UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

þQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For quarterly period ended June 30, 2018

 

¨TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

 

For the transition period from _______________ to ________________

 

Commission file number 0-14237

 

First United Corporation

(Exact name of registrant as specified in its charter)

 

Maryland   52-1380770
(State or other jurisdiction of   (I. R. S. Employer Identification No.)
incorporation or organization)    

 

19 South Second Street, Oakland, Maryland   21550-0009
(Address of principal executive offices)   (Zip Code)

 

(800) 470-4356

(Registrant's telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer ¨ Accelerated filer þ
Non-accelerated filer ¨ (Do not check if a smaller reporting company) Smaller reporting company ¨
Emerging growth company ¨  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standard provided pursuant to Section 13(a) of the Exchange Act. ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 7,082,443 shares of common stock, par value $.01 per share, as of July 31, 2018.

 

 

 

 

 

 

INDEX TO QUARTERLY REPORT

FIRST UNITED CORPORATION

 

    Page
PART I.  FINANCIAL INFORMATION 3
     
Item 1. Financial Statements (unaudited) 3
     
  Consolidated Statement of Financial Condition – June 30, 2018 and December 31, 2017 3
     
  Consolidated Statement of Operations - for the six and three months ended June 30, 2018 and 2017 4
     
  Consolidated Statement of Comprehensive Income – for the six and three months ended June 30, 2018 and 2017 6
     
  Consolidated Statement of Changes in Shareholders’ Equity - for the six months ended June 30, 2018 and year ended December 31, 2017 7
     
  Consolidated Statement of Cash Flows - for the six months ended June 30, 2018 and 2017 8
     
  Notes to Consolidated Financial Statements 9
     
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 53
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 79
     
Item 4. Controls and Procedures 79
     
PART II. OTHER INFORMATION 80
     
Item 1. Legal Proceedings 80
     
Item 1A. Risk Factors 80
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 80
     
Item 3. Defaults upon Senior Securities 80
     
Item 4. Mine Safety Disclosures 80
     
Item 5. Other Information 80
     
Item 6. Exhibits 80
     
SIGNATURES 81

 

2

 

 

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

 

FIRST UNITED CORPORATION

Consolidated Statement of Financial Condition

(In thousands, except per share data)

 

 

   June 30,   December 31, 
   2018   2017 
   (Unaudited) 
Assets          
Cash and due from banks  $23,072   $82,273 
Interest bearing deposits in banks   2,319    1,479 
Cash and cash equivalents   25,391    83,752 
Investment securities – available-for-sale (at fair value)   142,303    146,470 
Investment securities – held to maturity (fair value $89,242 at June 30, 2018 and $95,346 at December 31, 2017)   90,295    93,632 
Restricted investment in bank stock, at cost   4,332    5,204 
Loans   941,201    892,518 
Allowance for loan losses   (9,769)   (9,972)
Net loans   931,432    882,546 
Premises and equipment, net   35,177    30,881 
Goodwill and other intangible assets, net   11,004    11,004 
Bank owned life insurance   42,739    42,155 
Deferred tax assets   9,168    9,252 
Other real estate owned   8,503    10,141 
Accrued interest receivable and other assets   22,972    21,433 
Total Assets  $1,323,316   $1,336,470 
           
Liabilities and Shareholders’ Equity          
Liabilities:          
Non-interest bearing deposits  $271,743   $252,049 
Interest bearing deposits   769,377    787,341 
Total deposits   1,041,120    1,039,390 
           
Short-term borrowings   47,929    48,845 
Long-term borrowings   100,929    120,929 
Accrued interest payable and other liabilities   20,364    18,916 
Total Liabilities   1,210,342    1,228,080 
           
Shareholders’ Equity:          
Common Stock – par value $.01 per share; Authorized 25,000 shares; issued and outstanding 7,082,443 shares at June 30, 2018 and December 31, 2017   71    71 
Surplus   31,709    31,553 
Retained earnings   105,607    101,359 
Accumulated other comprehensive loss   (24,413)   (24,593)
Total Shareholders’ Equity   112,974    108,390 
Total Liabilities and Shareholders’ Equity  $1,323,316   $1,336,470 

 

See accompanying notes to the consolidated financial statements

 

3

 

 

FIRST UNITED CORPORATION

Consolidated Statement of Operations

(In thousands, except per share data)

 

   Six months ended 
   June 30, 
   2018   2017 
   (Unaudited) 
Interest income          
Interest and fees on loans  $21,408   $19,517 
Interest on investment securities          
Taxable   2,921    2,743 
Exempt from federal income tax   473    454 
Total investment income   3,394    3,197 
Other   284    304 
Total interest income   25,086    23,018 
Interest expense          
Interest on deposits   1,784    1,577 
Interest on short-term borrowings   124    34 
Interest on long-term borrowings   1,728    2,109 
Total interest expense   3,636    3,720 
Net interest income   21,450    19,298 
Provision for loan losses   716    908 
Net interest income after provision for loan losses   20,734    18,390 
Other operating income          
Net gains   181    14 
Service charges   1,560    1,508 
Trust department   3,305    3,050 
Debit card income   1,201    1,144 
Bank owned life insurance   584    600 
Brokerage commissions   551    426 
Other   210    231 
Total other income   7,411    6,959 
Total other operating income   7,592    6,973 
Other operating expenses          
Salaries and employee benefits   12,038    10,792 
FDIC premiums   303    268 
Equipment   1,436    1,236 
Occupancy   1,252    1,219 
Data processing   1,843    1,725 
Professional Services   643    537 
Contract Labor   337    406 
Telephony Expense   430    402 
Other real estate owned   493    212 
Other   2,541    2,532 
Total other operating expenses   21,316    19,329 
Income before income tax expense   7,010    6,034 
Provision for income tax expense   1,488    1,745 
Net Income   5,522    4,289 
Accumulated preferred stock dividends   0    (765)
Net Income Available to Common Shareholders  $5,522   $3,524 
Basic and diluted net income per common share  $0.78   $0.52 
Weighted average number of basic and diluted shares outstanding   7,072    6,796 
Dividends declared per common share  $0.18   $0.00 

