|
Pennsylvania
(State or other jurisdiction of
incorporation or organization) |
| |
25-1424278
(I.R.S. Employer Identification No.) |
|
|
Main & Franklin Streets,
P.O. Box 430, Johnstown, PA (Address of principal executive offices) |
| |
15907-0430 (Zip Code) |
|
|
Large accelerated filer ☐
|
| | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☒
|
|
| Emerging growth company ☐ | |
|
Class
|
| |
Outstanding at November 1, 2018
|
|
|
Common Stock, par value $0.01
|
| |
17,746,691
|
|
| | |
Page No.
|
| |||
PART I. FINANCIAL INFORMATION: | | | |||||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 32 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
PART II. OTHER INFORMATION: | | | |||||
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 51 | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from depository institutions
|
| | | $ | 23,806 | | | | | $ | 26,234 | | |
Interest bearing deposits
|
| | | | 2,699 | | | | | | 2,698 | | |
Short-term investments in money market funds
|
| | | | 4,729 | | | | | | 5,256 | | |
Total cash and cash equivalents
|
| | | | 31,234 | | | | | | 34,188 | | |
Investment securities: | | | | | | | | | | | | | |
Available for sale, at fair value
|
| | | | 138,753 | | | | | | 129,138 | | |
Held to maturity (fair value $37,345 on September 30, 2018 and $38,811 on December 31, 2017)
|
| | | | 38,673 | | | | | | 38,752 | | |
Loans held for sale
|
| | | | 1,041 | | | | | | 3,125 | | |
Loans
|
| | | | 883,672 | | | | | | 890,032 | | |
Less: Unearned income
|
| | | | 339 | | | | | | 399 | | |
Allowance for loan losses
|
| | | | 9,439 | | | | | | 10,214 | | |
Net loans
|
| | | | 873,894 | | | | | | 879,419 | | |
Premises and equipment, net
|
| | | | 12,276 | | | | | | 12,734 | | |
Accrued interest income receivable
|
| | | | 4,007 | | | | | | 3,603 | | |
Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Bank owned life insurance
|
| | | | 38,260 | | | | | | 37,860 | | |
Net deferred tax asset
|
| | | | 5,985 | | | | | | 5,963 | | |
Federal Home Loan Bank stock
|
| | | | 5,010 | | | | | | 4,675 | | |
Federal Reserve Bank stock
|
| | | | 2,125 | | | | | | 2,125 | | |
Other assets
|
| | | | 5,604 | | | | | | 4,129 | | |
TOTAL ASSETS
|
| | | $ | 1,168,806 | | | | | $ | 1,167,655 | | |
LIABILITIES | | | | | | | | | | | | | |
Non-interest bearing deposits
|
| | | $ | 152,959 | | | | | $ | 183,603 | | |
Interest bearing deposits
|
| | | | 791,254 | | | | | | 764,342 | | |
Total deposits
|
| | | | 944,213 | | | | | | 947,945 | | |
Short-term borrowings
|
| | | | 61,254 | | | | | | 49,084 | | |
Advances from Federal Home Loan Bank
|
| | | | 42,545 | | | | | | 46,229 | | |
Guaranteed junior subordinated deferrable interest debentures, net
|
| | | | 12,935 | | | | | | 12,923 | | |
Subordinated debt, net
|
| | | | 7,482 | | | | | | 7,465 | | |
Total borrowed funds
|
| | | | 124,216 | | | | | | 115,701 | | |
Other liabilities
|
| | | | 3,198 | | | | | | 8,907 | | |
TOTAL LIABILITIES
|
| | | | 1,071,627 | | | | | | 1,072,553 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 30,000,000 shares authorized;
26,609,811 shares issued and 17,767,313 outstanding on September 30, 2018; 26,585,403 shares issued and 18,128,247 outstanding on December 31, 2017 |
| | | | 266 | | | | | | 266 | | |
Treasury stock at cost, 8,842,498 shares on September 30, 2018 and 8,457,156 on
December 31, 2017 |
| | | | (79,941) | | | | | | (78,233) | | |
Capital surplus
|
| | | | 145,779 | | | | | | 145,707 | | |
Retained earnings
|
| | | | 45,160 | | | | | | 40,312 | | |
Accumulated other comprehensive loss, net
|
| | | | (14,085) | | | | | | (12,950) | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 97,179 | | | | | | 95,102 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,168,806 | | | | | $ | 1,167,655 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 10,607 | | | | | $ | 9,855 | | | | | $ | 30,550 | | | | | $ | 29,189 | | |
Interest bearing deposits
|
| | | | 5 | | | | | | 3 | | | | | | 14 | | | | | | 8 | | |
Short-term investments in money market funds
|
| | | | 60 | | | | | | 42 | | | | | | 150 | | | | | | 93 | | |
Investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 1,144 | | | | | | 973 | | | | | | 3,274 | | | | | | 2,819 | | |
Held to maturity
|
| | | | 333 | | | | | | 314 | | | | | | 981 | | | | | | 877 | | |
Total Interest Income
|
| | | | 12,149 | | | | | | 11,187 | | | | | | 34,969 | | | | | | 32,986 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,164 | | | | | | 1,618 | | | | | | 5,918 | | | | | | 4,558 | | |
Short-term borrowings
|
| | | | 267 | | | | | | 44 | | | | | | 529 | | | | | | 130 | | |
Advances from Federal Home Loan Bank
|
| | | | 199 | | | | | | 178 | | | | | | 577 | | | | | | 511 | | |
Guaranteed junior subordinated deferrable interest debentures
|
| | | | 280 | | | | | | 280 | | | | | | 840 | | | | | | 840 | | |
Subordinated debt
|
| | | | 130 | | | | | | 130 | | | | | | 390 | | | | | | 390 | | |
Total Interest Expense
|
| | | | 3,040 | | | | | | 2,250 | | | | | | 8,254 | | | | | | 6,429 | | |
NET INTEREST INCOME
|
| | | | 9,109 | | | | | | 8,937 | | | | | | 26,715 | | | | | | 26,557 | | |
Provision for loan losses
|
| | | | — | | | | | | 200 | | | | | | 100 | | | | | | 750 | | |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
| | | | 9,109 | | | | | | 8,737 | | | | | | 26,615 | | | | | | 25,807 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Wealth management fees
|
| | | | 2,359 | | | | | | 2,208 | | | | | | 7,232 | | | | | | 6,758 | | |
Service charges on deposit accounts
|
| | | | 326 | | | | | | 409 | | | | | | 1,066 | | | | | | 1,168 | | |
Net gains on sale of loans
|
| | | | 176 | | | | | | 217 | | | | | | 393 | | | | | | 517 | | |
Mortgage related fees
|
| | | | 54 | | | | | | 69 | | | | | | 165 | | | | | | 227 | | |
Net realized gains (losses) on investment securities
|
| | | | — | | | | | | 56 | | | | | | (148) | | | | | | 115 | | |
Bank owned life insurance
|
| | | | 135 | | | | | | 143 | | | | | | 400 | | | | | | 594 | | |
Other income
|
| | | | 536 | | | | | | 527 | | | | | | 1,794 | | | | | | 1,567 | | |
Total Non-Interest Income
|
| | | | 3,586 | | | | | | 3,629 | | | | | | 10,902 | | | | | | 10,946 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 5,815 | | | | | | 5,943 | | | | | | 18,126 | | | | | | 17,808 | | |
Net occupancy expense
|
| | | | 585 | | | | | | 634 | | | | | | 1,866 | | | | | | 1,947 | | |
Equipment expense
|
| | | | 335 | | | | | | 343 | | | | | | 1,104 | | | | | | 1,196 | | |
Professional fees
|
| | | | 1,321 | | | | | | 1,213 | | | | | | 3,757 | | | | | | 3,828 | | |
Supplies, postage and freight
|
| | | | 159 | | | | | | 161 | | | | | | 491 | | | | | | 516 | | |
Miscellaneous taxes and insurance
|
| | | | 276 | | | | | | 319 | | | | | | 842 | | | | | | 924 | | |
Federal deposit insurance expense
|
| | | | 140 | | | | | | 156 | | | | | | 457 | | | | | | 468 | | |
Other expense
|
| | | | 1,483 | | | | | | 1,345 | | | | | | 3,901 | | | | | | 3,829 | | |
Total Non-Interest Expense
|
| | | | 10,114 | | | | | | 10,114 | | | | | | 30,544 | | | | | | 30,516 | | |
PRETAX INCOME
|
| | | | 2,581 | | | | | | 2,252 | | | | | | 6,973 | | | | | | 6,237 | | |
Provision for income tax expense
|
| | | | 252 | | | | | | 701 | | | | | | 1,133 | | | | | | 1,949 | | |
NET INCOME
|
| | | | 2,329 | | | | | | 1,551 | | | | | | 5,840 | | | | | | 4,288 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
PER COMMON SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 0.13 | | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | $ | 0.23 | | |
Average number of shares outstanding
|
| | | | 17,924 | | | | | | 18,380 | | | | | | 18,013 | | | | | | 18,590 | | |
Diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 0.13 | | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | $ | 0.23 | | |
Average number of shares outstanding
|
| | | | 18,036 | | | | | | 18,481 | | | | | | 18,117 | | | | | | 18,689 | | |
Cash dividends declared
|
| | | $ | 0.020 | | | | | $ | 0.015 | | | | | $ | 0.055 | | | | | $ | 0.045 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
COMPREHENSIVE INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,329 | | | | | $ | 1,551 | | | | | $ | 5,840 | | | | | $ | 4,288 | | |
Other comprehensive income (loss), before tax: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pension obligation change for defined benefit plan
|
| | | | 390 | | | | | | 396 | | | | | | 1,824 | | | | | | 870 | | |
Income tax effect
|
| | | | (82) | | | | | | (135) | | | | | | (383) | | | | | | (297) | | |
Unrealized holding gains (losses) on available for sale
securities arising during period |
| | | | (919) | | | | | | 176 | | | | | | (3,409) | | | | | | 538 | | |
Income tax effect
|
| | | | 193 | | | | | | (60) | | | | | | 716 | | | | | | (182) | | |
Reclassification adjustment for (gains) losses on available for sale securities included in net income
|
| | | | — | | | | | | (56) | | | | | | 148 | | | | | | (115) | | |
Income tax effect
|
| | | | — | | | | | | 19 | | | | | | (31) | | | | | | 39 | | |
Other comprehensive income (loss)
|
| | | | (418) | | | | | | 340 | | | | | | (1,135) | | | | | | 853 | | |
Comprehensive income
|
| | | $ | 1,911 | | | | | $ | 1,891 | | | | | $ | 4,705 | | | | | $ | 5,141 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,840 | | | | | $ | 4,288 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 100 | | | | | | 750 | | |
Depreciation expense
|
| | | | 1,149 | | | | | | 1,224 | | |
Net amortization of investment securities
|
| | | | 273 | | | | | | 346 | | |
Net realized (gains) losses on investment securities available for sale
|
| | | | 148 | | | | | | (115) | | |
Net gains on sale of loans
|
| | | | (393) | | | | | | (517) | | |
Amortization of deferred loan fees
|
| | | | (115) | | | | | | (117) | | |
Origination of mortgage loans held for sale
|
| | | | (23,361) | | | | | | (34,045) | | |
Sales of mortgage loans held for sale
|
| | | | 25,838 | | | | | | 35,876 | | |
Increase in accrued interest income receivable
|
| | | | (404) | | | | | | (387) | | |
Increase (decrease) in accrued interest payable
|
| | | | 366 | | | | | | (18) | | |
Earnings on bank owned life insurance
|
| | | | (400) | | | | | | (427) | | |
Deferred income taxes
|
| | | | 249 | | | | | | 975 | | |
Stock based compensation expense
|
| | | | 72 | | | | | | 170 | | |
Other, net
|
| | | | (5,534) | | | | | | (2,463) | | |
Net cash provided by operating activities
|
| | | | 3,828 | | | | | | 5,540 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of investment securities – available for sale
|
| | | | (30,371) | | | | | | (27,581) | | |
Purchases of investment securities – held to maturity
|
| | | | (3,405) | | | | | | (9,465) | | |
Proceeds from sales of investment securities – available for sale
|
| | | | 4,479 | | | | | | 8,143 | | |
Proceeds from maturities of investment securities – available for sale
|
| | | | 12,662 | | | | | | 17,341 | | |
Proceeds from maturities of investment securities – held to maturity
|
| | | | 3,417 | | | | | | 1,054 | | |
Purchases of regulatory stock
|
| | | | (14,193) | | | | | | (12,894) | | |
Proceeds from redemption of regulatory stock
|
| | | | 13,858 | | | | | | 11,824 | | |
Long-term loans originated
|
| | | | (124,519) | | | | | | (122,029) | | |
Principal collected on long-term loans
|
| | | | 139,836 | | | | | | 112,626 | | |
Loans purchased or participated
|
| | | | (11,443) | | | | | | (6,121) | | |
Loans sold or participated
|
| | | | 1,500 | | | | | | 2,800 | | |
Proceeds from sale of other real estate owned
|
| | | | 34 | | | | | | 60 | | |
Proceeds from life insurance policies
|
| | | | — | | | | | | 614 | | |
Purchases of premises and equipment
|
| | | | (691) | | | | | | (2,188) | | |
Net cash used in investing activities
|
| | | | (8,836) | | | | | | (25,816) | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net decrease in deposit balances
|
| | | | (3,732) | | | | | | (865) | | |
Net increase in other short-term borrowings
|
| | | | 12,170 | | | | | | 20,839 | | |
Principal borrowings on advances from Federal Home Loan Bank
|
| | | | 6,316 | | | | | | 9,500 | | |
Principal repayments on advances from Federal Home Loan Bank
|
| | | | (10,000) | | | | | | (11,000) | | |
Purchase of treasury stock
|
| | | | (1,708) | | | | | | (2,757) | | |
Common stock dividends
|
| | | | (992) | | | | | | (839) | | |
Net cash provided by financing activities
|
| | | | 2,054 | | | | | | 14,878 | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
| | | | (2,954) | | | | | | (5,398) | | |
CASH AND CASH EQUIVALENTS AT JANUARY 1
|
| | | | 34,188 | | | | | | 34,073 | | |
CASH AND CASH EQUIVALENTS AT SEPTEMBER 30
|
| | | $ | 31,234 | | | | | $ | 28,675 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
In-scope of Topic 606 | | | | | | | | | | | | | | | | | | | | | | | | | |
Wealth management fees
|
| | | $ | 2,359 | | | | | $ | 2,208 | | | | | $ | 7,232 | | | | | $ | 6,758 | | |
Service charges on deposit accounts
|
| | | | 326 | | | | | | 409 | | | | | | 1,066 | | | | | | 1,168 | | |
Other
|
| | | | 439 | | | | | | 410 | | | | | | 1,291 | | | | | | 1,236 | | |
Noninterest income (in-scope of topic 606)
|
| | | | 3,124 | | | | | | 3,027 | | | | | | 9,589 | | | | | | 9,162 | | |
Noninterest income (out-of-scope of topic 606)
|
| | | | 462 | | | | | | 602 | | | | | | 1,313 | | | | | | 1,784 | | |
Total noninterest income
|
| | | $ | 3,586 | | | | | $ | 3,629 | | | | | $ | 10,902 | | | | | $ | 10,946 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,329 | | | | | $ | 1,551 | | | | | $ | 5,840 | | | | | $ | 4,288 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding (basic)
|
| | | | 17,924 | | | | | | 18,380 | | | | | | 18,013 | | | | | | 18,590 | | |
Effect of stock options
|
| | | | 112 | | | | | | 101 | | | | | | 104 | | | | | | 99 | | |
Weighted average common shares outstanding (diluted)
|
| | | | 18,036 | | | | | | 18,481 | | | | | | 18,117 | | | | | | 18,689 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.13 | | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | $ | 0.23 | | |
Diluted
|
| | | | 0.13 | | | | | | 0.08 | | | | | | 0.32 | | | | | | 0.23 | | |
| | |
September 30, 2018
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency
|
| | | $ | 6,731 | | | | | $ | — | | | | | $ | (308) | | | | | $ | 6,423 | | |
US Agency mortgage- backed securities
|
| | | | 87,075 | | | | | | 232 | | | | | | (2,308) | | | | | | 84,999 | | |
Municipal
|
| | | | 11,240 | | | | | | 15 | | | | | | (489) | | | | | | 10,766 | | |
Corporate bonds
|
| | | | 37,380 | | | | | | 92 | | | | | | (907) | | | | | | 36,565 | | |
Total
|
| | | $ | 142,426 | | | | | $ | 339 | | | | | $ | (4,012) | | | | | $ | 138,753 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency mortgage- backed securities
|
| | | $ | 8,294 | | | | | $ | 65 | | | | | $ | (256) | | | | | $ | 8,103 | | |
Municipal
|
| | | | 24,341 | | | | | | 25 | | | | | | (956) | | | | | | 23,410 | | |
Corporate bonds and other securities
|
| | | | 6,038 | | | | | | 10 | | | | | | (216) | | | | | | 5,832 | | |
Total
|
| | | $ | 38,673 | | | | | $ | 100 | | | | | $ | (1,428) | | | | | $ | 37,345 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency
|
| | | $ | 6,612 | | | | | $ | — | | | | | $ | (40) | | | | | $ | 6,572 | | |
US Agency mortgage- backed securities
|
| | | | 79,854 | | | | | | 611 | | | | | | (719) | | | | | | 79,746 | | |
Municipal
|
