
|
185,000
|
|
|
615,000
|
|
|
—
|
|
|
1,137,000
|
|
|||||
Construction
|
—
|
|
|
5,000
|
|
|
18,000
|
|
|
—
|
|
|
23,000
|
|
|||||
Home equity line of credit
|
184,000
|
|
|
155,000
|
|
|
485,000
|
|
|
—
|
|
|
824,000
|
|
|||||
Consumer
|
6,000
|
|
|
285,000
|
|
|
389,000
|
|
|
—
|
|
|
680,000
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,707,000
|
|
|
1,707,000
|
|
|||||
|
$
|
2,060,000
|
|
|
$
|
1,937,000
|
|
|
$
|
6,061,000
|
|
|
$
|
1,707,000
|
|
|
$
|
11,765,000
|
|
As of December 31, 2018
|
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
|
$
|
260,000
|
|
|
$
|
742,000
|
|
|
$
|
2,565,000
|
|
|
$
|
—
|
|
|
$
|
3,567,000
|
|
Construction
|
—
|
|
|
57,000
|
|
|
198,000
|
|
|
—
|
|
|
255,000
|
|
|||||
Other
|
1,696,000
|
|
|
414,000
|
|
|
1,431,000
|
|
|
—
|
|
|
3,541,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
24,000
|
|
|
—
|
|
|
24,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
335,000
|
|
|
326,000
|
|
|
574,000
|
|
|
—
|
|
|
1,235,000
|
|
|||||
Construction
|
—
|
|
|
12,000
|
|
|
22,000
|
|
|
—
|
|
|
34,000
|
|
|||||
Home equity line of credit
|
17,000
|
|
|
263,000
|
|
|
450,000
|
|
|
—
|
|
|
730,000
|
|
|||||
Consumer
|
—
|
|
|
271,000
|
|
|
359,000
|
|
|
—
|
|
|
630,000
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,216,000
|
|
|
1,216,000
|
|
|||||
|
$
|
2,308,000
|
|
|
$
|
2,085,000
|
|
|
$
|
5,623,000
|
|
|
$
|
1,216,000
|
|
|
$
|
11,232,000
|
|
As of September 30, 2018
|
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
|
$
|
265,000
|
|
|
$
|
758,000
|
|
|
$
|
2,566,000
|
|
|
$
|
—
|
|
|
$
|
3,589,000
|
|
Construction
|
—
|
|
|
49,000
|
|
|
165,000
|
|
|
—
|
|
|
214,000
|
|
|||||
Other
|
1,890,000
|
|
|
388,000
|
|
|
1,313,000
|
|
|
—
|
|
|
3,591,000
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
23,000
|
|
|
—
|
|
|
23,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
238,000
|
|
|
313,000
|
|
|
541,000
|
|
|
—
|
|
|
1,092,000
|
|
|||||
Construction
|
—
|
|
|
13,000
|
|
|
23,000
|
|
|
—
|
|
|
36,000
|
|
|||||
Home equity line of credit
|
7,000
|
|
|
280,000
|
|
|
432,000
|
|
|
—
|
|
|
719,000
|
|
|||||
Consumer
|
2,000
|
|
|
397,000
|
|
|
341,000
|
|
|
—
|
|
|
740,000
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,678,000
|
|
|
1,678,000
|
|
|||||
|
$
|
2,402,000
|
|
|
$
|
2,198,000
|
|
|
$
|
5,404,000
|
|
|
$
|
1,678,000
|
|
|
$
|
11,682,000
|
|
•
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,835,000
|
|
|
$
|
35,000
|
|
|
$
|
3,870,000
|
|
2 Above Average
|
12,595,000
|
|
|
34,000
|
|
|
5,836,000
|
|
|
33,768,000
|
|
|
52,233,000
|
|
|||||
3 Satisfactory
|
84,567,000
|
|
|
2,154,000
|
|
|
45,742,000
|
|
|
386,000
|
|
|
132,849,000
|
|
|||||
4 Average
|
186,605,000
|
|
|
20,931,000
|
|
|
85,485,000
|
|
|
2,333,000
|
|
|
295,354,000
|
|
|||||
5 Watch
|
67,674,000
|
|
|
13,867,000
|
|
|
48,498,000
|
|
|
—
|
|
|
130,039,000
|
|
|||||
6 OAEM
|
504,000
|
|
|
—
|
|
|
2,070,000
|
|
|
—
|
|
|
2,574,000
|
|
|||||
7 Substandard
|
16,220,000
|
|
|
256,000
|
|
|
10,393,000
|
|
|
—
|
|
|
26,869,000
|
|
|||||
8 Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
368,165,000
|
|
|
$
|
37,242,000
|
|
|
$
|
201,859,000
|
|
|
$
|
36,522,000
|
|
|
$
|
643,788,000
|
|
|
Commercial
Real Estate
|
|
Commercial
Construction
|
|
Commercial
Other
|
|
Municipal
Loans
|
|
All Risk-
Rated Loans
|
||||||||||
1 Strong
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,444,000
|
|
|
$
|
—
|
|
|
$
|
3,444,000
|
|
2 Above Average
|
10,484,000
|
|
|
37,000
|
|
|
4,564,000
|
|
|
48,800,000
|
|
|
63,885,000
|
|
|||||
3 Satisfactory
|
80,266,000
|
|
|
2,231,000
|
|
|
46,090,000
|
|
|
518,000
|
|
|
129,105,000
|
|
|||||
4 Average
|
172,597,000
|
|
|
18,780,000
|
|
|
82,081,000
|
|
|
1,810,000
|
|
|
275,268,000
|
|
|||||
5 Watch
|
66,325,000
|
|
|
5,970,000
|
|
|
45,546,000
|
|
|
—
|
|
|
117,841,000
|
|
|||||
6 OAEM
|
6,890,000
|
|
|
—
|
|
|
1,805,000
|
|
|
—
|
|
|
8,695,000
|
|
|||||
7 Substandard
|
16,558,000
|
|
|
286,000
|
|
|
12,861,000
|
|
|
—
|
|
|
29,705,000
|
|
|||||
8 Doubtful
|
123,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123,000
|
|
|||||
Total
|
$
|
353,243,000
|
|
|
$
|
27,304,000
|
|
|
$
|
196,391,000
|
|
|
$
|
51,128,000
|
|
|
$
|
628,066,000
|
|
|
Commercial
Real Estate
|
|
Commercial
Construction
|
|
Commercial
Other
|
|
Municipal
Loans
|
|
All Risk-
Rated Loans
|
||||||||||
1 Strong
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,558,000
|
|
|
$
|
—
|
|
|
$
|
2,558,000
|
|
2 Above Average
|
10,710,000
|
|
|
38,000
|
|
|
4,845,000
|
|
|
55,553,000
|
|
|
71,146,000
|
|
|||||
3 Satisfactory
|
78,794,000
|
|
|
1,810,000
|
|
|
44,888,000
|
|
|
552,000
|
|
|
126,044,000
|
|
|||||
4 Average
|
196,883,000
|
|
|
16,331,000
|
|
|
80,171,000
|
|
|
599,000
|
|
|
293,984,000
|
|
|||||
5 Watch
|
62,036,000
|
|
|
5,424,000
|
|
|
39,176,000
|
|
|
—
|
|
|
106,636,000
|
|
|||||
6 OAEM
|
1,387,000
|
|
|
—
|
|
|
1,368,000
|
|
|
—
|
|
|
2,755,000
|
|
|||||
7 Substandard
|
16,457,000
|
|
|
286,000
|
|
|
15,122,000
|
|
|
—
|
|
|
31,865,000
|
|
|||||
8 Doubtful
|
123,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123,000
|
|
|||||
Total
|
$
|
366,390,000
|
|
|
$
|
23,889,000
|
|
|
$
|
188,128,000
|
|
|
$
|
56,704,000
|
|
|
$
|
635,111,000
|
|
|
Commercial
|
Municipal
|
Residential
|
Home Equity Line of Credit
|
Consumer
|
Unallocated
|
Total
|
|||||||||||||||||||||||
|
Real Estate
|
Construction
|
Other
|
|
Term
|
Construction
|
|
|
|
|
||||||||||||||||||||
For the nine months ended September 30, 2018
|
||||||||||||||||||||||||||||||
Beginning balance
|
$
|
3,872,000
|
|
$
|
434,000
|
|
$
|
3,358,000
|
|
$
|
20,000
|
|
$
|
1,130,000
|
|
$
|
36,000
|
|
$
|
692,000
|
|
$
|
545,000
|
|
$
|
642,000
|
|
$
|
10,729,000
|
|
Charge offs
|
—
|
|
—
|
|
68,000
|
|
—
|
|
212,000
|
|
—
|
|
121,000
|
|
195,000
|
|
—
|
|
596,000
|
|
||||||||||
Recoveries
|
52,000
|
|
—
|
|
33,000
|
|
—
|
|
45,000
|
|
—