 

See accompanying notes to the consolidated financial statements

 

4

 

 

FIRST UNITED CORPORATION

Consolidated Statement of Operations

(In thousands, except per share data)

 

   Three Months Ended 
   June 30, 
   2018   2017 
   (Unaudited) 
Interest income          
Interest and fees on loans  $10,927   $9,865 
Interest on investment securities          
Taxable   1,474    1,443 
Exempt from federal income tax   235    223 
Total investment income   1,709    1,666 
Other   88    160 
Total interest income   12,724    11,691 
Interest expense          
Interest on deposits   928    809 
Interest on short-term borrowings   94    18 
Interest on long-term borrowings   834    935 
Total interest expense   1,856    1,762 
Net interest income   10,868    9,929 
Provision for loan losses   269    299 
Net interest income after provision for loan losses   10,599    9,630 
Other operating income          
Net gains   147    9 
Service charges   768    773 
Trust department   1,641    1,535 
Debit card income   648    575 
Bank owned life insurance   285    291 
Brokerage commissions   306    213 
Other   87    95 
Total other income   3,735    3,482 
Total other operating income   3,882    3,491 
Other operating expenses          
Salaries and employee benefits   6,119    5,525 
FDIC premiums   170    184 
Equipment   753    596 
Occupancy   614    598 
Data processing   911    918 
Professional Services   307    284 
Contract Labor   161    279 
Telephony Expense   219    200 
Other real estate owned   108    38 
Other   1,263    1,237 
Total other operating expenses   10,625    9,859 
Income before income tax expense   3,856    3,262 
Provision for income tax expense   840    952 
Net Income   3,016    2,310 
Accumulated preferred stock dividends   0    (225)
Net Income Available to Common Shareholders  $3,016   $2,085 
Basic and diluted net income per common share  $0.43   $0.30 
Weighted average number of basic and diluted shares outstanding   7,077    7,062 
Dividends declared per common share  $0.09   $0.00 

 

See accompanying notes to the consolidated financial statements

 

5

 

 

FIRST UNITED CORPORATION

Consolidated Statement of Comprehensive Income

(In thousands)

 

   Six months ended 
   June 30, 
   2018   2017 
Comprehensive Income (in thousands)  (Unaudited) 
Net Income  $5,522   $4,289 
Other comprehensive income/(loss), net of tax and reclassification adjustments:          
Net unrealized gains on investments with OTTI   1,590    32 
           
Net unrealized (losses)/gains on all other AFS securities   (1,308)   1,786 
           
Net unrealized gains on HTM securities   83    104 
           
Net unrealized gains/(losses) on cash flow hedges   551    (98)
           
Net unrealized (losses)/gains on pension   (794)   196 
           
Net unrealized gains on SERP   58    43 
           
Other comprehensive income, net of tax   180    2,063 
           
Comprehensive income  $5,702   $6,352 

 

See accompanying notes to the consolidated financial statements

  

FIRST UNITED CORPORATION

Consolidated Statement of Comprehensive Income

(In thousands)

 

   Three months ended 
   June 30, 
   2018   2017 
Comprehensive Income (in thousands)  (Unaudited) 
Net Income  $3,016   $2,310 
Other comprehensive income/(loss), net of tax and reclassification adjustments:          
Net unrealized gains/(losses) on investments with OTTI   945    (66)
           
Net unrealized (losses)/gains on all other AFS securities   (230)   1,708 
           
Net unrealized gains on HTM securities   38    43 
           
Net unrealized gains/(losses) on cash flow hedges   108    (150)
           
Net unrealized (losses)/gains on pension   (1,530)   2 
           
Net unrealized gains on SERP   29    21 
           
Other comprehensive (loss)/income, net of tax   (640)   1,558 
           
Comprehensive income  $2,376   $3,868 

 

See accompanying notes to the consolidated financial statements

 

6

 

 

FIRST UNITED CORPORATION

Consolidated Statement of Changes in Shareholders’ Equity

(In thousands)

 

   Preferred
Stock
   Common
Stock
   Surplus   Retained
Earnings
   Accumulated
Other
Comprehensive
Loss
   Total
Shareholders'
Equity
 
   (Unaudited) 
Balance at January 1, 2017  $20,000   $63   $22,178   $92,922   $(21,465)  $113,698 
                               