| | | | 7,198 | | | | | | 27 | | | | | | (189) | | | | | | 7,036 | | |
Corporate bonds
|
| | | | 35,886 | | | | | | 322 | | | | | | (424) | | | | | | 35,784 | | |
Total
|
| | | $ | 129,550 | | | | | $ | 960 | | | | | $ | (1,372) | | | | | $ | 129,138 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency mortgage- backed securities
|
| | | $ | 9,740 | | | | | $ | 149 | | | | | $ | (45) | | | | | $ | 9,844 | | |
Municipal
|
| | | | 22,970 | | | | | | 203 | | | | | | (238) | | | | | | 22,935 | | |
Corporate bonds and other securities
|
| | | | 6,042 | | | | | | 38 | | | | | | (48) | | | | | | 6,032 | | |
Total
|
| | | $ | 38,752 | | | | | $ | 390 | | | | | $ | (331) | | | | | $ | 38,811 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
US Agency
|
| | | $ | 2,734 | | | | | $ | (109) | | | | | $ | 3,689 | | | | | $ | (199) | | | | | $ | 6,423 | | | | | $ | (308) | | |
US Agency mortgage-backed securities
|
| | | | 49,544 | | | | | | (1,211) | | | | | | 29,471 | | | | | | (1,353) | | | | | | 79,015 | | | | | | (2,564) | | |
Municipal
|
| | | | 19,978 | | | | | | (619) | | | | | | 11,847 | | | | | | (826) | | | | | | 31,825 | | | | | | (1,445) | | |
Corporate bonds and other securities
|
| | | | 21,320 | | | | | | (547) | | | | | | 12,979 | | | | | | (576) | | | | | | 34,299 | | | | | | (1,123) | | |
Total
|
| | | $ | 93,576 | | | | | $ | (2,486) | | | | | $ | 57,986 | | | | | $ | (2,954) | | | | | $ | 151,562 | | | | | $ | (5,440) | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
US Agency
|
| | | $ | 5,923 | | | | | $ | (39) | | | | | $ | 399 | | | | | $ | (1) | | | | | $ | 6,322 | | | | | $ | (40) | | |
US Agency mortgage-backed securities
|
| | | | 36,783 | | | | | | (253) | | | | | | 22,625 | | | | | | (511) | | | | | | 59,408 | | | | | | (764) | | |
Municipal
|
| | | | 8,657 | | | | | | (109) | | | | | | 7,727 | | | | | | (318) | | | | | | 16,384 | | | | | | (427) | | |
Corporate bonds and other securities
|
| | | | 7,123 | | | | | | (71) | | | | | | 13,655 | | | | | | (401) | | | | | | 20,778 | | | | | | (472) | | |
Total
|
| | | $ | 58,486 | | | | | $ | (472) | | | | | $ | 44,406 | | | | | $ | (1,231) | | | | | $ | 102,892 | | | | | $ | (1,703) | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||
| | |
Available for sale
|
| |
Held to maturity
|
| ||||||||||||||||||
| | |
Cost
Basis |
| |
Fair
Value |
| |
Cost
Basis |
| |
Fair
Value |
| ||||||||||||
Within 1 year
|
| | | $ | 48 | | | | | $ | 49 | | | | | $ | 1,000 | | | | | $ | 973 | | |
After 1 year but within 5 years
|
| | | | 20,140 | | | | | | 19,890 | | | | | | 3,658 | | | | | | 3,471 | | |
After 5 years but within 10 years
|
| | | | 47,068 | | | | | | 45,673 | | | | | | 18,017 | | | | | | 17,362 | | |
After 10 years but within15 years
|
| | | | 29,952 | | | | | | 29,194 | | | | | | 11,605 | | | | | | 11,292 | | |
Over 15 years
|
| | | | 45,218 | | | | | | 43,947 | | | | | | 4,393 | | | | | | 4,247 | | |
Total
|
| | | $ | 142,426 | | | | | $ | 138,753 | | | | | $ | 38,673 | | | | | $ | 37,345 | | |
|
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
Commercial: | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 165,522 | | | | | $ | 159,192 | | |
Commercial loans secured by owner occupied real estate
|
| | | | 95,594 | | | | | | 89,935 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 363,532 | | | | | | 373,845 | | |
Real estate — residential mortgage
|
| | | | 240,591 | | | | | | 247,278 | | |
Consumer
|
| | | | 18,094 | | | | | | 19,383 | | |
Loans, net of unearned income
|
| | | $ | 883,333 | | | | | $ | 889,633 | | |
|
| | |
Three months ended September 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Balance at
June 30, 2018 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
September 30, 2018 |
| |||||||||||||||
Commercial
|
| | | $ | 3,566 | | | | | $ | — | | | | | $ | 17 | | | | | $ | 175 | | | | | $ | 3,758 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 3,686 | | | | | | — | | | | | | 12 | | | | | | (310) | | | | | | 3,388 | | |
Real estate – residential mortgage
|
| | | | 1,253 | | | | | | (123) | | | | | | 34 | | | | | | 75 | | | | | | 1,239 | | |
Consumer
|
| | | | 125 | | | | | | (29) | | | | | | 7 | | | | | | 25 | | | | | | 128 | | |
Allocation for general risk
|
| | | | 891 | | | | | | — | | | | | | — | | | | | | 35 | | | | | | 926 | | |
Total
|
| | | $ | 9,521 | | | | | $ | (152) | | | | | $ | 70 | | | | | $ | — | | | | | $ | 9,439 | | |
|
| | |
Three months ended September 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Balance at
June 30, 2017 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
September 30, 2017 |
| |||||||||||||||
Commercial
|
| | | $ | 3,824 | | | | | $ | (228) | | | | | $ | 9 | | | | | $ | 562 | | | | | $ | 4,167 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 4,488 | | | | | | — | | | | | | 20 | | | | | | (662) | | | | | | 3,846 | | |
Real estate – residential mortgage
|
| | | | 1,150 | | | | | | (109) | | | | | | 53 | | | | | | 70 | | | | | | 1,164 | | |
Consumer
|
| | | | 139 | | | | | | (42) | | | | | | 52 | | | | | | (10) | | | | | | 139 | | |
Allocation for general risk
|
| | | | 790 | | | | | | — | | | | | | — | | | | | | 240 | | | | | | 1,030 | | |
Total
|
| | | $ | 10,391 | | | | | $ | (379) | | | | | $ | 134 | | | | | $ | 200 | | | | | $ | 10,346 | | |
|
| | |
Nine months ended September 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Balance at
December 31, 2017 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
September 30, 2018 |
| |||||||||||||||
Commercial
|
| | | $ | 4,298 | | | | | $ | (574) | | | | | $ | 29 | | | | | $ | 5 | | | | | $ | 3,758 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 3,666 | | | | | | — | | | | | | 38 | | | | | | (316) | | | | | | 3,388 | | |
Real estate – residential mortgage
|
| | | | 1,102 | | | | | | (340) | | | | | | 111 | | | | | | 366 | | | | | | 1,239 | | |
Consumer
|
| | | | 128 | | | | | | (181) | | | | | | 42 | | | | | | 139 | | | | | | 128 | | |
Allocation for general risk
|
| | | | 1,020 | | | | | | — | | | | | | — | | | | | | (94) | | | | | | 926 | | |
Total
|
| | | $ | 10,214 | | | | | $ | (1,095) | | | | | $ | 220 | | | | | $ | 100 | | | | | $ | 9,439 | | |
|
| | |
Nine months ended September 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Balance at
December 31, 2016 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
September 30, 2017 |
| |||||||||||||||
Commercial
|
| | | $ | 4,041 | | | | | $ | (228) | | | | | $ | 22 | | | | | $ | 332 | | | | | $ | 4,167 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 3,584 | | | | | | (14) | | | | | | 44 | | | | | | 232 | | | | | | 3,846 | | |
Real estate – residential mortgage
|
| | | | 1,169 | | | | | | (263) | | | | | | 128 | | | | | | 130 | | | | | | 1,164 | | |
Consumer
|
| | | | 151 | | | | | | (138) | | | | | | 113 | | | | | | 13 | | | | | | 139 | | |
Allocation for general risk
|
| | | | 987 | | | | | | — | | | | | | — | | | | | | 43 | | | | | | 1,030 | | |
Total
|
| | | $ | 9,932 | | | | | $ | (643) | | | | | $ | 307 | | | | | $ | 750 | | | | | $ | 10,346 | | |
|
| | |
At September 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial Loans
Secured by Non-Owner Occupied Real Estate |
| |
Real Estate-
Residential Mortgage |
| |
Consumer
|
| |
Allocation for
General Risk |
| |
Total
|
| ||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 11 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 11 | | |
Collectively evaluated for impairment
|
| | | | 261,116 | | | | | | 363,521 | | | | | | 240,591 | | | | | | 18,094 | | | | | | | | | | | | 883,322 | | |
Total loans
|
| | | $ | 261,116 | | | | | $ | 363,532 | | | | | $ | 240,591 | | | | | $ | 18,094 | | | | | | | | | | | $ | 883,333 | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific reserve allocation