|
|
13,000
|
|
73,000
|
|
—
|
|
216,000
|
|
||||||||||
Provision (credit)
|
(335,000
|
)
|
(220,000
|
)
|
268,000
|
|
3,000
|
|
129,000
|
|
—
|
|
135,000
|
|
317,000
|
|
1,036,000
|
|
1,333,000
|
|
||||||||||
Ending balance
|
$
|
3,589,000
|
|
$
|
214,000
|
|
$
|
3,591,000
|
|
$
|
23,000
|
|
$
|
1,092,000
|
|
$
|
36,000
|
|
$
|
719,000
|
|
$
|
740,000
|
|
$
|
1,678,000
|
|
$
|
11,682,000
|
|
For the three months ended September 30, 2018
|
||||||||||||||||||||||||||||||
Beginning balance
|
$
|
3,732,000
|
|
$
|
399,000
|
|
$
|
3,475,000
|
|
$
|
21,000
|
|
$
|
1,138,000
|
|
$
|
29,000
|
|
$
|
678,000
|
|
$
|
575,000
|
|
$
|
1,425,000
|
|
$
|
11,472,000
|
|
Charge offs
|
—
|
|
—
|
|
51,000
|
|
—
|
|
116,000
|
|
—
|
|
6,000
|
|
50,000
|
|
—
|
|
223,000
|
|
||||||||||
Recoveries
|
52,000
|
|
—
|
|
23,000
|
|
—
|
|
3,000
|
|
—
|
|
—
|
|
22,000
|
|
—
|
|
100,000
|
|
||||||||||
Provision (credit)
|
(195,000
|
)
|
(185,000
|
)
|
144,000
|
|
2,000
|
|
67,000
|
|
7,000
|
|
47,000
|
|
193,000
|
|
253,000
|
|
333,000
|
|
||||||||||
Ending balance
|
$
|
3,589,000
|
|
$
|
214,000
|
|
$
|
3,591,000
|
|
$
|
23,000
|
|
$
|
1,092,000
|
|
$
|
36,000
|
|
$
|
719,000
|
|
$
|
740,000
|
|
$
|
1,678,000
|
|
$
|
11,682,000
|
|
Allowance for loan losses as of September 30, 2018
|
||||||||||||||||||||||||||||||
Ending balance specifically evaluated for impairment
|
$
|
265,000
|
|
$
|
—
|
|
$
|
1,890,000
|
|
$
|
—
|
|
$
|
238,000
|
|
$
|
—
|
|
$
|
7,000
|
|
$
|
2,000
|
|
$
|
—
|
|
$
|
2,402,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
3,324,000
|
|
$
|
214,000
|
|
$
|
1,701,000
|
|
$
|
23,000
|
|
$
|
854,000
|
|
$
|
36,000
|
|
$
|
712,000
|
|
$
|
738,000
|
|
$
|
1,678,000
|
|
$
|
9,280,000
|
|
Related loan balances as of September 30, 2018
|
||||||||||||||||||||||||||||||
Ending balance
|
$
|
366,390,000
|
|
$
|
23,889,000
|
|
$
|
188,128,000
|
|
$
|
56,704,000
|
|
$
|
459,449,000
|
|
$
|
18,166,000
|
|
$
|
105,213,000
|
|
$
|
25,619,000
|
|
$
|
—
|
|
$
|
1,243,558,000
|
|
Ending balance specifically evaluated for impairment
|
$
|
9,410,000
|
|
$
|
741,000
|
|
$
|
9,849,000
|
|
$
|
—
|
|
$
|
10,928,000
|
|
$
|
—
|
|
$
|
1,168,000
|
|
$
|
2,000
|
|
$
|
—
|
|
$
|
32,098,000
|
|
Ending balance collectively evaluated for impairment
|
$
|
356,980,000
|
|
$
|
23,148,000
|
|
$
|
178,279,000
|
|
$
|
56,704,000
|
|
$
|
448,521,000
|
|
$
|
18,166,000
|
|
$
|
104,045,000
|
|
$
|
25,617,000
|
|
$
|
—
|
|
$
|
1,211,460,000
|
|
Year
Granted
|
Vesting Term
(In Years)
|
Shares
|
Remaining Term
(In Years)
|
|
2015
|
5.0
|
12,023
|
|
0.3
|
2016
|
5.0
|
15,015
|
|
1.3
|
2017
|
3.0
|
4,602
|
|
0.4
|
2017
|
5.0
|
9,972
|
|
2.3
|
2018
|
2.0
|
932
|
|
0.3
|
2018
|
3.0
|
1,900
|
|
1.4
|
2018
|
4.0
|
2,068
|
|
2.3
|
2018
|
5.0
|
9,655
|
|
3.3
|
2019
|
1.0
|
1,349
|
|
0.3
|
2019
|
2.0
|
1,484
|
|
1.3
|
2019
|
3.0
|
16,254
|
|
2.3
|
|
|
75,254
|
|
1.6
|
|
Income (Numerator)
|
|
Shares (Denominator)
|
|
Per-Share Amount
|
|||||
For the nine months ended September 30, 2019
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
18,839,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
18,839,000
|
|
|
10,811,233
|
|
|
$
|
1.74
|
|
|
Effect of dilutive securities: restricted stock
|
|
|
75,013
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
18,839,000
|
|
|
10,886,246
|
|
|
$
|
1.73
|
|
For the nine months ended September 30, 2018
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
17,173,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
17,173,000
|
|
|
10,780,277
|
|
|
$
|
1.59
|
|
|
Effect of dilutive securities: restricted stock
|
|
|
69,515
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
17,173,000
|
|
|
10,849,792
|
|
|
$
|
1.58
|
|
|
Income (Numerator)
|
|
Shares (Denominator)
|
|
Per-Share Amount
|
|||||
For the quarter ended September 30, 2019
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
6,288,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
6,288,000
|
|
|
10,818,423
|
|
|
$
|
0.58
|
|
|
Effect of dilutive securities: restricted stock
|
|
|
75,493
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
6,288,000
|
|
|
10,893,916
|
|
|
$
|
0.58
|
|
For the quarter ended September 30, 2018
|
|
|
|
|
|
|||||
Net income as reported
|
$
|
5,933,000
|
|
|
|
|
|
|||
Basic EPS: Income available to common shareholders
|
5,933,000
|
|
|
10,785,528
|
|
|
$
|
0.55
|
|
|
Effect of dilutive securities: restricted stock
|
|
|
69,515
|
|
|
|
||||
Diluted EPS: Income available to common shareholders plus assumed conversions
|
$
|
5,933,000
|
|
|
10,855,043
|
|
|
$
|
0.55
|
|
|
At or for the nine months ended September 30,
|
||||||
|
2019
|
|
2018
|
||||
Change in benefit obligation
|
|
|
|
||||
Benefit obligation at beginning of year
|
$
|
1,599,000
|
|
|
$
|
1,874,000
|
|
Interest cost
|
50,000
|
|
|
57,000
|
|
||
Benefits paid
|
(85,000
|
)
|
|
(84,000
|
)
|
||
Benefit obligation at end of period
|
$
|
1,564,000
|
|
|
$
|
1,847,000
|
|
Funded status
|
|
|
|
||||
Benefit obligation at end of period
|
$
|
(1,564,000
|
)
|
|
$
|
(1,847,000
|
)
|
Unamortized (gain) loss
|
(47,000
|
)
|
|
186,000
|
|
||
Accrued benefit cost at end of period
|
$
|
(1,611,000
|
)
|
|
$
|
(1,661,000
|
)
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
2019
|
|
2018
|
||||||||
Components of net periodic benefit cost
|
|
|
|
|
|
|
||||||||
Interest cost
|
$
|
50,000
|
|
|
$
|
57,000
|
|
$
|
17,000
|
|
|
$
|
19,000
|
|
Net periodic benefit cost
|
$
|
50,000
|
|
|
$
|
57,000
|
|
$
|
17,000
|
|
|
$
|
19,000
|
|
|
September 30,
2019 |
|
December 31, 2018
|
|
September 30,
2018 |
||||||
Unamortized net actuarial gain (loss)
|
$
|
47,000
|
|
|
$
|
47,000
|
|
|
$
|
(186,000
|
)
|
Deferred tax benefit (expense)
|
(10,000
|
)
|
|
(10,000
|
)
|
|
39,000
|
|
|||
Net unrecognized postretirement benefits included in accumulated other comprehensive income (loss)
|
$
|
37,000
|
|
|
$
|
37,000
|
|
|
$
|
(147,000
|
)