Net income                  5,269         5,269 
Other comprehensive income                       1,255    1,255 
Stock based compensation             192              192 
Common stock issued        8    9,183              9,191 
Preferred stock redemption   (20,000)                       (20,000)
Reclassification of certain tax effect                  4,383    (4,383)   0 
Preferred stock dividends paid                  (1,215)        (1,215)
                               
Balance at December 31, 2017   0    71    31,553    101,359    (24,593)   108,390 
                               
Net income                  5,522         5,522 
Other comprehensive income                       180    180 
Common stock issued             40              40 
Common stock dividend declared - $.18 per share                  (1,274)        (1,274)
Stock based compensation             116              116 
                               
Balance at June 30, 2018  $0   $71   $31,709   $105,607   $(24,413)  $112,974 

  

See accompanying notes to the consolidated financial statements

 

7

 

 

FIRST UNITED CORPORATION

Consolidated Statement of Cash Flows

(In thousands)

 

   Six months ended 
   June 30, 
   2018   2017 
   (Unaudited) 
Operating activities          
Net income  $5,522   $4,289 
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses   716    908 
Depreciation   1,117    921 
Stock compensation   116    85 
Gain on sales of other real estate owned   (183)   (74)
Write-downs of other real estate owned   478    93 
Originations of loans held for sale   (7,166)   (4,826)
Proceeds from sale of loans held for sale   6,820    3,900 
Gains from sale of loans held for sale   (55)   (32)
Losses on disposal of fixed assets   0    1 
Net amortization of investment securities discounts and premiums- AFS   27    123 
Net amortization of investment securities discounts and premiums- HTM   40    30 
(Gains)/losses on sales of investment securities – available-for-sale   (126)   17 
Amortization of deferred loan fees   (358)   (297)
Increase in accrued interest receivable and other assets   (1,673)   (2,626)
(Increase)/decrease in deferred tax benefit   (744)   1,368 
Increase in accrued interest payable and other liabilities   2,203    642 
Earnings on bank owned life insurance   (584)   (600)
Net cash provided by operating activities   6,150    3,922 
           
Investing activities          
Proceeds from maturities/calls of investment securities available-for-sale   6,058    14,192 
Proceeds from maturities/calls of investment securities held-to-maturity   3,297    2,973 
Proceeds from sales of investment securities available-for-sale   0    18,530 
Purchases of investment securities available-for-sale   (1,405)   (19,047)
Purchases of investment securities held-to-maturity   0    (4,188)
Proceeds from sales of other real estate owned   1,637    538 
Proceeds from disposal of fixed assets   0    1 
Net decrease in FHLB stock   872    5 
Net increase in loans   (23,969)   (4,913)
Purchases of loans   (25,168)   0 
Purchases of premises and equipment   (5,413)   (2,718)
Net cash (used in)/provided by investing activities   (44,091)   5,373 
           
Financing activities          
Net increase in deposits   1,730    23,483 
Preferred stock dividends paid   0    (765)
Preferred stock redemption   0    (10,000)
Proceeds from sale of common stock   40    9,349 
Rights Offering costs   0    (158)
Cash dividends on common stock   (1,274)   0 
Net decrease in short-term borrowings   (916)   (10,776)
Net decrease in long-term borrowings   (20,000)   (10,808)
Net cash (used in)/provided by financing activities   (20,420)   325 
(Decrease)/increase in cash and cash equivalents   (58,361)   9,620 
Cash and cash equivalents at beginning of the year   83,752    63,310 
Cash and cash equivalents at end of period  $25,391   $72,930 
           
Supplemental information          
Interest paid  $3,506   $3,672 
Non-cash investing activities:          
Transfers from loans to other real estate owned  $294   $1,203 

 

See accompanying notes to the consolidated financial statements

 

8

 

 

FIRST UNITED CORPORATION

NoteS to Consolidated Financial Statements (UNAUDITED)

 

Note 1 – Basis of Presentation

 

The accompanying unaudited consolidated financial statements of First United Corporation and its consolidated subsidiaries, including First United Bank & Trust (the “Bank”), have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information, as required by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 270, Interim Reporting, and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and footnotes required for annual financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation, consisting of normal recurring items, have been included. Operating results for the six- and three-month periods ended June 30, 2018 are not necessarily indicative of the results that may be expected for the full year or for any future interim period. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in First United Corporation’s Annual Report on Form 10-K for the year ended December 31, 2017. For purposes of comparability, certain prior period amounts have been reclassified to conform to the 2018 presentation. Such reclassifications had no impact on net income or equity.

 

As used in these notes, the term “the Corporation” refers to First United Corporation and, unless the context clearly requires otherwise, its consolidated subsidiaries.

 

Note 2 – Earnings Per Common Share

 

Basic earnings per common share is derived by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents. Diluted earnings per share is derived by dividing net income available to common shareholders by the weighted-average number of shares outstanding, adjusted for the dilutive effect of outstanding common stock equivalents. No common stock equivalents were outstanding at June 30, 2018 or June 30, 2017.