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General reserve allocation
|
| | | | 3,758 | | | | | | 3,388 | | | | | | 1,239 | | | | | | 128 | | | | | | 926 | | | | | | 9,439 | | |
Total allowance for loan losses
|
| | | $ | 3,758 | | | | | $ | 3,388 | | | | | $ | 1,239 | | | | | $ | 128 | | | | | $ | 926 | | | | | $ | 9,439 | | |
|
| | |
At December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial Loans
Secured by Non-Owner Occupied Real Estate |
| |
Real Estate-
Residential Mortgage |
| |
Consumer
|
| |
Allocation for
General Risk |
| |
Total
|
| ||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 1,213 | | | | | $ | 547 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,760 | | |
Collectively evaluated for impairment
|
| | | | 247,914 | | | | | | 373,298 | | | | | | 247,278 | | | | | | 19,383 | | | | | | | | | | | | 887,873 | | |
Total loans
|
| | | $ | 249,127 | | | | | $ | 373,845 | | | | | $ | 247,278 | | | | | $ | 19,383 | | | | | | | | | | | $ | 889,633 | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific reserve allocation
|
| | | $ | 909 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 909 | | |
General reserve allocation
|
| | | | 3,389 | | | | | | 3,666 | | | | | | 1,102 | | | | | | 128 | | | | | | 1,020 | | | | | | 9,305 | | |
Total allowance for loan losses
|
| | | $ | 4,298 | | | | | $ | 3,666 | | | | | $ | 1,102 | | | | | $ | 128 | | | | | $ | 1,020 | | | | | $ | 10,214 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Impaired Loans with
Specific Allowance |
| |
Impaired
Loans with no Specific Allowance |
| |
Total Impaired Loans
|
| |||||||||||||||||||||
| | |
Recorded
Investment |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | — | | | | | | — | | | | | | 11 | | | | | | 11 | | | | | | 33 | | |
Total impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 11 | | | | | $ | 11 | | | | | $ | 33 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Impaired Loans with
Specific Allowance |
| |
Impaired
Loans with no Specific Allowance |
| |
Total Impaired Loans
|
| |||||||||||||||||||||
| | |
Recorded
Investment |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |||||||||||||||
Commercial
|
| | | $ | 1,202 | | | | | $ | 909 | | | | | $ | 11 | | | | | $ | 1,213 | | | | | $ | 1,215 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | — | | | | | | — | | | | | | 547 | | | | | | 547 | | | | | | 600 | | |
Total impaired loans
|
| | | $ | 1,202 | | | | | $ | 909 | | | | | $ | 558 | | | | | $ | 1,760 | | | | | $ | 1,815 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
|||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
|||||||||||
Average loan balance: | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | 1,302 | | | | | $ | 532 | | | | | $ | 896 |
Commercial loans secured by non-owner occupied real estate
|
| | | | 12 | | | | | | 1,316 | | | | | | 146 | | | | | | 745 |
Average investment in impaired loans
|
| | | $ | 12 | | | | | $ | 2,618 | | | | | $ | 678 | | | | | $ | 1,641 |
Interest income recognized: | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | 7 | | | | | $ | — | | | | | $ | 10 |
Commercial loans secured by non-owner occupied real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — |
Interest income recognized on a cash basis on impaired loans
|
| | | $ | — | | | | | $ | 7 | | | | | $ | — | | | | | $ | 10 |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 155,787 | | | | | $ | 7,985 | | | | | $ | 1,750 | | | | | $ | — | | | | | $ | 165,522 | | |
Commercial loans secured by owner occupied real
estate |
| | | | 90,629 | | | | | | 3,836 | | | | | | 1,129 | | | | | | — | | | | | | 95,594 | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | 356,880 | | | | | | 6,373 | | | | | | 268 | | | | | | 11 | | | | | | 363,532 | | |
Total
|
| | | $ | 603,296 | | | | | $ | 18,194 | | | | | $ | 3,147 | | | | | $ | 11 | | | | | $ | 624,648 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 156,448 | | | | | $ | 500 | | | | | $ | 2,000 | | | | | $ | 244 | | | | | $ | 159,192 | | |
Commercial loans secured by owner occupied real
estate |
| | | | 87,215 | | | | | | 1,675 | | | | | | 759 | | | | | | 286 | | | | | | 89,935 | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | 362,805 | | | | | | 10,153 | | | | | | 874 | | | | | | 13 | | | | | | 373,845 | | |
Total
|
| | | $ | 606,468 | | | | | $ | 12,328 | | | | | $ | 3,633 | | | | | $ | 543 | | | | | $ | 622,972 | | |
|
| | |
September 30, 2018
|
| |||||||||
| | |
Performing
|
| |
Non-Performing
|
| ||||||
Real estate – residential mortgage
|
| | | $ | 239,698 | | | | | $ | 893 | | |
Consumer
|
| | | | 18,094 | | | | | | — | | |
Total
|
| | | $ | 257,792 | | | | | $ | 893 | | |
|
| | |
December 31, 2017
|
| |||||||||
| | |
Performing
|
| |
Non-Performing
|
| ||||||
Real estate – residential mortgage
|
| | | $ | 246,021 | | | | | $ | 1,257 | | |
Consumer
|
| | | | 19,383 | | | | | | — | | |
Total
|
| | | $ | 265,404 | | | | | $ | 1,257 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
Past Due |
| |
Total
Past Due |
| |
Total
Loans |
| |
90 Days
Past Due and Still Accruing |
| |||||||||||||||||||||
Commercial and industrial
|
| | | $ | 159,451 | | | | | $ | 6,071 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,071 | | | | | $ | 165,522 | | | | | $ | — | | |
Commercial loans secured by owner occupied real estate
|
| | | | 95,594 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 95,594 | | | | | | — | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 363,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 363,532 | | | | | | — | | |
Real estate – residential mortgage
|
| | | | 236,331 | | | | | | 2,505 | | | | | | 1,061 | | | | | | 694 | | | | | | 4,260 | | | | | | 240,591 | | | | | | — | | |
Consumer
|
| | | | 18,011 | | | | | | 56 | | | | | | 27 | | | | | | — | | | | | | 83 | | | | | | 18,094 | | | | | | — | | |
Total
|
| | | $ | 872,919 | | | | | $ | 8,632 | | | | | $ | 1,088 | | | | | $ | 694 | | | | | $ | 10,414 | | | | | $ | 883,333 | | | | | $ | — | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
Past Due |
| |
Total
Past Due |
| |
Total
Loans |
| |
90 Days
Past Due and Still Accruing |
| |||||||||||||||||||||
Commercial and industrial
|
| | | $ | 159,181 | | | | | $ | — | | | | | $ | — | | | | | $ | 11 | | | | | $ | 11 | | | | | $ | 159,192 | | | | | $ | — | | |
Commercial loans secured by owner occupied real estate
|
| | | | 89,649 | | | | | | — | | | | | | — | | | | | | 286 | | | | | | 286 | | | | | | 89,935 | | | | | | — | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 368,073 | | | | | | 5,238 | | | | | | 534 | | | | | | — | | | | | | 5,772 | | | | | | 373,845 | | | | | | — | | |
Real estate – residential mortgage
|
| | | | 243,393 | | | | | | 2,373 | | | | | | 671 | | | | | | 841 | | | | | | 3,885 | | | | | | 247,278 | | | | | | — | | |
Consumer
|
| | | | 19,262 | | | | | | 76 | | | | | | 45 | | | | | | — | | | | | | 121 | | | | | | 19,383 | | | | | | — | | |
Total
|
| | | $ | 879,558 | | | | | $ | 7,687 | | | | | $ | 1,250 | | | | | $ | 1,138 | | | | | $ | 10,075 | | | | | $ | 889,633 | | | | | $ | — | | |
|
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
Non-accrual loans | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | — | | | | | $ | 353 | | |
Commercial loans secured by owner occupied real estate
|
| | | | — | | | | | | 859 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 11 | | | | | | 547 | | |
Real estate – residential mortgage
|
| | | | 893 | | | | | | 1,257 | | |
Total
|
| | | | 904 | | | | | | 3,016 | | |
Other real estate owned | | | | | | | | | | | | | |
Commercial loans secured by owner occupied real estate