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||
|
2019
|
2018
|
2019
|
2018
|
||||||||
Balance at beginning of period
|
$
|
(5,051,000
|
)
|
$
|
(2,901,000
|
)
|
$
|
2,750,000
|
|
$
|
(7,245,000
|
)
|
Unrealized gains (losses) arising during the period
|
11,074,000
|
|
(7,753,000
|
)
|
1,199,000
|
|
(2,390,000
|
)
|
||||
Reclassification of net realized gains during the period
|
(15,000
|
)
|
(137,000
|
)
|
(15,000
|
)
|
(1,000
|
)
|
||||
Related deferred taxes
|
(2,322,000
|
)
|
1,658,000
|
|
(248,000
|
)
|
503,000
|
|
||||
Net change
|
8,737,000
|
|
(6,232,000
|
)
|
936,000
|
|
(1,888,000
|
)
|
||||
Balance at end of period
|
$
|
3,686,000
|
|
$
|
(9,133,000
|
)
|
$
|
3,686,000
|
|
$
|
(9,133,000
|
)
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||
|
2019
|
2018
|
2019
|
2018
|
||||||||
Balance at beginning of period
|
$
|
(197,000
|
)
|
$
|
(174,000
|
)
|
$
|
(190,000
|
)
|
$
|
(189,000
|
)
|
Amortization of net unrealized gains (losses)
|
10,000
|
|
(25,000
|
)
|
1,000
|
|
(6,000
|
)
|
||||
Related deferred taxes
|
(2,000
|
)
|
5,000
|
|
—
|
|
1,000
|
|
||||
Net change
|
8,000
|
|
(20,000
|
)
|
1,000
|
|
(5,000
|
)
|
||||
Balance at end of period
|
$
|
(189,000
|
)
|
$
|
(194,000
|
)
|
$
|
(189,000
|
)
|
$
|
(194,000
|
)
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||
|
2019
|
2018
|
2019
|
2018
|
||||||||
Balance at beginning of period
|
$
|
1,438,000
|
|
$
|
1,544,000
|
|
$
|
75,000
|
|
$
|
2,066,000
|
|
Unrealized gains (losses) on cash flow hedging derivatives arising during the period
|
(2,156,000
|
)
|
934,000
|
|
(430,000
|
)
|
273,000
|
|
||||
Related deferred taxes
|
453,000
|
|
(196,000
|
)
|
90,000
|
|
(57,000
|
)
|
||||
Net change
|
(1,703,000
|
)
|
738,000
|
|
(340,000
|
)
|
216,000
|
|
||||
Balance at end of period
|
$
|
(265,000
|
)
|
$
|
2,282,000
|
|
$
|
(265,000
|
)
|
$
|
2,282,000
|
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||
|
2019
|
2018
|
2019
|
2018
|
||||||||
Unrecognized postretirement benefits at beginning of period
|
$
|
37,000
|
|
$
|
(147,000
|
)
|
$
|
37,000
|
|
$
|
(147,000
|
)
|
Amortization of unrecognized transition obligation
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Change in unamortized net actuarial gain (loss)
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Related deferred taxes
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Unrecognized postretirement benefits at end of period
|
$
|
37,000
|
|
$
|
(147,000
|
)
|
$
|
37,000
|
|
$
|
(147,000
|
)
|
|
|
September 30, 2019
|
December 31, 2018
|
||||||||||||
|
Presentation on Consolidated Balance Sheet
|
Number of Positions
|
Notional Amount
|
Fair Value
|
Number of Positions
|
Notional Amount
|
Fair Value
|
||||||||
Pay Fixed, Receive Variable
|
Other Liabilities
|
1
|
|
$
|
12,914,000
|
|
$
|
(1,643,000
|
)
|
—
|
|
—
|
|
—
|
|
Receive Fixed, Pay Variable
|
Other Assets
|
1
|
|
12,914,000
|
|
1,643,000
|
|
—
|
|
—
|
|
—
|
|
||
Total
|
|
2
|
|
$
|
25,828,000
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
||||||
Mortgage servicing rights
|
$
|
5,985,000
|
|
|
$
|
5,718,000
|
|
|
$
|
5,611,000
|
|
Accumulated amortization
|
(4,534,000
|
)
|
|
(4,364,000
|
)
|
|
(4,312,000
|
)
|
|||
|
$
|
1,451,000
|
|
|
$
|
1,354,000
|
|
|
$
|
1,299,000
|
|
|
September 30, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Certificates of deposit < $100,000
|
$
|
319,292,000
|
|
|
$
|
372,464,000
|
|
|
$
|
389,317,000
|
|
Certificates $100,000 to $250,000
|
278,050,000
|
|
|
162,185,000
|
|
|
168,402,000
|
|
|||
Certificates $250,000 and over
|
64,431,000
|
|
|
56,760,000
|
|
|
61,690,000
|
|
|||
|
$
|
661,773,000
|
|
|
$
|
591,409,000
|
|
|
$
|
619,409,000
|
|
|
At September 30, 2019
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
322,190,000
|
|
|
$
|
—
|
|
|
$
|
322,190,000
|
|
State and political subdivisions
|
—
|
|
|
4,608,000
|
|
|
—
|
|
|
4,608,000
|
|
||||
Total securities available for sale
|
—
|
|
|
326,798,000
|
|
|
—
|
|
|
326,798,000
|
|
||||
Interest rate swap agreements
|
—
|
|
|
510,000
|
|
|
—
|
|
|
510,000
|
|
||||
Customer loan interest swap agreements
|
—
|
|
|
1,643,000
|
|
|
—
|
|
|
1,643,000
|
|
||||
Total interest rate swap agreements
|
$
|
—
|
|
|
$
|
2,153,000
|
|
|
$
|
—
|
|
|
$
|
2,153,000
|
|
Total assets
|
$
|
—
|
|
|
$
|
328,951,000
|
|
|
$
|
—
|
|
|
$
|
328,951,000
|
|
|
At September 30, 2019
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Interest rate swap agreements
|
$
|
—
|
|
|
$
|
845,000
|
|
|
$
|
—
|
|
|
$
|
845,000
|
|
Customer loan interest swap agreements
|
—
|
|
|
1,643,000
|
|
|
—
|
|
|
1,643,000
|
|
||||
Total liabilities
|
$
|
—
|
|
|
$
|
2,488,000
|
|
|
$
|
—
|
|
|
$
|
2,488,000
|
|
|
At December 31, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. Government-sponsored agencies
|
$
|
—
|
|
|
$
|
5,007,000
|
|
|
$
|
—
|
|
|
$
|
5,007,000
|
|
Mortgage-backed securities
|
—
|
|
|
307,693,000
|
|
|
—
|
|
|
307,693,000
|
|
||||
State and political subdivisions
|
—
|
|
|
4,716,000
|
|
|
—
|
|
|
4,716,000
|
|
||||
Total securities available for sale
|
—
|
|
|
317,416,000
|
|
|
—
|
|
|
317,416,000
|
|
||||
Interest rate swap agreements
|
—
|
|
|
1,889,000
|
|
|
—
|
|
|
1,889,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
319,305,000
|
|
|
$
|
—
|
|
|
$
|
319,305,000
|
|
|
At December 31, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Interest rate swap agreements
|
$
|
—
|
|
|
$
|
69,000
|
|
|
$
|
—
|
|
|
$
|
69,000
|
|
Total liabilities
|
$
|
—
|
|
|
$
|
69,000
|
|
|
$
|
—
|
|
|
$
|
69,000
|
|
|
At September 30, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury and agency
|
$
|
—
|
|
|
$
|
4,979,000
|
|
|
$
|
—
|
|
|
$
|
4,979,000
|
|
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
292,570,000
|
|
|
$
|
—
|
|
|
$
|
292,570,000
|
|
State and political subdivisions
|
—
|
|
|
4,638,000
|
|
|
—
|
|
|
4,638,000
|
|
||||
Total securities available for sale