 

The following tables set forth the calculation of basic and diluted earnings per common share for the six- and three-month periods ended June 30, 2018 and 2017:

 

   Six months ended June 30, 
   2018   2017 
       Average   Per Share       Average   Per Share 
(in thousands, except for per share amount)  Income   Shares   Amount   Income   Shares   Amount 
Basic and Diluted Earnings Per Share:                              
Net income  $5,522             $4,289           
Preferred stock dividends   0              (765)          
Net income available to common shareholders  $5,522    7,072   $0.78   $3,524    6,796   $0.52 

 

   Three months ended June 30, 
   2018   2017 
       Average   Per Share       Average   Per Share 
(in thousands, except for per share amount)  Income   Shares   Amount   Income   Shares   Amount 
Basic and Diluted Earnings Per Share:                        
Net income  $3,016             $2,310           
Preferred stock dividends   0              (225)          
Net income available to common shareholders  $3,016    7,077   $0.43   $2,085    7,062   $0.30 

 

9

 

 

Note 3 – Net Gains

 

The following table summarizes the gain/(loss) activity for the six- and three-month periods ended June 30, 2018 and 2017:

 

   Six months ended   Three months ended 
   June 30,   June 30, 
(in thousands)  2018   2017   2018   2017 
Net gains/(losses):                    
Available-for-sale securities:                    
Realized gains  $145   $52   $145   $44 
Realized losses   (19)   (69)   (10)   (52)
Gain on sale of consumer loans   55    32    12    17 
Losses on disposal of fixed assets   0    (1)   0    0 
Net gains:  $181   $14   $147   $9 

 

Note 4 – Cash and Cash Equivalents

 

Cash and due from banks, which represents vault cash in the retail offices and invested cash balances at the Federal Reserve and other correspondent banks, is carried at cost which approximates fair value.

 

   June 30,   December 31, 
(in thousands)  2018   2017 
Cash and due from banks, weighted average interest rate of 0.83% (at June 30, 2018)  $23,072   $82,273 
           

 

Interest bearing deposits in banks, which represent funds invested at a correspondent bank, are carried at cost which approximates fair value and, as of June 30, 2018 and December 31, 2017, consisted of daily funds invested at the Federal Home Loan Bank (“FHLB”) of Atlanta and Merchants and Traders (“M&T”).

 

   June 30,   December 31, 
(in thousands)  2018   2017 
FHLB daily investments, interest rate of 1.81% (at June 30, 2018)  $1,303   $464 
M&T daily investments, interest rate of 0.15% (at June 30, 2018)   1,016    1,015 
   $2,319   $1,479 

 

Note 5 – Investments

 

The investment portfolio is classified and accounted for based on the guidance of ASC Topic 320, Investments – Debt and Equity Securities.

 

The amortized cost of debt securities classified as available-for-sale is adjusted for the amortization of premiums to the first call date, if applicable, or to maturity, and for the accretion of discounts to maturity, or, in the case of mortgage-backed securities, over the estimated life of the security. Such amortization and accretion is included in interest income from investments. Interest and dividends are included in interest income from investments. Gains and losses on the sale of securities are recorded using the specific identification method.

 

10

 

 

The following table shows a comparison of amortized cost and fair values of investment securities at June 30, 2018 and December 31, 2017:

 

(in thousands)  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair Value   OTTI in AOCL 
June 30, 2018                         
Available for Sale:                         
U.S. government agencies  $30,000   $0   $1,249   $28,751   $0 
Commercial mortgage-backed agencies   40,450    0    1,607    38,843    0 
Collateralized mortgage obligations   39,103    0    1,478    37,625    0 
Obligations of states and political subdivisions   21,088    178    329    20,937    0 
Collateralized debt obligations   18,357    0    2,210    16,147    (1,209)
Total available for sale  $148,998   $178   $6,873   $142,303   $(1,209)
                          
Held to Maturity:                         
U.S. government agencies  $15,946   $0   $12   $15,934   $0 
Residential mortgage-backed agencies   45,297    9    1,451    43,855    0 
Commercial mortgage-backed agencies   16,643    0    227    16,416    0 
Collateralized mortgage obligations   3,989    0    218    3,771    0 
Obligations of states and political subdivisions   8,420    980    134    9,266    0 
Total held to maturity  $90,295   $989   $2,042   $89,242   $0 
                          
December 31, 2017                         
Available for Sale:                         
U.S. government agencies  $30,000   $0   $744   $29,256   $0 
Commercial mortgage-backed agencies   41,771    0    880    40,891    0 
Collateralized mortgage obligations   41,298    2    916    40,384    0 
Obligations of states and political subdivisions   20,772    365    118    21,019    0 
Collateralized debt obligations   19,711    0    4,791    14,920    (3,389)
Total available for sale  $153,552   $367   $7,449   $146,470   $(3,389)
Held to Maturity:                         
U.S. government agencies  $15,876   $447   $0   $16,323   $0 
Residential mortgage-backed agencies   47,771    94    423    47,442    0 
Commercial mortgage-backed agencies   17,288    236    6    17,518    0 
Collateralized mortgage obligations   4,187    0    69    4,118    0 
Obligations of states and political subdivisions   8,510    1,443    8    9,945    0 
Total held to maturity  $93,632   $2,220   $506   $95,346   $0 

 

Proceeds from sales/calls of available for sale securities and the realized gains and losses are as follows:

 

   Six months ended   Three months ended 
   June 30,   June 30, 
(in thousands)  2018   2017   2018   2017 
Proceeds  $0   $18,530   $0   $14,700 
Realized gains   145    52    145    44 
Realized losses   19    69    10    52 

 

11

 

 