|
| | | | 157 | | | | | | — | | |
Real estate – residential mortgage
|
| | | | 6 | | | | | | 18 | | |
Total
|
| | | | 163 | | | | | | 18 | | |
TDR’s not in non-accrual
|
| | | | — | | | | | | — | | |
Total non-performing assets including TDR
|
| | | $ | 1,067 | | | | | $ | 3,034 | | |
Total non-performing assets as a percent of loans, net of unearned income, and other real estate owned
|
| | | | 0.12% | | | | | | 0.34% | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Interest income due in accordance
|
| | | | | ||||||||||||||||||||
with original terms
|
| | | $ | 12 | | | | | $ | 32 | | | | | $ | 61 | | | | | $ | 65 | | |
Interest income recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net reduction in interest income
|
| | | $ | 12 | | | | | $ | 32 | | | | | $ | 61 | | | | | $ | 65 | | |
|
Loans in non-accrual status
|
| |
# of Loans
|
| |
Current Balance
|
| |
Concession Granted
|
| ||||||
Commercial loan
|
| | | | 2 | | | | | $ | 678 | | | | Extension of maturity date with interest only period |
|
| | |
At September 30, 2018
|
| ||||||||||||
Type
|
| |
Maturing
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
Open Repo Plus
|
| |
Overnight
|
| | | $ | 61,254 | | | | | | 2.38% | | |
Advances
|
| |
2018
|
| | | | 2,000 | | | | | | 1.61 | | |
| | |
2019
|
| | | | 12,500 | | | | | | 1.51 | | |
| | |
2020
|
| | | | 16,729 | | | | | | 1.74 | | |
| | |
2021
|
| | | | 6,496 | | | | | | 1.98 | | |
| | |
2022
|
| | | | 3,820 | | | | | | 2.78 | | |
| | |
2023 and over
|
| | | | 1,000 | | | | | | 2.86 | | |
Total advances
|
| | | | | | | 42,545 | | | | | | 1.82 | | |
Total FHLB borrowings
|
| | | | | | $ | 103,799 | | | | | | 2.15% | | |
|
| | |
At December 31, 2017
|
| ||||||||||||
Type
|
| |
Maturing
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
Open Repo Plus
|
| |
Overnight
|
| | | $ | 49,084 | | | | | | 1.54% | | |
Advances
|
| |
2018
|
| | | | 12,000 | | | | | | 1.48 | | |
| | |
2019
|
| | | | 12,500 | | | | | | 1.51 | | |
| | |
2020
|
| | | | 16,729 | | | | | | 1.74 | | |
| | |
2021
|
| | | | 5,000 | | | | | | 1.75 | | |
Total advances
|
| | | | | | | 46,229 | | | | | | 1.61 | | |
Total FHLB borrowings
|
| | | | | | $ | 95,313 | | | | | | 1.57% | | |
|
| | |
Three months ended
September 30, 2018 |
| |
Three months ended
September 30, 2017 |
| ||||||||||||||||||||||||||||||
| | |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| ||||||||||||||||||
Beginning balance
|
| | | $ | (2,177) | | | | | $ | (11,490) | | | | | $ | (13,667) | | | | | $ | 30 | | | | | $ | (11,094) | | | | | $ | (11,064) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | (726) | | | | | | (79) | | | | | | (805) | | | | | | 116 | | | | | | 261 | | | | | | 377 | | |
Amounts reclassified from
accumulated other comprehensive loss |
| | | | — | | | | | | 387 | | | | | | 387 | | | | | | (37) | | | | | | — | | | | | | (37) | | |
Net current period other comprehensive income (loss)
|
| | | | (726) | | | | | | 308 | | | | | | (418) | | | | | | 79 | | | | | | 261 | | | | | | 340 | | |
Ending balance
|
| | | $ | (2,903) | | | | | $ | (11,182) | | | | | $ | (14,085) | | | | | $ | 109 | | | | | $ | (10,833) | | | | | $ | (10,724) | | |
|
| | |
Nine months ended
September 30, 2018 |
| |
Nine months ended
September 30, 2017 |
| ||||||||||||||||||||||||||||||
| | |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| ||||||||||||||||||
Beginning balance
|
| | | $ | (327) | | | | | $ | (12,623) | | | | | $ | (12,950) | | | | | $ | (171) | | | | | $ | (11,406) | | | | | $ | (11,577) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | (2,693) | | | | | | 280 | | | | | | (2,413) | | | | | | 356 | | | | | | 783 | | | | | | 1,139 | | |
Amounts reclassified from
accumulated other comprehensive loss |
| | | | 117 | | | | | | 1,161 | | | | | | 1,278 | | | | | | (76) | | | | | | (210) | | | | | | (286) | | |
Net current period other comprehensive income (loss)
|
| | | | (2,576) | | | | | | 1,441 | | | | | | (1,135) | | | | | | 280 | | | | | | 573 | | | | | | 853 | | |
Ending balance
|
| | | $ | (2,903) | | | | | $ | (11,182) | | | | | $ | (14,085) | | | | | $ | 109 | | | | | $ | (10,833) | | | | | $ | (10,724) | | |
|
| | |
Amount reclassified from accumulated
other comprehensive loss(1) |
| | |||||||||||
Details about accumulated other
comprehensive loss components |
| |
For the
three months ended September 30, 2018 |
| |
For the
three months ended September 30, 2017 |
| |
Affected line item in the
consolidated statement of operations |
| ||||||
Realized gains on sale of securities
|
| | | $ | — | | | | | $ | (56) | | | | Net realized gains on investment securities |
|
| | | | | — | | | | | | 19 | | | | Provision for income tax expense | |
| | | | $ | — | | | | | $ | (37) | | | | Net of tax | |
Amortization of estimated defined benefit pension plan loss
|
| | | $ | 490 | | | | | $ | — | | | | Other expense | |
| | | | | (103) | | | | | | — | | | | Provision for income taxes | |
| | | | $ | 387 | | | | | $ | — | | | | Net of tax | |
Total reclassifications for the period
|
| | | $ | 387 | | | | | $ | (37) | | | | Net income | |
|
| | |
Amount reclassified from accumulated
other comprehensive loss(1) |
| | |||||||||||
Details about accumulated other comprehensive
loss components |
| |
For the
nine months ended September 30, 2018 |
| |
For the
nine months ended September 30, 2017 |
| |
Affected line item in the
consolidated statement of operations |
| ||||||
Realized (gains) losses on sale of securities
|
| | | $ | 148 | | | | | $ | (115) | | | | Net realized (gains) losses on investment securities |
|
| | | | | (31) | | | | | | 39 | | | | Provision for income tax expense | |
| | | | $ | 117 | | | | | $ | (76) | | | | Net of tax | |
Amortization of estimated defined benefit pension plan loss
|
| | | $ | 1,470 | | | | | $ | (318) | | | | Other expense | |
| | | | | (309) | | | | | | 108 | | | | Provision for income taxes | |
| | | | $ | 1,161 | | | | | $ | (210) | | | | Net of tax | |
Total reclassifications for the period
|
| | | $ | 1,278 | | | | | $ | (286) | | | | Net income | |
|
| | |
At September 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
COMPANY
|
| |
BANK
|
| |
MINIMUM
REQUIRED FOR CAPITAL ADEQUACY PURPOSES |
| |
TO BE WELL
CAPITALIZED UNDER PROMPT CORRECTIVE ACTION REGULATIONS* |
| ||||||||||||||||||||||||
| | |
AMOUNT
|
| |
RATIO
|
| |
AMOUNT
|
| |
RATIO
|
| |
RATIO
|
| |
RATIO
|
| ||||||||||||||||||
Total Capital (To Risk Weighted
Assets) |
| | | $ | 129,026 | | | | | | 13.13% | | | | | $ | 115,394 | | | | | | 11.76% | | | | | | 8.00% | | | | | | 10.00% | | |
Tier 1 Common Equity (To Risk
Weighted Assets) |
| | | | 99,320 | | | | | | 10.10 | | | | | | 105,038 | | | | | | 10.71 | | | | | | 4.50 | | | | | | 6.50 | | |
Tier 1 Capital (To Risk Weighted
Assets) |
| | | | 111,188 | | | | | | 11.31 | | | | | | 105,038 | | | | | | 10.71 | | | | | | 6.00 | | | | | | 8.00 | | |
Tier 1 Capital (To Average Assets)
|
| | | | 111,188 | | | | | | 9.57 | | | | | | 105,038 | | | | | | 9.16 | | | | | | 4.00 | | | | | | 5.00 | | |
| | |
At December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
COMPANY
|
| |
BANK
|
| |
MINIMUM
REQUIRED FOR CAPITAL ADEQUACY PURPOSES |
| |
TO BE WELL
CAPITALIZED UNDER PROMPT CORRECTIVE ACTION REGULATIONS* |
| ||||||||||||||||||||||||
| | |
AMOUNT
|
| |
RATIO
|
| |
AMOUNT
|
| |
RATIO
|
| |
RATIO
|
| |
RATIO
|
| ||||||||||||||||||
Total Capital (To Risk Weighted
Assets) |
| | | $ | 126,276 | | | | | | 13.21% | | | | | $ | 110,681 | | | | | | 11.64% | | | | | | 8.00% | | | | | | 10.00% | | |
Tier 1 Common Equity (To Risk
Weighted Assets) |
| | | | 95,882 | | | | | | 10.03 | | | | | | 99,552 | | | | | | 10.47 | | | | | | 4.50 | | | | | | 6.50 | | |