|
—
|
|
|
302,187,000
|
|
|
—
|
|
|
302,187,000
|
|
||||
Interest rate swap agreements
|
—
|
|
|
2,888,000
|
|
|
—
|
|
|
2,888,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
305,075,000
|
|
|
$
|
—
|
|
|
$
|
305,075,000
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2019
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Other real estate owned
|
$
|
—
|
|
|
$
|
279,000
|
|
|
$
|
—
|
|
|
$
|
279,000
|
|
Impaired loans
|
—
|
|
|
7,143,000
|
|
|
—
|
|
|
7,143,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
7,422,000
|
|
|
$
|
—
|
|
|
$
|
7,422,000
|
|
|
At December 31, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Other real estate owned
|
$
|
—
|
|
|
$
|
584,000
|
|
|
$
|
—
|
|
|
$
|
584,000
|
|
Impaired loans
|
—
|
|
|
7,415,000
|
|
|
—
|
|
|
7,415,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
7,999,000
|
|
|
$
|
—
|
|
|
$
|
7,999,000
|
|
|
At September 30, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Other real estate owned
|
$
|
—
|
|
|
$
|
584,000
|
|
|
$
|
—
|
|
|
$
|
584,000
|
|
Impaired loans
|
—
|
|
|
7,024,000
|
|
|
—
|
|
|
7,024,000
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
7,608,000
|
|
|
$
|
—
|
|
|
$
|
7,608,000
|
|
|
Carrying value
|
|
Estimated fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Securities to be held to maturity
|
$
|
298,786,000
|
|
|
$
|
306,647,000
|
|
|
$
|
—
|
|
|
$
|
306,647,000
|
|
|
$
|
—
|
|
Loans (net of allowance for loan losses)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
363,725,000
|
|
|
360,061,000
|
|
|
—
|
|
|
622,000
|
|
|
359,439,000
|
|
|||||
Construction
|
36,829,000
|
|
|
36,458,000
|
|
|
—
|
|
|
—
|
|
|
36,458,000
|
|
|||||
Other
|
198,093,000
|
|
|
196,674,000
|
|
|
—
|
|
|
5,142,000
|
|
|
191,532,000
|
|
|||||
Municipal
|
36,492,000
|
|
|
36,192,000
|
|
|
—
|
|
|
—
|
|
|
36,192,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
484,160,000
|
|
|
482,121,000
|
|
|
—
|
|
|
992,000
|
|
|
481,129,000
|
|
|||||
Construction
|
14,091,000
|
|
|
14,032,000
|
|
|
—
|
|
|
—
|
|
|
14,032,000
|
|
|||||
Home equity line of credit
|
93,180,000
|
|
|
90,289,000
|
|
|
—
|
|
|
387,000
|
|
|
89,902,000
|
|
|||||
Consumer
|
25,124,000
|
|
|
23,318,000
|
|
|
—
|
|
|
—
|
|
|
23,318,000
|
|
|||||
Total loans
|
1,251,694,000
|
|
|
1,239,145,000
|
|
|
—
|
|
|
7,143,000
|
|
|
1,232,002,000
|
|
|||||
Mortgage servicing rights
|
1,451,000
|
|
|
2,083,000
|
|
|
—
|
|
|
2,083,000
|
|
|
—
|
|
|||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Local certificates of deposit
|
$
|
283,119,000
|
|
|
$
|
285,598,000
|
|
|
$
|
—
|
|
|
$
|
285,598,000
|
|
|
$
|
—
|
|
National certificates of deposit
|
378,654,000
|
|
|
379,995,000
|
|
|
—
|
|
|
379,995,000
|
|
|
—
|
|
|||||
Total certificates of deposits
|
661,773,000
|
|
|
665,593,000
|
|
|
—
|
|
|
665,593,000
|
|
|
—
|
|
|||||
Repurchase agreements
|
41,310,000
|
|
|
40,004,000
|
|
|
—
|
|
|
40,004,000
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
140,107,000
|
|
|
140,008,000
|
|
|
—
|
|
|
140,008,000
|
|
|
—
|
|
|||||
Total borrowed funds
|
181,417,000
|
|
|
180,012,000
|
|
|
—
|
|
|
180,012,000
|
|
|
—
|
|
|
Carrying value
|
|
Estimated fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Securities to be held to maturity
|
$
|
255,663,000
|
|
|
$
|
250,900,000
|
|
|
$
|
—
|
|
|
$
|
250,900,000
|
|
|
$
|
—
|
|
Loans (net of allowance for loan losses)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
349,243,000
|
|
|
340,526,000
|
|
|
—
|
|
|
423,000
|
|
|
340,103,000
|
|
|||||
Construction
|
27,018,000
|
|
|
26,344,000
|
|
|
—
|
|
|
—
|
|
|
26,344,000
|
|
|||||
Other
|
192,420,000
|
|
|
189,842,000
|
|
|
—
|
|
|
6,096,000
|
|
|
183,746,000
|
|
|||||
Municipal
|
51,101,000
|
|
|
50,965,000
|
|
|
—
|
|
|
—
|
|
|
50,965,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
467,760,000
|
|
|
451,323,000
|
|
|
—
|
|
|
793,000
|
|
|
450,530,000
|
|
|||||
Construction
|
17,705,000
|
|
|
17,083,000
|
|
|
—
|
|
|
—
|
|
|
17,083,000
|
|
|||||
Home equity line of credit
|
97,650,000
|
|
|
95,175,000
|
|
|
—
|
|
|
103,000
|
|
|
95,072,000
|
|
|||||
Consumer
|
24,154,000
|
|
|
22,530,000
|
|
|
—
|
|
|
—
|
|
|
22,530,000
|
|
|||||
Total loans
|
1,227,051,000
|
|
|
1,193,788,000
|
|
|
—
|
|
|
7,415,000
|
|
|
1,186,373,000
|
|
|||||
Mortgage servicing rights
|
1,354,000
|
|
|
2,586,000
|
|
|
—
|
|
|
2,586,000
|
|
|
—
|
|
|||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Local certificates of deposit
|
$
|
284,482,000
|
|
|
$
|
281,282,000
|
|
|
$
|
—
|
|
|
$
|
281,282,000
|
|
|
$
|
—
|
|
National certificates of deposit
|
306,927,000
|
|
|
307,508,000
|
|
|
—
|
|
|
307,508,000
|
|
|
—
|
|
|||||
Total deposits
|
591,409,000
|
|
|
588,790,000
|
|
|
—
|
|
|
588,790,000
|
|
|
—
|
|
|||||
Repurchase agreements
|
40,205,000
|
|
|
40,161,000
|
|
|
—
|
|
|
40,161,000
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
170,112,000
|
|
|
169,240,000
|
|
|
—
|
|
|
169,240,000
|
|
|
—
|
|
|||||
Total borrowed funds
|
210,317,000
|
|
|
209,401,000
|
|
|
—
|
|
|
209,401,000
|
|
|
—
|
|
|
Carrying value
|
|
Estimated fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Securities to be held to maturity
|
$
|
257,395,000
|
|
|
$
|
249,890,000
|
|
|
$
|
—
|
|
|
$
|
249,890,000
|
|
|
$
|
—
|
|
Loans (net of allowance for loan losses)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
362,199,000
|
|
|
359,421,000
|
|
|
—
|
|
|
423,000
|
|
|
358,998,000
|
|
|||||
Construction
|
23,639,000
|
|
|
23,458,000
|
|
|
—
|
|
|
—
|
|
|
23,458,000
|
|
|||||
Other
|
183,935,000
|
|
|
184,116,000
|
|
|
—
|
|
|
6,033,000
|
|
|
178,083,000
|
|
|||||
Municipal
|
56,677,000
|
|
|
56,981,000
|
|
|
—
|
|
|
—
|
|
|
56,981,000
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
458,174,000
|
|
|
459,561,000
|
|
|
—
|
|
|
475,000
|
|
|
459,086,000
|
|
|||||
Construction
|
18,124,000
|
|
|
18,095,000
|
|
|
—
|
|
|
—
|
|
|
18,095,000
|
|