The following table shows the Corporation’s investment securities with gross unrealized losses and fair values at June 30, 2018 and December 31, 2017, aggregated by investment category and the length of time that individual securities have been in a continuous unrealized loss position:

 

   Less than 12 months   12 months or more 
(in thousands)  Fair Value   Unrealized
Losses
   Fair Value   Unrealized
Losses
 
June 30, 2018                    
Available for Sale:                    
U.S. government agencies  $4,838   $162   $23,913   $1,087 
Commercial mortgage-backed agencies   12,311    473    26,532    1,134 
Collateralized mortgage obligations   16,826    619    20,799    859 
Obligations of states and political subdivisions   10,712    233    2,431    96 
Collateralized debt obligations   0    0    16,147    2,210 
Total available for sale  $44,687   $1,487   $89,822   $5,386 
                     
Held to Maturity:                    
U.S. government agencies  $15,934   $12   $0   $0 
Residential mortgage-backed agencies   29,047    696    14,645    755 
Commercial mortgage-backed agencies   16,416    227    0    0 
Collateralized mortgage obligations   0    0    3,771    218 
Obligations of states and political subdivisions   2,162    134    0    0 
Total held to maturity  $63,559   $1,069   $18,416   $973 
                     
December 31, 2017                    
Available for Sale:                    
U.S. government agencies  $4,931   $69   $24,325   $675 
Commercial mortgage-backed agencies   12,593    169    28,298    711 
Collateralized mortgage obligations   27,387    472    12,447    443 
Obligations of states and political subdivisions   2,683    44    2,747    75 
Collateralized debt obligations   0    0    14,920    4,791 
Total available for sale  $47,594   $754   $82,737   $6,695 
Held to Maturity:                    
Residential mortgage-backed agencies  $15,897   $135   $10,422   $288 
Commercial mortgage-backed agencies   9,028    6    0    0 
Collateralized mortgage obligations   0    0    4,118    69 
Obligations of states and political subdivisions   2,377    8    0    0 
Total held to maturity  $27,302   $149   $14,540   $357 

 

Management systematically evaluates securities for impairment on a quarterly basis. Based upon application of accounting guidance for subsequent measurement in ASC Topic 320 (ASC Section 320-10-35), management assesses whether (a) the Corporation has the intent to sell a security being evaluated and (b) it is more likely than not that the Corporation will be required to sell the security prior to its anticipated recovery. If neither applies, then declines in the fair values of securities below their cost that are considered other-than-temporary declines are split into two components. The first is the loss attributable to declining credit quality. Credit losses are recognized in earnings as realized losses in the period in which the impairment determination is made. The second component consists of all other losses, which are recognized in other comprehensive loss. In estimating other than temporary impairment (“OTTI”) losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) adverse conditions specifically related to the security, an industry, or a geographic area, (3) the historic and implied volatility of the fair value of the security, (4) changes in the rating of the security by a rating agency, (5) recoveries or additional declines in fair value subsequent to the balance sheet date, (6) failure of the issuer of the security to make scheduled interest or principal payments, and (7) the payment structure of the debt security and the likelihood of the issuer being able to make payments that increase in the future. Management also monitors cash flow projections for securities that are considered beneficial interests under the guidance of ASC Subtopic 325-40, Investments – Other – Beneficial Interests in Securitized Financial Assets, (ASC Section 325-40-35). Further discussion about the evaluation of securities for impairment can be found in Item 2 of Part I of this report under the heading “Investment Securities”.

 

12

 

 

Management believes that the valuation of certain securities is a critical accounting policy that requires significant estimates in preparation of the Corporation’s consolidated financial statements. Management utilizes an independent third party to prepare both the impairment valuations and fair value determinations for the Corporation’s collateralized debt obligation (“CDO”) portfolio consisting of pooled trust preferred securities. Based on management’s review of the assumptions and results of the third-party review, it believes that the valuations are adequate at June 30, 2018.

 

U.S. Government Agencies – Available for Sale – There was one U.S. government agency in an unrealized loss position for less than 12 months as of June 30, 2018. There were four U.S. government agency investments in an unrealized loss position for more than 12 months as of June 30, 2018. The securities are of investment grade and the Corporation does not intend to sell them, and it is not more than likely than not that the Corporation will be required to sell them before recovery of their amortized cost basis, which may be at maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Commercial Mortgage-Backed Agencies – Available for Sale – There were two commercial mortgage-backed agencies in an unrealized loss position for less than 12 months as of June 30, 2018. There were six commercial mortgage-backed agencies in an unrealized loss position for more than 12 months as of June 30, 2018. The securities are of the highest investment grade and the Corporation has the intent and ability to hold the investments to maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Collateralized Mortgage Obligations – Available for Sale – There were six collateralized mortgage obligations in an unrealized loss position for less than 12 months as of June 30, 2018. There were three collateralized mortgage obligations in an unrealized loss position for more than 12 months as of June 30, 2018. The securities are of the highest investment grade and the Corporation has the intent and ability to hold the investments to maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Obligations of State and Political Subdivisions – Available for Sale – There were 1 obligations of state and political subdivisions that have been in an unrealized loss position for less than 12 months and two securities that have been in an unrealized loss position for 12 months or more at June 30, 2018. These investments are of investment grade as determined by the major rating agencies and management reviews the ratings of the underlying issuers and performs an in-depth credit analysis on the securities. Management believes that this portfolio is well-diversified throughout the United States, and all bonds continue to perform according to their contractual terms. The Corporation does not intend to sell these investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Collateralized Debt Obligations – Available for Sale - The $2.2 million in unrealized losses recorded with respect to the CDOs that had been in an unrealized loss position for 12 months or more as of June 30, 2018 relates to nine pooled trust preferred securities. See Note 9 for a discussion of the methodology used by management to determine the fair values of these securities. Based upon a review of credit quality and the cash flow tests performed by the independent third party, management determined that there were no securities that had credit-related non-cash OTTI charges during the first six months of 2018. The unrealized losses on the remaining securities in the portfolio are primarily attributable to continued depression in marketability, liquidity and the current economic environment.