Tier 1 Capital (To Risk Weighted
Assets) |
| | | | 107,682 | | | | | | 11.26 | | | | | | 99,552 | | | | | | 10.47 | | | | | | 6.00 | | | | | | 8.00 | | |
Tier 1 Capital (To Average Assets)
|
| | | | 107,682 | | | | | | 9.32 | | | | | | 99,552 | | | | | | 8.75 | | | | | | 4.00 | | | | | | 5.00 | | |
| | |
At September 30, 2018
|
| ||||||||||||||||||||||||
| | |
HEDGE
TYPE |
| |
AGGREGATE
NOTIONAL AMOUNT |
| |
WEIGHTED
AVERAGE RATE RECEIVED/(PAID) |
| |
REPRICING
FREQUENCY |
| |
INCREASE
(DECREASE) IN INTEREST EXPENSE |
| | |||||||||||
SWAP ASSETS
|
| |
FAIR VALUE
|
| | | $ | 19,983,363 | | | | | | 4.20% | | | | MONTHLY | | | | $ | (41,743) | | | | ||
SWAP LIABILITIES
|
| |
FAIR VALUE
|
| | | | (19,983,363) | | | | | | (4.20) | | | | MONTHLY | | | | | 41,743 | | | | ||
NET EXPOSURE
|
| | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
|
| | |
At September 30, 2017
|
| ||||||||||||||||||||||||
| | |
HEDGE
TYPE |
| |
AGGREGATE
NOTIONAL AMOUNT |
| |
WEIGHTED
AVERAGE RATE RECEIVED/(PAID) |
| |
REPRICING
FREQUENCY |
| |
INCREASE
(DECREASE) IN INTEREST EXPENSE |
| | |||||||||||
SWAP ASSETS
|
| |
FAIR VALUE
|
| | | $ | 17,057,388 | | | | | | 3.42% | | | | MONTHLY | | | | $ | (72,920) | | | | ||
SWAP LIABILITIES
|
| |
FAIR VALUE
|
| | | | (17,057,388) | | | | | | (3.42) | | | | MONTHLY | | | | | 72,920 | | | | ||
NET EXPOSURE
|
| | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
|
| | |
Three months ended
September 30, 2018 |
| |
Nine months ended
September 30, 2018 |
| ||||||||||||||||||
| | |
Total
revenue |
| |
Net
income (loss) |
| |
Total
revenue |
| |
Net
income (loss) |
| ||||||||||||
Retail banking
|
| | | $ | 6,692 | | | | | $ | 1,145 | | | | | $ | 19,050 | | | | | $ | 2,605 | | |
Commercial banking
|
| | | | 4,762 | | | | | | 1,876 | | | | | | 13,729 | | | | | | 5,076 | | |
Wealth management
|
| | | | 2,379 | | | | | | 483 | | | | | | 7,288 | | | | | | 1,423 | | |
Investment/Parent
|
| | | | (1,138) | | | | | | (1,175) | | | | | | (2,450) | | | | | | (3,264) | | |
Total
|
| | | $ | 12,695 | | | | | $ | 2,329 | | | | | $ | 37,617 | | | | | $ | 5,840 | | |
|
| | |
Three months ended
September 30, 2017 |
| |
Nine months ended
September 30, 2017 |
| ||||||||||||||||||
| | |
Total
revenue |
| |
Net
income (loss) |
| |
Total
revenue |
| |
Net
income (loss) |
| ||||||||||||
Retail banking
|
| | | $ | 6,443 | | | | | $ | 794 | | | | | $ | 19,138 | | | | | $ | 2,159 | | |
Commercial banking
|
| | | | 4,722 | | | | | | 1,412 | | | | | | 14,269 | | | | | | 4,295 | | |
Wealth management
|
| | | | 2,223 | | | | | | 335 | | | | | | 6,804 | | | | | | 991 | | |
Investment/Parent
|
| | | | (822) | | | | | | (990) | | | | | | (2,708) | | | | | | (3,157) | | |
Total
|
| | | $ | 12,566 | | | | | $ | 1,551 | | | | | $ | 37,503 | | | | | $ | 4,288 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Components of net periodic benefit cost
|
| | | | | ||||||||||||||||||||
Service cost
|
| | | $ | 370 | | | | | $ | 390 | | | | | $ | 1,110 | | | | | $ | 1,170 | | |
Interest cost
|
| | | | 318 | | | | | | 326 | | | | | | 954 | | | | | | 978 | | |
Expected return on plan assets
|
| | | | (699) | | | | | | (631) | | | | | | (2,097) | | | | | | (1,893) | | |
Special termination benefit liability
|
| | | | 16 | | | | | | — | | | | | | 48 | | | | | | — | | |
Recognized net actuarial loss
|
| | | | 387 | | | | | | 367 | | | | | | 1,161 | | | | | | 1,101 | | |
Net periodic pension cost
|
| | | $ | 392 | | | | | $ | 452 | | | | | $ | 1,176 | | | | | $ | 1,356 | | |
|
| | |
Fair Value Measurements at September 30, 2018
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
US Agency securities
|
| | | $ | 6,423 | | | | | $ | — | | | | | $ | 6,423 | | | | | $ | — | | |
US Agency mortgage-backed securities
|
| | | | 84,999 | | | | | | — | | | | | | 84,999 | | | | | | — | | |
Municipal securities
|
| | | | 10,766 | | | | | | — | | | | | | 10,766 | | | | | | — | | |
Corporate bonds
|
| | | | 36,565 | | | | | | — | | | | | | 36,565 | | | | | | — | | |
Fair value swap asset
|
| | | | 812 | | | | | | — | | | | | | 812 | | | | | | — | | |
Fair value swap liability
|
| | | | (812) | | | | | | — | | | | | | (812) | | | | | | — | | |
| | |
Fair Value Measurements at December 31, 2017
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
US Agency securities
|
| | | $ | 6,572 | | | | | $ | — | | | | | $ | 6,572 | | | | | $ | — | | |
US Agency mortgage-backed securities
|
| | | | 79,746 | | | | | | — | | | | | | 79,746 | | | | | | — | | |
Municipal securities
|
| | | | 7,036 | | | | | | — | | | | | | 7,036 | | | | | | — | | |
Corporate bonds
|
| | | | 35,784 | | | | | | — | | | | | | 35,784 | | | | | | — | | |
Fair value swap asset
|
| | | | 92 | | | | | | — | | | | | | 92 | | | | | | — | | |
Fair value swap liability
|
| | | | (92) | | | | | | — | | | | | | (92) | | | | | | — | | |
| | |
Fair Value Measurements at September 30, 2018
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
Impaired loans
|
| | | $ | 11 | | | | | $ | — | | | | | $ | — | | | | | $ | 11 | | |
Other real estate owned
|
| | | | 163 | | | | | | — | | | | | | — | | | | | | 163 | | |
| | |
Fair Value Measurements at December 31, 2017
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
Impaired loans
|
| | | $ | 851 | | | | | $ | — | | | | | $ | — | | | | | $ | 851 | | |
Other real estate owned
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | 18 | | |
| | |
Quantitative Information About Level 3 Fair Value Measurements
|
| ||||||||||||
September 30, 2018
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Wgtd Avg) |
| |||
Impaired loans
|
| | | $ | 11 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2)
|
| |
0% (0%)
|
|
Other real estate owned
|
| | | | 163 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2) Liquidation expenses
|
| |
0% to 32% (6%)
21% to 195% (42%) |
|
| | |
Quantitative Information About Level 3 Fair Value Measurements
|
| ||||||||||||
December 31, 2017
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Wgtd Avg) |
| |||
Impaired loans
|
| | | $ | 851 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2)
|
| |
21% to 75% (54%)
|
|
Other real estate owned
|
| | | | 18 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2) Liquidation expenses
|
| |
16% to 64% (29%)
2% to 206% (79%) |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||
FINANCIAL ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 31,234 | | | | | $ | 31,234 | | | | | $ | 31,234 | | | | | $ | — | | | | | $ | — | | |
Investment securities – HTM
|
| | | | 38,673 | | | | | | 37,345 | | | | | | — | | | | | | 34,510 | | | | | | 2,835 | | |
Regulatory stock
|
| | | | 7,135 | | | | | | 7,135 | | | | | | 7,135 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 1,041 | | | | | | 1,075 | | | | | | 1,075 | | | | | | — | | | | | | — | | |
Loans, net of allowance for loan loss and unearned income
|
| | | | 873,894 | | | | | | 852,664 | | | | | | — | | | | | | — | | | | | | 852,664 | | |
Accrued interest income receivable
|
| | | | 4,007 | | | | | | 4,007 | | | | | | 4,007 | | | | | | — | | | | | | — | | |
Bank owned life insurance
|
| | | | 38,260 | | | | | | 38,260 | | | | | | 38,260 | | | | | | — | | | | | | — | | |
FINANCIAL LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits with no stated maturities
|
| | | $ | 672,792 | | | | | $ | 672,792 | | | | | $ | 672,792 | | | | | $ | — | | | | | $ | — | | |
Deposits with stated maturities
|
| | | | 271,421 | | | | | | 270,767 | | | | | | — | | | | | | — | | | | | | 270,767 | | |
Short-term borrowings
|
| | | | 61,254 | | | | | | 61,254 | | | | | | 61,254 | | | | | | — | | | | | | — | | |
All other borrowings
|
| | | | 62,962 | | | | | | 65,026 | | | | | | — | | | | | | — | | | | | | 65,026 | | |