|||||
Home equity line of credit
|
104,373,000
|
|
|
103,209,000
|
|
|
—
|
|
|
93,000
|
|
|
103,116,000
|
|
|||||
Consumer
|
24,755,000
|
|
|
24,126,000
|
|
|
—
|
|
|
—
|
|
|
24,126,000
|
|
|||||
Total loans
|
1,231,876,000
|
|
|
1,228,967,000
|
|
|
—
|
|
|
7,024,000
|
|
|
1,221,943,000
|
|
|||||
Mortgage servicing rights
|
1,299,000
|
|
|
2,572,000
|
|
|
—
|
|
|
2,572,000
|
|
|
—
|
|
|||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Local certificates of deposit
|
252,440,000
|
|
|
253,014,000
|
|
|
—
|
|
|
253,014,000
|
|
|
—
|
|
|||||
National certificates of deposit
|
366,969,000
|
|
|
368,127,000
|
|
|
—
|
|
|
368,127,000
|
|
|
—
|
|
|||||
Total certificates of deposits
|
619,409,000
|
|
|
621,141,000
|
|
|
—
|
|
|
621,141,000
|
|
|
—
|
|
|||||
Repurchase agreements
|
95,160,000
|
|
|
90,311,000
|
|
|
—
|
|
|
90,311,000
|
|
|
—
|
|
|||||
Federal Home Loan Bank advances
|
170,114,000
|
|
|
170,058,000
|
|
|
—
|
|
|
170,058,000
|
|
|
—
|
|
|||||
Total borrowed funds
|
265,274,000
|
|
|
260,369,000
|
|
|
—
|
|
|
260,369,000
|
|
|
—
|
|
|
For the nine months ended September 30,
|
|
For the quarter ended September 30,
|
||||||||||||
Dollars in thousands
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net interest income as presented
|
$
|
39,075
|
|
|
$
|
37,214
|
|
|
$
|
13,226
|
|
|
$
|
12,536
|
|
Effect of tax-exempt income
|
1,723
|
|
|
1,603
|
|
|
572
|
|
|
557
|
|
||||
Net interest income, tax equivalent
|
$
|
40,798
|
|
|
$
|
38,817
|
|
|
$
|
13,798
|
|
|
$
|
13,093
|
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||||
Dollars in thousands
|
2019
|
|
2018
|
2019
|
|
2018
|
||||||||
Non-interest expense, as presented
|
$
|
26,168
|
|
|
$
|
24,971
|
|
$
|
9,040
|
|
|
$
|
8,216
|
|
Net interest income, as presented
|
39,075
|
|
|
37,214
|
|
13,226
|
|
|
12,536
|
|
||||
Effect of tax-exempt interest income
|
1,723
|
|
|
1,603
|
|
572
|
|
|
557
|
|
||||
Non-interest income, as presented
|
10,281
|
|
|
9,347
|
|
3,532
|
|
|
3,034
|
|
||||
Effect of non-interest tax-exempt income
|
124
|
|
|
124
|
|
41
|
|
|
41
|
|
||||
Net securities gains
|
(15
|
)
|
|
(137
|
)
|
(15
|
)
|
|
(1
|
)
|
||||
Adjusted net interest income plus non-interest income
|
$
|
51,188
|
|
|
$
|
48,151
|
|
$
|
17,356
|
|
|
$
|
16,167
|
|
Non-GAAP efficiency ratio
|
51.12
|
%
|
|
51.86
|
%
|
52.08
|
%
|
|
50.82
|
%
|
||||
GAAP efficiency ratio
|
53.02
|
%
|
|
53.63
|
%
|
53.94
|
%
|
|
52.77
|
%
|
|
For the nine months ended September 30,
|
For the quarter ended September 30,
|
||||||||||||
Dollars in thousands
|
2019
|
|
2018
|
2019
|
|
2018
|
||||||||
Average shareholders' equity as presented
|
$
|
201,655
|
|
|
$
|
184,132
|
|
$
|
208,040
|
|
|
$
|
186,399
|
|
Less average intangible assets
|
(29,963
|
)
|
|
(30,006
|
)
|
(29,978
|
)
|
|
(30,021
|
)
|
||||
Average tangible shareholders' common equity
|
$
|
171,692
|
|
|
$
|
154,126
|
|
$
|
178,062
|
|
|
$
|
156,378
|
|
|
For the nine months ended
|
|||||||||||
|
September 30, 2019
|
|
September 30, 2018
|
|
||||||||
Dollars in thousands
|
Amount of
interest
|
|
Average
Yield/Rate
|
|
Amount of interest
|
|
Average
Yield/Rate
|
|
||||
Interest on earning assets
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits
|
$
|
145
|
|
|
2.34
|
%
|
$
|
132
|
|
|
1.95
|
%
|
Investments
|
15,856
|
|
|
3.42
|
%
|
13,831
|
|
|
3.22
|
%
|
||
Loans held for sale
|
4
|
|
|
1.77
|
%
|
5
|
|
|
2.08
|
%
|
||
Loans
|
44,712
|
|
|
4.76
|
%
|
39,377
|
|
|
4.37
|
%
|
||
Total interest income
|
60,717
|
|
|
4.31
|
%
|
53,345
|
|
|
3.99
|
%
|
||
Interest expense
|
|
|
|
|
|
|
|
|
||||
Deposits
|
17,739
|
|
|
1.65
|
%
|
11,131
|
|
|
1.16
|
%
|
||
Other borrowings
|
2,180
|
|
|
1.55
|
%
|
3,397
|
|
|
1.69
|
%
|
||
Total interest expense
|
19,919
|
|
|
1.64
|
%
|
14,528
|
|
|
1.25
|
%
|
||
Net interest income
|
$
|
40,798
|
|
|
|
|
$
|
38,817
|
|
|
|
|
Interest rate spread
|
|
|
2.67
|
%
|
|
|
2.74
|
%
|
||||
Net interest margin
|
|
|
2.90
|
%
|
|
|
2.90
|
%
|
|
For the quarters ended
|
|||||||||||
|
September 30, 2019
|
|
September 30, 2018
|
|
||||||||
Dollars in thousands
|
Amount of
interest
|
|
Average
Yield/Rate
|
|
Amount of
interest
|
|
Average
Yield/Rate
|
|
||||
Interest on earning assets
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits
|
$
|
48
|
|
|
2.09
|
%
|
$
|
115
|
|
|
1.97
|
%
|
Investments
|
5,356
|
|
|
3.36
|
%
|
4,700
|
|
|
3.25
|
%
|
||
Loans held for sale
|
2
|
|
|
1.66
|
%
|
2
|
|
|
2.31
|
%
|
||
Loans
|
15,070
|
|
|
4.75
|
%
|
13,826
|
|
|
4.45
|
%
|
||
Total interest-earning assets
|
20,476
|
|
|
4.27
|
%
|
18,643
|
|
|
4.04
|
%
|
||
Interest expense
|
|
|
|
|
|
|
|
|
||||
Deposits
|
5,983
|
|
|
1.65
|
%
|
4,274
|
|
|
1.30
|
%
|
||
Other borrowings
|
695
|
|
|
1.50
|
%
|
1,276
|
|
|
1.86
|
%
|
||
Total interest expense
|
6,678
|
|
|
1.63
|
%
|
5,550
|
|
|
1.39
|
%
|
||
Net interest income
|
$
|
13,798
|
|
|
|
|
$
|
13,093
|
|
|
|
|
Interest rate spread
|
|
|
2.64
|
%
|
|
|
2.65
|
%
|
||||
Net interest margin
|
|
|
2.88
|
%
|
|
|
2.83
|
%
|
|
For the nine months ended
|
|
For the quarters ended
|
||||||||||||
Dollars in thousands
|
September 30,
2019 |
|
September 30,
2018 |
|
September 30,
2019 |
|
September 30,
2018 |
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
16,462
|
|
|
$
|
18,443
|
|
|
$
|
18,325
|
|
|
$
|
22,244
|
|
Interest-bearing deposits in other banks
|
8,283
|
|
|
9,038
|
|
|
9,133
|
|
|
23,145
|
|
||||
Securities available for sale
|
324,001
|
|
|
301,007
|
|
|
323,969
|
|
|
303,881
|
|
||||
Securities to be held to maturity
|
287,051
|
|
|
257,798
|
|
|
299,742
|
|
|
258,282
|
|
||||
Restricted equity securities, at cost
|
9,371
|
|
|
11,603
|
|
|
8,982
|
|
|
11,890
|
|
||||
Loans held for sale
|
302
|
|
|
321
|
|
|
477
|
|
|
344
|
|
||||
Loans
|
1,255,089
|
|
|
1,204,327
|
|
|
1,258,738
|
|
|
1,232,252
|
|
||||
Allowance for loan losses
|
(11,477
|
)
|
|
(11,207
|
)
|
|
(11,597
|
)
|
|