 

13

 

 

U.S. Government Agencies – Held to Maturity – There were two U.S. government agencies in an unrealized loss position for less than 12 months as of June 30, 2018. There were no U.S. government agency investments in an unrealized loss position for more than 12 months as of June 30, 2018. The securities are of investment grade and the Corporation does not intend to sell them, and it is not more than likely than not that the Corporation will be required to sell them before recovery of their amortized cost basis, which may be at maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Residential Mortgage-Backed Agencies – Held to Maturity - Fifteen residential mortgage-backed agencies have been in an unrealized loss position for less than 12 months as of June 30, 2018. Fourteen residential mortgage-backed agency investments were in an unrealized loss position for more than 12 months as of June 30, 2018. The securities are of the highest investment grade and the Corporation has the intent and ability to hold the investments to maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018.

 

Commercial Mortgage-Backed Agencies – Held to Maturity - There were four commercial mortgage-backed agency investments in an unrealized loss position for less than 12 months as of June 30, 2018. The securities are of the highest investment grade and the Corporation has the intent and ability to hold the investments to maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2018. There were no commercial mortgage-backed agencies in a loss position for more than 12 months as of June 30, 2018.

 

Collateralized Mortgage Obligations – Held to Maturity – There were no collateralized mortgage obligations in an unrealized loss position for less than 12 months as of June 30, 2018. There was one collateralized mortgage obligation in a loss position for more than 12 months as of June 30, 2018. The security is of the highest investment grade and the Corporation has the intent and ability to hold the investment to maturity. Accordingly, management does not consider this investment to be other-than-temporarily impaired at June 30, 2018.

 

Obligations of State and Political Subdivisions – Held to Maturity –There was one obligation of state and political subdivisions that has been in an unrealized loss for less than 12 months. The security is of the highest investment grade and the Corporation has the intent and ability to hold the investment to maturity. Accordingly, management does not consider this investment to be other-than-temporarily impaired at June 30, 2018. There were no obligations of state and political subdivisions securities in an unrealized loss position for more than 12 months as of June 30, 2018.

 

The following tables present a cumulative roll-forward of the amount of non-cash OTTI charges related to credit losses which have been recognized in earnings for the trust preferred securities in the CDO portfolio held and not intended to be sold for the six- and three-month periods ended June 30, 2018 and 2017:

 

   Six months ended June 30, 
(in thousands)  2018   2017 
Balance of credit-related OTTI at January 1  $2,958   $3,124 
Reduction for increases in cash flows expected to be collected   (207)   (57)
Balance of credit-related OTTI at June 30  $2,751   $3,067 

 

   Three months ended June 30, 
(in thousands)  2018   2017 
Balance of credit-related OTTI at April 1  $2,903   $3,122 
Reduction for increases in cash flows expected to be collected   (152)   (55)
Balance of credit-related OTTI at June 30  $2,751   $3,067 

 

14

 

 

The amortized cost and estimated fair value of securities by contractual maturity at June 30, 2018 are shown in the following table. Actual maturities may differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   June 30, 2018 
(in thousands)  Amortized Cost   Fair Value 
Contractual Maturity          
Available for sale:          
Due after one year through five years  $16,943   $16,534 
Due after five years through ten years   19,020    18,053 
Due after ten years   33,482    31,248 
    69,445    65,835 
Commercial mortgage-backed agencies   40,450    38,843 
Collateralized mortgage obligations   39,103    37,625 
 Total available for sale  $148,998   $142,303 
Held to Maturity:          
Due after five years through ten years  $15,946   $15,934 
Due after ten years   8,420    9,266 
    24,366    25,200 
Residential mortgage-backed agencies   45,297    43,855 
Commercial mortgage-backed agencies   16,643    16,416 
Collateralized mortgage obligations   3,989    3,771 
Total held to maturity  $90,295   $89,242 

 

Note 6 - Restricted Investment in Bank Stock

 

Restricted stock, which represents required investments in the common stock of the FHLB of Atlanta, Atlantic Community Bankers Bank (“ACBB”) and Community Bankers Bank (“CBB”), is carried at cost and is considered a long-term investment.

 

Management evaluates the restricted stock for impairment in accordance with ASC Topic 942, Financial Services – Depository and Lending- (ASC Section 942-325-35). Management’s evaluation of potential impairment is based on management’s assessment of the ultimate recoverability of the cost of the restricted stock rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability is influenced by criteria such as (a) the significance of the decline in net assets of the issuing bank as compared to the capital stock amount for that bank and the length of time this situation has persisted, (b) commitments by the issuing bank to make payments required by law or regulation and the level of such payments in relation to the operating performance of that bank, and (c) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the issuing bank. Management has evaluated the restricted stock for impairment and believes that no impairment charge is necessary as of June 30, 2018.