Accrued interest payable
|
| | | | 2,120 | | | | | | 2,120 | | | | | | 2,120 | | | | | | — | | | | | | — | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||
FINANCIAL ASSETS:
|
| | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 34,188 | | | | | $ | 34,188 | | | | | $ | 34,188 | | | | | $ | — | | | | | $ | — | | |
Investment securities – HTM
|
| | | | 38,752 | | | | | | 38,811 | | | | | | — | | | | | | 35,859 | | | | | | 2,952 | | |
Regulatory stock
|
| | | | 6,800 | | | | | | 6,800 | | | | | | 6,800 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 3,125 | | | | | | 3,173 | | | | | | 3,173 | | | | | | — | | | | | | — | | |
Loans, net of allowance for loan loss and unearned income
|
| | | | 879,419 | | | | | | 873,784 | | | | | | — | | | | | | — | | | | | | 873,784 | | |
Accrued interest income receivable
|
| | | | 3,603 | | | | | | 3,603 | | | | | | 3,603 | | | | | | — | | | | | | — | | |
Bank owned life insurance
|
| | | | 37,860 | | | | | | 37,860 | | | | | | 37,860 | | | | | | — | | | | | | — | | |
FINANCIAL LIABILITIES:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits with no stated maturities
|
| | | $ | 688,648 | | | | | $ | 688,648 | | | | | $ | 688,648 | | | | | $ | — | | | | | $ | — | | |
Deposits with stated maturities
|
| | | | 259,297 | | | | | | 260,153 | | | | | | — | | | | | | — | | | | | | 260,153 | | |
Short-term borrowings
|
| | | | 49,084 | | | | | | 49,084 | | | | | | 49,084 | | | | | | — | | | | | | — | | |
All other borrowings
|
| | | | 66,617 | | | | | | 69,684 | | | | | | — | | | | | | — | | | | | | 69,684 | | |
Accrued interest payable
|
| | | | 1,754 | | | | | | 1,754 | | | | | | 1,754 | | | | | | — | | | | | | — | | |
| | |
Three months
ended September 30, 2018 |
| |
Three months
ended September 30, 2017 |
| ||||||
Net income
|
| | | $ | 2,329 | | | | | $ | 1,551 | | |
Diluted earnings per share
|
| | | | 0.13 | | | | | | 0.08 | | |
Return on average assets (annualized)
|
| | | | 0.79% | | | | | | 0.53% | | |
Return on average equity (annualized)
|
| | | | 9.54% | | | | | | 6.37% | | |
| | |
Three months ended
September 30, 2018 |
| |
Three months ended
September 30, 2017 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest income
|
| | | $ | 12,149 | | | | | $ | 11,187 | | | | | $ | 962 | | | | | | 8.6% | | |
Interest expense
|
| | | | 3,040 | | | | | | 2,250 | | | | | | 790 | | | | | | 35.1 | | |
Net interest income
|
| | | $ | 9,109 | | | | | $ | 8,937 | | | | | $ | 172 | | | | | | 1.9 | | |
Net interest margin
|
| | | | 3.31% | | | | | | 3.28% | | | | | | 0.03 | | | | | | N/M | | |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| ||||||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and loans held for sale, net of unearned income
|
| | | $ | 889,702 | | | | | $ | 10,612 | | | | | | 4.69% | | | | | $ | 892,198 | | | | | $ | 9,865 | | | | | | 4.35% | | |
Interest bearing deposits
|
| | | | 1,023 | | | | | | 5 | | | | | | 2.02 | | | | | | 1,026 | | | | | | 3 | | | | | | 1.26 | | |
Short-term investment in money market funds
|
| | | | 6,634 | | | | | | 60 | | | | | | 3.54 | | | | | | 8,921 | | | | | | 42 | | | | | | 1.86 | | |
Investment securities – AFS
|
| | | | 145,715 | | | | | | 1,144 | | | | | | 3.14 | | | | | | 136,084 | | | | | | 973 | | | | | | 2.86 | | |
Investment securities – HTM
|
| | | | 39,416 | | | | | | 333 | | | | | | 3.38 | | | | | | 38,700 | | | | | | 314 | | | | | | 3.25 | | |
Total investment securities
|
| | | | 185,131 | | | | | | 1,477 | | | | | | 3.19 | | | | | | 174,784 | | | | | | 1,287 | | | | | | 2.95 | | |
Total interest earning assets/interest income
|
| | | | 1,082,490 | | | | | | 12,154 | | | | | | 4.43 | | | | | | 1,076,929 | | | | | | 11,197 | | | | | | 4.11 | | |
Non-interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 24,078 | | | | | | | | | | | | | | | | | | 22,082 | | | | | | | | | | | | | | |
Premises and equipment
|
| | | | 12,283 | | | | | | | | | | | | | | | | | | 12,467 | | | | | | | | | | | | | | |
Other assets
|
| | | | 61,860 | | | | | | | | | | | | | | | | | | 67,240 | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | (9,636) | | | | | | | | | | | | | | | | | | (10,537) | | | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 1,171,075 | | | | | | | | | | | | | | | | | $ | 1,168,181 | | | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing demand
|
| | | $ | 130,782 | | | | | $ | 267 | | | | | | 0.81% | | | | | $ | 131,493 | | | | | $ | 180 | | | | | | 0.54% | | |
Savings
|
| | | | 98,763 | | | | | | 41 | | | | | | 0.17 | | | | | | 98,184 | | | | | | 41 | | | | | | 0.17 | | |
Money markets
|
| | | | 251,000 | | | | | | 547 | | | | | | 0.87 | | | | | | 277,948 | | | | | | 380 | | | | | | 0.54 | | |
Time deposits
|
| | | | 301,126 | | | | | | 1,309 | | | | | | 1.74 | | | | | | 292,054 | | | | | | 1,017 | | | | | | 1.38 | | |
Total interest bearing deposits
|
| | | | 781,671 | | | | | | 2,164 | | | | | | 1.10 | | | | | | 799,679 | | | | | | 1,618 | | | | | | 0.80 | | |
Short-term borrowings
|
| | | | 46,898 | | | | | | 267 | | | | | | 2.23 | | | | | | 13,179 | | | | | | 44 | | | | | | 1.29 | | |
Advances from Federal Home Loan Bank
|
| | | | 43,816 | | | | | | 199 | | | | | | 1.80 | | | | | | 45,997 | | | | | | 178 | | | | | | 1.53 | | |
Guaranteed junior subordinated deferrable interest debentures
|
| | | | 13,085 | | | | | | 280 | | | | | | 8.57 | | | | | | 13,085 | | | | | | 280 | | | | | | 8.57 | | |
Subordinated debt
|
| | | | 7,650 | | | | | | 130 | | | | | | 6.80 | | | | | | 7,650 | | | | | | 130 | | | | | | 6.80 | | |
Total interest bearing liabilities/interest expense
|
| | | | 893,120 | | | | | | 3,040 | | | | | | 1.35 | | | | | | 879,590 | | | | | | 2,250 | | | | | | 1.02 | | |
Non-interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 174,632 | | | | | | | | | | | | | | | | | | 181,356 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 6,455 | | | | | | | | | | | | | | | | | | 10,628 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 96,868 | | | | | | | | | | | | | | | | | | 96,607 | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND
SHAREHOLDERS’ EQUITY |
| | |
$
|
1,171,075
|
| | | | | | | | | | | | | | | |
$
|
1,168,181
|
| | | | | | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.08 | | | | | | | | | | | | | | | | | | 3.09 | | |
Net interest income/ Net interest margin
|
| | | | | | | | | | 9,114 | | | | | | 3.31% | | | | | | | | | | | | 8,947 | | | | | | 3.28% | | |
Tax-equivalent adjustment
|
| | | | | | | | | | (5) | | | | | | | | | | | | | | | | | | (10) | | | | | | | | |
Net Interest Income
|
| | | | | | | | | $ | 9,109 | | | | | | | | | | | | | | | | | $ | 8,937 | | | | | | | | |
|
| | |
Nine months ended
September 30, 2018 |
| |
Nine months ended
September 30, 2017 |
| ||||||
Net income
|
| | | $ | 5,840 | | | | | $ | 4,288 | | |
Diluted earnings per share
|
| | | | 0.32 | | | | | | 0.23 | | |
Return on average assets (annualized)
|
| | | | 0.67% | | | | | | 0.49% | | |
Return on average equity (annualized)
|
| | | | 8.14% | | | | | | 5.98% | | |
| | |
Nine months ended
September 30, 2018 |
| |
Nine months ended
September 30, 2017 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest income
|
| | | $ | 34,969 | | | | | $ | 32,986 | | | | | $ | 1,983 | | | | | | 6.0% | | |
Interest expense
|
| | | | 8,254 | | | | | | 6,429 | | | | | | 1,825 | | | | | | 28.4 | | |
Net interest income
|
| | | $ | 26,715 | | | | | $ | 26,557 | | | | | $ | 158 | | | | | | 0.6 | | |
Net interest margin
|
| | | | 3.29% | | | | | | 3.27% | | | | | | 0.02 | | | | | | N/M | | |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| ||||||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and loans held for sale, net of unearned income