(11,605
|
)
|
||||
Net loans
|
1,243,612
|
|
|
1,193,120
|
|
|
1,247,141
|
|
|
1,220,647
|
|
||||
Accrued interest receivable
|
8,105
|
|
|
6,785
|
|
|
7,936
|
|
|
6,790
|
|
||||
Premises and equipment
|
21,529
|
|
|
21,952
|
|
|
20,978
|
|
|
21,593
|
|
||||
Other real estate owned
|
457
|
|
|
812
|
|
|
282
|
|
|
401
|
|
||||
Goodwill
|
29,805
|
|
|
29,805
|
|
|
29,805
|
|
|
29,805
|
|
||||
Other assets
|
45,896
|
|
|
43,343
|
|
|
47,124
|
|
|
44,215
|
|
||||
Total Assets
|
$
|
1,994,874
|
|
|
$
|
1,894,027
|
|
|
$
|
2,013,894
|
|
|
$
|
1,943,237
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities & Shareholders' Equity
|
|
|
|
|
|
|
|
||||||||
Demand deposits
|
$
|
153,824
|
|
|
$
|
147,083
|
|
|
$
|
163,803
|
|
|
$
|
161,795
|
|
NOW deposits
|
365,925
|
|
|
304,032
|
|
|
365,352
|
|
|
309,979
|
|
||||
Money market deposits
|
137,988
|
|
|
116,084
|
|
|
138,717
|
|
|
117,973
|
|
||||
Savings deposits
|
237,707
|
|
|
232,314
|
|
|
240,129
|
|
|
232,926
|
|
||||
Certificates of deposit
|
695,504
|
|
|
629,064
|
|
|
697,913
|
|
|
646,999
|
|
||||
Total deposits
|
1,590,948
|
|
|
1,428,577
|
|
|
1,605,914
|
|
|
1,469,672
|
|
||||
Borrowed funds – short term
|
177,459
|
|
|
203,448
|
|
|
173,318
|
|
|
207,513
|
|
||||
Borrowed funds – long term
|
10,107
|
|
|
65,114
|
|
|
10,107
|
|
|
65,114
|
|
||||
Dividends payable
|
1,160
|
|
|
1,073
|
|
|
1,207
|
|
|
1,131
|
|
||||
Other liabilities
|
13,545
|
|
|
11,683
|
|
|
15,308
|
|
|
13,408
|
|
||||
Total Liabilities
|
1,793,219
|
|
|
1,709,895
|
|
|
1,805,854
|
|
|
1,756,838
|
|
||||
Shareholders' Equity:
|
|
|
|
|
|
|
|
||||||||
Common stock
|
109
|
|
|
108
|
|
|
109
|
|
|
109
|
|
||||
Additional paid-in capital
|
63,138
|
|
|
62,095
|
|
|
63,416
|
|
|
62,342
|
|
||||
Retained earnings
|
138,646
|
|
|
126,990
|
|
|
141,594
|
|
|
129,710
|
|
||||
Net unrealized gain (loss) on securities available for sale
|
(652
|
)
|
|
(6,697
|
)
|
|
3,169
|
|
|
(7,531
|
)
|
||||
Net unrealized loss on securities transferred from available for sale to held to maturity
|
(192
|
)
|
|
(184
|
)
|
|
(187
|
)
|
|
(191
|
)
|
||||
Net unrealized gain (loss) on cash flow hedging derivative instruments
|
569
|
|
|
1,967
|
|
|
(98
|
)
|
|
2,107
|
|
||||
Net unrealized gain (loss) on postretirement benefit costs
|
37
|
|
|
(147
|
)
|
|
37
|
|
|
(147
|
)
|
||||
Total Shareholders' Equity
|
201,655
|
|
|
184,132
|
|
|
208,040
|
|
|
186,399
|
|
||||
Total Liabilities & Shareholders' Equity
|
$
|
1,994,874
|
|
|
$
|
1,894,027
|
|
|
$
|
2,013,894
|
|
|
$
|
1,943,237
|
|
Dollars in thousands
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
||||||
Securities available for sale
|
|
|
|
|
|
||||||
U.S. Government-sponsored agencies
|
$
|
—
|
|
|
$
|
5,007
|
|
|
$
|
4,979
|
|
Mortgage-backed securities
|
322,190
|
|
|
307,693
|
|
|
292,570
|
|
|||
State and political subdivisions
|
4,608
|
|
|
4,716
|
|
|
4,638
|
|
|||
|
$
|
326,798
|
|
|
$
|
317,416
|
|
|
$
|
302,187
|
|
Securities to be held to maturity
|
|
|
|
|
|
||||||
U.S. Government-sponsored agencies
|
$
|
32,840
|
|
|
$
|
11,155
|
|
|
$
|
11,155
|
|
Mortgage-backed securities
|
15,584
|
|
|
18,250
|
|
|
19,244
|
|
|||
State and political subdivisions
|
236,612
|
|
|
221,958
|
|
|
222,696
|
|
|||
Corporate securities
|
13,750
|
|
|
4,300
|
|
|
4,300
|
|
|||
|
$
|
298,786
|
|
|
$
|
255,663
|
|
|
$
|
257,395
|
|
Restricted equity securities
|
|
|
|
|
|
||||||
Federal Home Loan Bank Stock
|
$
|
7,945
|
|
|
$
|
10,549
|
|
|
$
|
10,549
|
|
Federal Reserve Bank Stock
|
1,037
|
|
|
1,037
|
|
|
1,037
|
|
|||
|
$
|
8,982
|
|
|
$
|
11,586
|
|
|
$
|
11,586
|
|
Total securities
|
$
|
634,566
|
|
|
$
|
584,665
|
|
|
$
|
571,168
|
|
|
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
|
|
%
|
22,150
|
|
|
3.55
|
|
%
|
||
Due after 10 years
|
—
|
|
|
0.00
|
|
%
|
10,690
|
|
|
3.87
|
|
%
|
||
Total
|
—
|
|
|
0.00
|
|
%
|
32,840
|
|
|
3.65
|
|
%
|
||
Mortgage-Backed Securities
|
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
189
|
|
|
2.89
|
|
%
|
25
|
|
|
0.10
|
|
%
|
||
Due in 1 to 5 years
|
36,703
|
|
|
2.72
|
|
%
|
5,393
|
|
|
2.88
|
|
%
|
||
Due in 5 to 10 years
|
88,811
|
|
|
3.05
|
|
%
|
6,731
|
|
|
3.41
|
|
%
|
||
Due after 10 years
|
196,487
|
|
|
2.76
|
|
%
|
3,435
|
|
|
5.15
|
|
%
|
||
Total
|
322,190
|
|
|
2.84
|
|
%
|
15,584
|
|
|
3.60
|
|
%
|
||
State & Political Subdivisions
|
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
—
|
|
|
0.00
|
|
%
|
1,216
|
|
|
5.47
|
|
%
|
||
Due in 1 to 5 years
|
—
|
|
|
0.00
|
|
%
|
17,317
|
|
|
5.73
|
|
%
|
||
Due in 5 to 10 years
|
4,608
|
|
|
4.38
|
|
%
|
142,353
|
|
|
4.63
|
|
%
|
||
Due after 10 years
|
—
|
|
|
0.00
|
|
%
|
75,726
|
|
|
4.76
|
|
%
|
||
Total
|
4,608
|
|
|
4.38
|
|
%
|
236,612
|
|
|
4.75
|
|
%
|
||
Corporate Securities
|
|
|
|
|
|
|
|
|
||||||
Due in 1 year or less
|
—
|
|
|
0.00
|
|
%
|
—
|
|
|
0.00
|
|
%
|
||
Due in 1 to 5 years
|
—
|
|
|
0.00
|
|
%
|
750
|
|
|
1.75
|
|
%
|
||
Due in 5 to 10 years
|
—
|
|
|
0.00
|
|
%
|
13,000
|
|
|
5.27
|
|
%
|
||
Due after 10 years
|
—
|
|
|
0.00
|
|
%
|
—
|
|
|
0.00
|
|
%
|
||
Total
|
—
|
|
|
0.00
|
|
%
|
13,750
|
|
|
5.08
|
|
%
|
||
|
$
|
326,798
|
|
|
0.00
|
|
%
|
$
|
298,786
|
|
|
4.59
|
|
%
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||
Dollars in thousands
|
Fair
Value (Estimated)
|
|
Unrealized
Losses
|
|
Fair
Value (Estimated)
|
|
Unrealized
Losses
|
|
Fair
Value (Estimated)
|
|
Unrealized
Losses
|
||||||||||||
Mortgage-backed securities
|
$
|
30,249
|
|
|
$
|
(233
|
)
|
|
$
|
22,569
|
|
|
$
|
(473
|
)
|
|
$
|
52,818
|
|
|
$
|
(706
|
)
|
State and political subdivisions
|
5,073
|
|
|
(42
|
)
|
|
306
|
|
|
(6
|
)
|
|
5,379
|
|
|
(48
|
)
|
||||||
|
$
|
35,322
|
|
|
$
|
(275
|
)
|
|
$
|
22,875
|
|
|
$
|
(479
|
)
|
|
$
|
58,197
|
|
|
$
|
(754
|
)
|
Dollars in thousands
|
September 30, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