 

The Corporation recognizes dividends received on its restricted stock investments on a cash basis. For the six months ended June 30, 2018, dividends of $135,343 were recognized in earnings. For the comparable period of 2017, dividends of $126,489 were recognized in earnings. For the three months ended June 30, 2018, dividends of $69,376 were recognized in earnings. For the comparable period of 2017, dividends of $59,270 were recognized in earnings.

 

15

 

 

Note 7 – Loans and Related Allowance for Loan Losses

 

The following table summarizes the primary segments of the loan portfolio at June 30, 2018 and December 31, 2017:

 

(in thousands)  Commercial
Real Estate
   Acquisition and
Development
   Commercial
and
Industrial
   Residential
Mortgage
   Consumer   Total 
June 30, 2018                              
                               
Individually evaluated for impairment  $7,438   $733   $305   $4,040   $23   $12,539 
Collectively evaluated for impairment  $283,257   $111,046   $87,869   $413,242   $33,248   $928,662 
Total loans  $290,695   $111,779   $88,174   $417,282   $33,271   $941,201 
                               
December 31, 2017                              
                               
Individually evaluated for impairment  $9,076   $976   $668   $4,201   $30   $14,951 
Collectively evaluated for impairment  $274,086   $109,554   $76,055   $394,447   $23,425   $877,567 
Total loans  $283,162   $110,530   $76,723   $398,648   $23,455   $892,518 

 

The segments of the Bank’s loan portfolio are disaggregated to a level that allows management to monitor risk and performance. The commercial real estate (“CRE”) loan segment is then segregated into two classes. Non-owner occupied CRE loans, which include loans secured by non-owner occupied, non-farm, and nonresidential properties, generally have a greater risk profile than all other CRE loans, which include loans secured by farmland, multifamily structures and owner-occupied commercial structures. The acquisition and development (“A&D”) loan segment is segregated into two classes. One-to-four family residential construction loans are generally made to individuals for the acquisition of and/or construction on a lot or lots on which a residential dwelling is to be built. All other A&D loans are generally made to developers or investors for the purpose of acquiring, developing and constructing residential or commercial structures. A&D loans have a higher risk profile because the ultimate buyer, once development is completed, is generally not known at the time of the loan is made. The commercial and industrial (“C&I”) loan segment consists of loans made for the purpose of financing the activities of commercial customers. The residential mortgage loan segment is segregated into two classes: amortizing term loans, which are primarily first lien loans and home equity lines of credit, which are generally second liens. The consumer loan segment consists primarily of installment loans (direct and indirect) and overdraft lines of credit connected with customer deposit accounts.

 

Management uses a 10-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a substandard classification. Loans in the substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. The portion of a specific allocation of the allowance for loan losses that management believes is associated with a pending event that could trigger loss in the short-term will be classified in the Doubtful category. Any portion of a loan that has been charged off is placed in the Loss category.

 

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death occurs to raise awareness of a possible credit event. The Bank’s Commercial Loan Officers are responsible for the timely and accurate risk rating of the loans in the commercial segments at origination and on an ongoing basis. The Bank’s experienced Credit Quality and Loan Review Departments perform an annual review of all commercial relationships of $500,000 or greater. Confirmation of the appropriate risk grade is included as part of the review process on an ongoing basis. The Credit Quality and Loan Review Departments continually review and assess loans within the portfolio. In addition, the Bank engages an external consultant to conduct loan reviews on at least an annual basis. Generally, the external consultant reviews commercial relationships greater than $1,000,000 and/or criticized non-consumer loans greater than $500,000. Detailed reviews, including plans for resolution, are performed on loans classified as Substandard on a quarterly basis. Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance.

 

16

 

 

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention and Substandard within the internal risk rating system at June 30, 2018 and December 31, 2017:

 

(in thousands)  Pass   Special Mention   Substandard   Total 
June 30, 2018                    
Commercial real estate                    
Non owner-occupied  $133,604   $2,970   $2,914   $139,488 
All other CRE   140,070    3,659    7,478    151,207 
Acquisition and development                    
1-4 family residential construction   19,931    0    0    19,931 
All other A&D   84,218    7,207    423    91,848 
Commercial and industrial   82,967    4,180    1,027    88,174 
Residential mortgage                    
Residential mortgage - term   339,928    0    4,847    344,775 
Residential mortgage - home equity   71,343    146    1,018    72,507 
Consumer   33,153    4    114    33,271 
Total  $905,214   $18,166   $17,821   $941,201 
                     
December 31, 2017                    
Commercial real estate                    
Non owner-occupied  $133,725   $0   $5,843   $139,568 
All other CRE   132,003    3,963    7,628    143,594 
Acquisition and development                    
1-4 family residential construction   17,719    0    0    17,719 
All other A&D   84,345    7,294    1,172    92,811 
Commercial and industrial   75,299    17    1,407    76,723 
Residential mortgage                    
Residential mortgage - term   319,059    0    5,326    324,385 
Residential mortgage - home equity   73,059    148    1,056    74,263 
Consumer   23,391    5    59    23,455 
Total  $858,600   $11,427   $22,491   $892,518 

 

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. A loan is considered to be past due when a payment remains unpaid 30 days past its contractual due date. For all loan segments, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection. All non-accrual loans are considered to be impaired. Interest payments received on non-accrual loans are applied as a reduction of the loan principal balance. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured. The Corporation’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition.