|
| | | $ | 884,620 | | | | | $ | 30,566 | | | | | | 4.57% | | | | | $ | 894,088 | | | | | $ | 29,219 | | | | | | 4.33% | | |
Interest bearing deposits
|
| | | | 1,024 | | | | | | 14 | | | | | | 1.77 | | | | | | 1,029 | | | | | | 8 | | | | | | 1.03 | | |
Short-term investment in money market funds
|
| | | | 6,804 | | | | | | 150 | | | | | | 2.91 | | | | | | 8,049 | | | | | | 93 | | | | | | 1.52 | | |
Investment securities – AFS
|
| | | | 142,366 | | | | | | 3,274 | | | | | | 3.07 | | | | | | 135,131 | | | | | | 2,819 | | | | | | 2.78 | | |
Investment securities – HTM
|
| | | | 39,262 | | | | | | 981 | | | | | | 3.33 | | | | | | 36,854 | | | | | | 877 | | | | | | 3.17 | | |
Total investment securities
|
| | | | 181,628 | | | | | | 4,255 | | | | | | 3.12 | | | | | | 171,985 | | | | | | 3,696 | | | | | | 2.87 | | |
Total interest earning assets/interest income
|
| | | | 1,074,076 | | | | | | 34,985 | | | | | | 4.32 | | | | | | 1,075,151 | | | | | | 33,016 | | | | | | 4.08 | | |
Non-interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 22,598 | | | | | | | | | | | | | | | | | | 22,214 | | | | | | | | | | | | | | |
Premises and equipment
|
| | | | 12,417 | | | | | | | | | | | | | | | | | | 12,095 | | | | | | | | | | | | | | |
Other assets
|
| | | | 62,215 | | | | | | | | | | | | | | | | | | 67,552 | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | (9,974) | | | | | | | | | | | | | | | | | | (10,290) | | | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 1,161,332 | | | | | | | | | | | | | | | | | $ | 1,166,722 | | | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing demand
|
| | | $ | 131,062 | | | | | $ | 770 | | | | | | 0.79% | | | | | $ | 129,923 | | | | | $ | 450 | | | | | | 0.46% | | |
Savings
|
| | | | 98,445 | | | | | | 122 | | | | | | 0.17 | | | | | | 97,852 | | | | | | 122 | | | | | | 0.17 | | |
Money markets
|
| | | | 251,215 | | | | | | 1,570 | | | | | | 0.84 | | | | | | 276,958 | | | | | | 1,047 | | | | | | 0.51 | | |
Time deposits
|
| | | | 296,717 | | | | | | 3,456 | | | | | | 1.56 | | | | | | 290,598 | | | | | | 2,939 | | | | | | 1.35 | | |
Total interest bearing deposits
|
| | | | 777,439 | | | | | | 5,918 | | | | | | 1.02 | | | | | | 795,331 | | | | | | 4,558 | | | | | | 0.77 | | |
Short-term borrowings
|
| | | | 34,297 | | | | | | 529 | | | | | | 2.03 | | | | | | 15,390 | | | | | | 130 | | | | | | 1.13 | | |
Advances from Federal Home Loan Bank
|
| | | | 44,884 | | | | | | 577 | | | | | | 1.72 | | | | | | 45,785 | | | | | | 511 | | | | | | 1.49 | | |
Guaranteed junior subordinated deferrable interest
debentures |
| | | | 13,085 | | | | | | 840 | | | | | | 8.57 | | | | | | 13,085 | | | | | | 840 | | | | | | 8.57 | | |
Subordinated debt
|
| | | | 7,650 | | | | | | 390 | | | | | | 6.80 | | | | | | 7,650 | | | | | | 390 | | | | | | 6.80 | | |
Total interest bearing liabilities/interest expense
|
| | | | 877,355 | | | | | | 8,254 | | | | | | 1.26 | | | | | | 877,241 | | | | | | 6,429 | | | | | | 0.98 | | |
Non-interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 180,056 | | | | | | | | | | | | | | | | | | 181,924 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,033 | | | | | | | | | | | | | | | | | | 11,630 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 95,888 | | | | | | | | | | | | | | | | | | 95,927 | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND
SHAREHOLDERS’ EQUITY |
| | |
$
|
1,161,332
|
| | | | | | | | | | | | | | | |
$
|
1,166,722
|
| | | | | | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.07 | | | | | | | | | | | | | | | | | | 3.10 | | |
Net interest income/ Net interest margin
|
| | | | | | | | | | 26,731 | | | | | | 3.29% | | | | | | | | | | | | 26,587 | | | | | | 3.27% | | |
Tax-equivalent adjustment
|
| | | | | | | | | | (16) | | | | | | | | | | | | | | | | | | (30) | | | | | | | | |
Net Interest Income
|
| | | | | | | | | $ | 26,715 | | | | | | | | | | | | | | | | | $ | 26,557 | | | | | | | | |
|
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
Total shareholders’ equity
|
| | | $ | 97,179 | | | | | $ | 95,102 | | |
Less: Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Tangible equity
|
| | | | 85,235 | | | | | | 83,158 | | |
Total assets
|
| | | | 1,168,806 | | | | | | 1,167,655 | | |
Less: Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Tangible assets
|
| | | | 1,156,862 | | | | | | 1,155,711 | | |
Tangible common equity ratio
|
| | | | 7.37% | | | | | | 7.20% | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| |
September 30,
2017 |
| |||||||||
Total accruing loan delinquency (past due 30 to 89 days)
|
| | | $ | 9,365 | | | | | $ | 8,178 | | | | | $ | 9,052 | | |
Total non-accrual loans
|
| | | | 904 | | | | | | 3,016 | | | | | | 4,654 | | |
Total non-performing assets including TDR*
|
| | | | 1,067 | | | | | | 3,034 | | | | | | 5,372 | | |
Accruing loan delinquency, as a percentage of total loans, net of unearned income
|
| | | | 1.06% | | | | | | 0.92% | | | | | | 1.01% | | |
Non-accrual loans, as a percentage of total loans, net of unearned
income |
| | | | 0.10 | | | | | | 0.34 | | | | | | 0.52 | | |
Non-performing assets, as a percentage of total loans, net of unearned income, and other real estate owned
|
| | | | 0.12 | | | | | | 0.34 | | | | | | 0.60 | | |
Non-performing assets as a percentage of total assets
|
| | | | 0.09 | | | | | | 0.26 | | | | | | 0.46 | | |
As a percent of average loans, net of unearned income: | | | | | | | | | | | | | | | | | | | |
Annualized net charge-offs
|
| | | | 0.13 | | | | | | 0.06 | | | | | | 0.05 | | |
Annualized provision for loan losses
|
| | | | 0.02 | | | | | | 0.09 | | | | | | 0.11 | | |
Total classified loans (loans rated substandard or doubtful)
|
| | | $ | 4,051 | | | | | $ | 5,433 | | | | | $ | 8,140 | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| |
September 30,
2017 |
| | | | |||||||||||||||
Allowance for loan losses
|
| | | $ | 9,439 | | | | | $ | 10,214 | | | | | $ | 10,346 | | | | | | ||||||
Allowance for loan losses as a percentage of each of the following: | | | | | | | | | | | ||||||||||||||||||
total loans, net of unearned income
|
| | | | 1.07% | | | | | | 1.15% | | | | | | 1.15% | | | | | | ||||||
total accruing delinquent loans (past due 30 to 89 days)
|
| | | | 100.79 | | | | | | 124.90 | | | | | | 114.30 | | | | | | ||||||
total non-accrual loans
|
| | | | 1,044.14 | | | | | | 338.66 | | | | | | 222.30 | | | | | | ||||||
total non-performing assets
|
| | | | 884.63 | | | | | | 336.65 | | | | | | 192.59 | | | | | |
Interest Rate Scenario
|
| |
Variability of Net
Interest Income |
| |
Change in Market Value
of Portfolio Equity |
| ||||||
200bp increase
|
| | | | 0.2% | | | | | | 16.2% | | |
100bp increase
|
| | | | 0.5 | | | | | | 9.2 | | |
100bp decrease
|
| | | | (1.4) | | | | | | (12.5) | | |
Period
|
| |
Total number of
shares purchased |
| |
Average price
paid per share |
| |
Total number of
shares purchased as part of publicly announced plan |
| |
Maximum number
of shares that may yet be purchased under the plan |
| ||||||||||||
July 1 – 31, 2018
|
| | | | 43,800 | | | | | $ | 4.37 | | | | | | 43,800 | | | | | | 496,200 | | |
August 1 – 31, 2018
|
| | | | 167,479 | | | | | | 4.54 | | | | | | 167,479 | | | | | | 328,721 | | |
September 1 – 30, 2018
|
| | | | 68,400 | | | | | | 4.54 | | | | | | 68,400 | | | | | | 260,321 | | |
Total
|
| | | | 279,679 | | | | | | | | | | | | 279,679 | | | | | | | | |
| | | |
AmeriServ Financial, Inc.
Registrant |
|
| Date: November 9, 2018 | | |
/s/ Jeffrey A. Stopko
Jeffrey A. Stopko
President and Chief Executive Officer |
|
| Date: November 9, 2018 | | |
/s/ Michael D. Lynch
Michael D. Lynch
Senior Vice President and Chief Financial Officer |
|