||||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Real estate
|
$
|
368,165
|
|
|
29.1
|
%
|
$
|
353,243
|
|
|
28.5
|
%
|
$
|
366,390
|
|
|
29.5
|
%
|
Construction
|
37,242
|
|
|
2.9
|
%
|
27,304
|
|
|
2.2
|
%
|
23,889
|
|
|
1.9
|
%
|
|||
Other
|
201,859
|
|
|
16.0
|
%
|
196,391
|
|
|
15.9
|
%
|
188,128
|
|
|
15.1
|
%
|
|||
Municipal
|
36,522
|
|
|
2.9
|
%
|
51,128
|
|
|
4.1
|
%
|
56,704
|
|
|
4.6
|
%
|
|||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Term
|
485,490
|
|
|
38.4
|
%
|
469,145
|
|
|
37.9
|
%
|
459,449
|
|
|
36.8
|
%
|
|||
Construction
|
14,118
|
|
|
1.1
|
%
|
17,743
|
|
|
1.4
|
%
|
18,166
|
|
|
1.5
|
%
|
|||
Home equity line of credit
|
94,144
|
|
|
7.5
|
%
|
98,469
|
|
|
8.0
|
%
|
105,213
|
|
|
8.5
|
%
|
|||
Consumer
|
25,919
|
|
|
2.1
|
%
|
24,860
|
|
|
2.0
|
%
|
25,619
|
|
|
2.1
|
%
|
|||
Total loans
|
$
|
1,263,459
|
|
|
100.0
|
%
|
$
|
1,238,283
|
|
|
100.0
|
%
|
$
|
1,243,558
|
|
|
100.0
|
%
|
Dollars in thousands
|
< 1 Year
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
> 10 Years
|
|
Total
|
||||||||||
Commercial
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
$
|
863
|
|
|
$
|
21,693
|
|
|
$
|
36,660
|
|
|
$
|
308,949
|
|
|
$
|
368,165
|
|
Construction
|
279
|
|
|
6,409
|
|
|
2,283
|
|
|
28,271
|
|
|
37,242
|
|
|||||
Other
|
689
|
|
|
88,390
|
|
|
51,497
|
|
|
61,283
|
|
|
201,859
|
|
|||||
Municipal
|
—
|
|
|
16,667
|
|
|
11,731
|
|
|
8,124
|
|
|
36,522
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
—
|
|
|
8,534
|
|
|
27,194
|
|
|
449,762
|
|
|
485,490
|
|
|||||
Construction
|
—
|
|
|
719
|
|
|
—
|
|
|
13,399
|
|
|
14,118
|
|
|||||
Home equity line of credit
|
—
|
|
|
642
|
|
|
812
|
|
|
92,690
|
|
|
94,144
|
|
|||||
Consumer
|
7,925
|
|
|
6,265
|
|
|
4,053
|
|
|
7,676
|
|
|
25,919
|
|
|||||
Total loans
|
$
|
9,756
|
|
|
$
|
149,319
|
|
|
$
|
134,230
|
|
|
$
|
970,154
|
|
|
$
|
1,263,459
|
|
|
Fixed-Rate
|
|
Adjustable-Rate
|
|
Total
|
|
||||||||||||
Dollars in thousands
|
Amount
|
|
% of total
|
|
Amount
|
|
% of total
|
|
Amount
|
|
% of total
|
|
||||||
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Real estate
|
$
|
98,120
|
|
|
7.8
|
%
|
$
|
270,045
|
|
|
21.3
|
%
|
$
|
368,165
|
|
|
29.1
|
%
|
Construction
|
22,572
|
|
|
1.7
|
%
|
14,670
|
|
|
1.2
|
%
|
37,242
|
|
|
2.9
|
%
|
|||
Other
|
113,951
|
|
|
9.0
|
%
|
87,908
|
|
|
7.0
|
%
|
201,859
|
|
|
16.0
|
%
|
|||
Municipal
|
35,354
|
|
|
2.8
|
%
|
1,168
|
|
|
0.1
|
%
|
36,522
|
|
|
2.9
|
%
|
|||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Term
|
371,346
|
|
|
29.4
|
%
|
114,144
|
|
|
9.0
|
%
|
485,490
|
|
|
38.4
|
%
|
|||
Construction
|
14,118
|
|
|
1.0
|
%
|
0
|
|
|
0.1
|
%
|
14,118
|
|
|
1.1
|
%
|
|||
Home equity line of credit
|
1,422
|
|
|
0.1
|
%
|
92,722
|
|
|
7.4
|
%
|
94,144
|
|
|
7.5
|
%
|
|||
Consumer
|
19,101
|
|
|
1.6
|
%
|
6,818
|
|
|
0.5
|
%
|
25,919
|
|
|
2.1
|
%
|
|||
Total loans
|
$
|
675,984
|
|
|
53.4
|
%
|
$
|
587,475
|
|
|
46.6
|
%
|
$
|
1,263,459
|
|
|
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
|
$
|
258
|
|
|
$
|
792
|
|
|
$
|
2,745
|
|
|
$
|
—
|
|
|
$
|
3,795
|
|
Construction
|
—
|
|
|
79
|
|
|
274
|
|
|
—
|
|
|
353
|
|
|||||
Other
|
1,275
|
|
|
436
|
|
|
1,509
|
|
|
—
|
|
|
3,220
|
|
|||||
Municipal
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
||||||||||
Term
|
337
|
|
|
185
|
|
|
615
|
|
|
—
|
|
|
1,137
|
|
|||||
Construction
|
—
|
|
|
5
|
|
|
18
|
|
|
—
|
|
|
23
|
|
|||||
Home equity line of credit
|
184
|
|
|
155
|
|
|
485
|
|
|
—
|
|
|
824
|
|
|||||
Consumer
|
6
|
|
|
285
|
|
|
389
|
|
|
—
|
|
|
680
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
1,707
|
|
|
1,707
|
|
|||||
|
$
|
2,060
|
|
|
$
|
1,937
|
|
|
$
|
6,061
|
|
|
$
|
1,707
|
|
|
$
|
11,765
|
|
Dollars in thousands
|
September 30, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
||||||
Balance at the beginning of year
|
$
|
11,232
|
|
|
$
|
10,729
|
|
|
$
|
10,729
|
|
|
Loans charged off:
|
|
|
|
|
|
|
||||||
Commercial
|
|
|
|
|
|
|
||||||
Real estate
|
53
|
|
|
168
|
|
|
—
|
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Other
|
123
|
|
|
423
|
|
|
68
|
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Residential
|
|
|
|
|
|
|
||||||
Term
|
93
|
|
|
213
|
|
|
212
|
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Home equity line of credit
|
38
|
|
|
121
|
|
|
121
|
|
|
|||
Consumer
|
235
|
|
|
348
|
|
|
195
|
|
|
|||
Total
|
542
|
|
|
1,273
|
|
|
596
|
|
|
|||
Recoveries on loans previously charged off
|
|
|
|
|
|
|
||||||
Commercial
|
|
|
|
|
|
|
||||||
Real estate
|
15
|
|
|
52
|
|
|
52
|
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Other
|
70
|
|
|
40
|
|
|
33
|
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Residential
|
|
|
|
|
|
|
||||||
Term
|
10
|
|
|
64
|
|
|
45
|
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Home equity line of credit
|
3
|
|
|
24
|
|
|
13
|
|
|
|||
Consumer
|
102
|
|
|
96
|
|
|
73
|
|
|
|||
Total
|
200
|
|
|
276
|
|
|
216
|
|
|
|||
Net loans charged off
|
342
|
|
|
997
|
|
|
380
|
|
|
|||
Provision for loan losses
|
875
|
|
|
1,500
|
|
|
1,333
|
|
|
|||
Balance at end of period
|
$
|
11,765
|
|
|
$
|
11,232
|
|
|
$
|
11,682
|
|
|
Ratio of net loans charged off to average loans outstanding1
|
0.04
|
|
%
|
0.08
|
|
%
|
0.04
|
|
%
|
|||
Ratio of allowance for loan losses to total loans outstanding
|
0.93
|
|
%
|
0.91
|
|
%
|
0.94
|
|
%
|
Dollars in thousands
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
1,807
|
|
|
$
|
1,226
|
|
|
$
|
964
|
|
Construction
|
256
|
|
|
—
|
|
|
—
|
|
|||
Other
|
6,871
|
|
|
8,664
|
|
|
9,330
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
||||||
Term
|
6,840
|
|
|
4,062
|
|
|
3,042
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
1,078
|
|
|
760
|
|
|
834
|
|
|||
Consumer
|
6
|
|
|
15
|
|
|
2
|
|
|||
Total nonperforming loans
|
$
|
16,858
|
|
|
$
|
14,727
|
|
|
$
|
14,172
|
|
•
|
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.
|
Balance in Thousands of Dollars
|
Number of Loans
|
Aggregate Balance
|
|||
Total at December 31, 2018
|
76
|
|
$
|
25,222
|
|
Added in 2019
|
10
|
|
994
|
|
|
Principal reduction on loans added in 2019
|
|
(17
|
)
|
||
Net added in 2019
|
|
977
|
|
||
Loans paid off in 2019
|
(4
|
)
|
(336
|
)
|
|
Repayments in 2019
|
—
|
|
(1,582
|
)
|
|
Total at September 30, 2019
|
82
|
|
$
|
24,281
|
|
In thousands of dollars
|
Performing
As Modified
|
30+ Days Past Due
and Accruing
|
On
Nonaccrual
|
All
TDRs
|
||||||||
Commercial
|
|
|
|
|
||||||||
Real estate
|
$
|
7,241
|
|
$
|
—
|
|
$
|
318
|
|
$
|
7,559
|
|
Construction
|
721
|
|
—
|
|
—
|
|
721
|
|
||||
Other
|
461
|
|
—
|
|
6,490
|
|
6,951
|
|
||||
Municipal
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Residential
|
|
|
|
|
||||||||
Term
|
6,516
|
|
90
|
|
1,957
|
|
8,563
|
|
||||
Construction
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Home equity line of credit
|
320
|
|
—
|
|
167
|
|
487
|
|
||||
Consumer
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
|
$
|
15,259
|
|
$
|
90
|
|
$
|
8,932
|
|
$
|
24,281
|
|
Percent of balance
|
62.8
|
%
|
0.4
|
%
|
36.8
|
%
|
100.0
|
%
|
||||
Number of loans
|
55
|
|
1
|
|
26
|
|
82
|
|
||||
Associated specific reserve
|
$
|
334.8
|
|
$
|
1.2
|
|
$
|
1,347
|
|
$
|
1,683
|
|
Dollars in thousands
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
9,049
|
|
|
$
|
9,760
|
|
|
$
|
9,410
|
|
Construction
|
978
|
|
|
721
|
|
|
741
|
|
|||
Other
|
7,332
|
|
|
9,259
|
|
|
9,849
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
||||||
Term
|
13,446
|
|
|
10,904
|
|
|
10,928
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
1,398
|
|
|
1,092
|
|
|
1,168
|
|
|||
Consumer
|
6
|
|
|
15
|
|
|
2
|
|
|||
Total
|
$
|
32,209
|
|
|
$
|
31,751
|
|
|
$
|
32,098
|
|
Dollars in thousands
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
||||||
Commercial
|
|
|
|
|
|
|
||||||
Real estate
|
$
|
1,199
|
|
|
$
|
2,051
|
|
|
$
|
808
|
|
|
Construction
|
293
|
|
|
10
|
|
|
—
|
|
|
|||
Other
|
663
|
|
|
580
|
|
|
1,382
|
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Residential
|
|
|
|
|
|
|
||||||
Term
|
5,223
|
|
|
6,638
|
|
|
5,105
|
|
|
|||
Construction
|
—
|
|
|
76
|
|
|
—
|
|
|
|||
Home equity line of credit
|
1,867
|
|
|
3,731
|
|
|
2,851
|
|
|
|||
Consumer
|
569
|
|
|
289
|
|
|
227
|
|
|
|||
Total
|
$
|
9,814
|
|
|
$
|
13,375
|
|
|
$
|
10,373
|
|
|
Loans 30-89 days past due to total loans
|
0.33
|
|
%
|
0.80
|
|
%
|
0.58
|
|
%
|
|||
Loans 90+ days past due and accruing to total loans
|
0.00
|
|
%
|
0.03
|
|
%
|
0.02
|
|
%
|
|||
Loans 90+ days past due on non-accrual to total loans
|
0.45
|
|
%
|
0.25
|
|
%
|
0.23
|
|
%
|
|||
Total past due loans to total loans
|
0.78
|
|
%
|
1.08
|
|
%
|
0.83
|
|
%
|
Dollars in thousands
|
September 30,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
||||||
Carrying Value
|
|
|
|
|
|
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
||||
Term
|
279
|
|
|
584
|
|
|
584
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
279
|
|
|
$
|
584
|
|
|
$
|
584
|
|
Related Allowance
|
|
|
|
|
|
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
||||
Term
|
—
|
|
|
—
|
|
|
—
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net Value
|
|
|
|
|
|
||||||
Commercial
|
|
|
|
|
|
||||||
Real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
Municipal
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
|
|
|
|
|
|
|
||||
Term
|
279
|
|
|
584
|
|
|
584
|
|
|||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|||
Home equity line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
279
|
|
|
$
|
584
|
|
|
$
|
584
|
|
As of September 30, 2019
|
Leverage
|
|
Tier 1
|
|
Common Equity Tier 1
|
|
Total Risk-Based
|
|
||||
Bank
|
8.79
|
|
%
|
14.38
|
|
%
|
14.38
|
|
%
|
15.36
|
|
%
|
Company
|
8.82
|
|
%
|
14.47
|
|
%
|
14.47
|
|
%
|
15.44
|
|
%
|
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, 2018
|
Leverage
|
|
Tier 1
|
|
Common Equity Tier 1
|
|
Total Risk-Based
|
|
||||
Bank
|
8.51
|
|
%
|
14.13
|
|
%
|
14.13
|
|
%
|
15.11
|
|
%
|
Company
|
8.60
|
|
%
|
14.22
|
|
%
|
14.22
|
|
%
|
15.19
|
|
%
|
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
|
$
|
181,417
|
|
|
$
|
171,310
|
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
107
|
|
Operating leases
|
74
|
|
|
16
|
|
|
33
|
|
|
25
|
|
|
—
|
|
|||||
Certificates of deposit
|
661,773
|
|
|
414,874
|
|
|
140,937
|
|
|
105,962
|
|
|
—
|
|
|||||
Total
|
$
|
843,264
|
|
|
$
|
586,200
|
|
|
$
|
150,970
|
|
|
$
|
105,987
|
|
|
$
|
107
|
|
Total loan commitments and unused lines of credit
|
$
|
187,558
|
|
|
$
|
187,558
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Changes in Net Interest Income
|
September 30, 2019
|
December 31, 2018
|
Year 1
|
|
|
Projected change if rates decrease by 1.0% (September 30, 2019) and decrease by 2.0% (December 31, 2018)
|
-0.1%
|
-0.1%
|
Projected change if rates increase by 2.0%
|
-4.2%
|
-3.9%
|
Year 2
|
|
|
Projected change if rates decrease by 1.0% (September 30, 2019) and decrease by 2.0% (December 31, 2018)
|
2.3%
|
1.6%
|
Projected change if rates increase by 2.0%
|
-6.8%
|
-7.0%
|
Month
|
Shares Purchased
|
Average Price Per Share1
|
Total shares purchased as part of publicly announced repurchase plans
|
Maximum number of shares that may be purchased under the plans
|
|||||
January 2019
|
250
|
|
$
|
0.00
|
|
—
|
|
—
|
|
February 2019
|
3,554
|
|
$
|
26.52
|
|
—
|
|
—
|
|
March 2019
|
—
|
|
—
|
|
—
|
|
—
|
|
|
April 2019
|
300
|
|
$
|
0.00
|
|
—
|
|
—
|
|
May 2019
|
—
|
|
—
|
|
—
|
|
—
|
|
|
June 2019
|
—
|
|
—
|
|
—
|
|
—
|
|
|
July 2019
|
—
|
|
—
|
|
—
|
|
—
|
|
|
August 2019
|
—
|
|
—
|
|
—
|
|
—
|
|
|
September 2019
|
75
|
|
27.48
|
|
—
|
|
—
|
|
|
|
4,179
|
|
$
|
27.00
|
|
—
|
|
—
|
|
|
|
|
Name of Participant:
|
|
Tony C. McKim
|
|
|
|
No. of Shares:
|
|
3,119
|
|
|
|
Grant Date:
|
|
January 29, 2015
|
|
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Received: January 29, 2015
|
|
Date: January 29, 2015
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Amended: November 8, 2019
|
|
Date: November 8, 2019
|
|
|
|
Name of Participant:
|
|
Tony C. McKim
|
|
|
|
No. of Shares:
|
|
4,141
|
|
|
|
Grant Date:
|
|
January 28, 2016
|
|
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Received: January 28, 2016
|
|
Date: January 28, 2016
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Amended: November 8, 2019
|
|
Date: November 8, 2019
|
|
|
|
Name of Participant:
|
|
Tony C. McKim
|
|
|
|
No. of Shares:
|
|
2,955
|
|
|
|
Grant Date:
|
|
January 26, 2017
|
|
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Received: January 26, 2017
|
|
Date: January 26, 2017
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Amended: November 8, 2019
|
|
Date: November 8, 2019
|
|
|
|
Name of Participant:
|
|
Tony C. McKim
|
|
|
|
No. of Shares:
|
|
3,471
|
|
|
|
Grant Date:
|
|
January 4, 2018____
|
|
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Received: January 4, 2018
|
|
Date: January 4, 2018
|
|
|
|
|
THE FIRST BANCORP, INC.
|
|
TONY C. McKIM
|
|
|
|
|
|
/s/ Bruce B. Tindal
|
|
/s/ Tony C. McKim
|
|
Name: Bruce B. Tindal
|
|
|
|
|
|
|
|
Title: Compensation Committee Chairman
|
|
Title: President & CEO
|
|
|
|
|
|
Date Amended: November 8, 2019
|
|
Date: November 8, 2019
|