 

17

 

 

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at June 30, 2018 and December 31, 2017:

 

(in thousands)  Current   30-59 Days
Past Due
   60-89 Days
Past Due
   90 Days+
Past Due
   Total Past
Due and
Accruing
   Non-Accrual   Total Loans 
June 30, 2018                                   
Commercial real estate                                   
Non owner-occupied  $138,781   $18   $0   $0   $18   $689   $139,488 
All other CRE   148,934    0    0    25    25    2,248    151,207 
Acquisition and development                                   
1-4 family residential construction   19,931    0    0    0    0    0    19,931 
All other A&D   91,806    0    0    0    0    42    91,848 
Commercial and industrial   88,054    78    23    3    104    16    88,174 
Residential mortgage                                   
Residential mortgage - term   341,291    408    1,234    397    2,039    1,445    344,775 
Residential mortgage - home equity   71,360    404    190    0    594    553    72,507 
Consumer   33,109    84    49    6    139    23    33,271 
Total  $933,266   $992   $1,496   $431   $2,919   $5,016   $941,201 
                                    
December 31, 2017                                   
Commercial real estate                                   
Non owner-occupied  $136,134   $186   $0   $0   $186   $3,248   $139,568 
All other CRE   141,680    461    248    0    709    1,205    143,594 
Acquisition and development                                   
1-4 family residential construction   17,719    0    0    0    0    0    17,719 
All other A&D   92,291    0    165    144    309    211    92,811 
Commercial and industrial   76,322    0    17    6    23    378    76,723 
Residential mortgage                                   
Residential mortgage - term   319,633    322    2,534    430    3,286    1,466    324,385 
Residential mortgage - home equity   72,683    600    400    0    1,000    580    74,263 
Consumer   23,273    115    22    15    152    30    23,455 
Total  $879,735   $1,684   $3,386   $595   $5,665   $7,118   $892,518 

 

Non-accrual loans totaled $5.0 million at June 30, 2018, compared to $7.1 million at December 31, 2017. The decrease in non-accrual balances at June 30, 2018 was primarily due to payoffs of two relationships totaling $2.5 million and a charge-off of $.8 million on one relationship, offset by the addition of one large commercial real estate credit of $1.9 million. Non-accrual loans that have been subject to partial charge-offs totaled $.9 million at June 30, 2018, compared to $2.1 million at December 31, 2017. Loans secured by 1-4 family residential real estate properties in the process of foreclosure were $.1 million at June 30, 2018 and $.4 million at December 31, 2017.

 

Accruing loans past due 30 days or more decreased to .31% of the loan portfolio at June 30, 2018, compared to .63% at December 31, 2017. The decrease for the first six months of 2018 was due primarily to improvements in the commercial real estate and residential mortgage portfolios.

 

An allowance for loan losses (“ALL”) is maintained to absorb losses from the loan portfolio. The ALL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of non-performing loans.

 

18

 

 

The Bank’s methodology for determining the ALL is based on the requirements of ASC Section 310-10-35, Receivables-Overall-Subsequent Measurement, for loans individually evaluated for impairment and ASC Subtopic 450-20, Contingencies-Loss Contingencies, for loans collectively evaluated for impairment, as well as the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other bank regulatory guidance. The total of the two components represents the allocated portion of the Bank’s ALL. In the second quarter of 2015, management determined that it would be prudent to establish an unallocated portion of the ALL to protect the Bank from other risks associated with the loan portfolio that may not be specifically identifiable.

 

The following table summarizes the primary segments of the ALL at June 30, 2018 and December 31, 2017, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment:

 

(in thousands)  Commercial
Real Estate
   Acquisition
and
Development
   Commercial
and
Industrial
   Residential
Mortgage
   Consumer   Unallocated   Total 
June 30, 2018                                   
                                    
Individually evaluated for impairment  $16   $28   $0   $125   $6   $0   $175 
Collectively evaluated for impairment  $3,287   $1,144   $786   $3,619   $258   $500   $9,594 
Total ALL  $3,303   $1,172   $786   $3,744   $264   $500   $9,769 
                                    
December 31, 2017                                   
                                    
Individually evaluated for impairment  $245   $40   $0   $65   $12   $0   $362 
Collectively evaluated for impairment  $3,454   $1,217   $869   $3,379   $191   $500   $9,610 
Total ALL  $3,699   $1,257   $869   $3,444   $203   $500   $9,972 

 

Management uses the following methodology for determining impairment on consumer and commercial loans. All nonaccrual loans and all loans designated as troubled debt restructurings (“TDRs”) are considered to be impaired. Additionally, an impairment evaluation is performed on any account that meets either of the following criteria: (a) commercial loans that (1) are risk-rated substandard and (2) have a balance of at least $500,000; and (b) commercial loans that are (1) part of a relationship having an amount of $750,000 or more and (2) at least 60 days past-due. For those loans that are not classified as nonaccrual or troubled debt restructures, a judgment is made as to the likelihood that contractual principal and interest will be collected. Loans are considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in evaluating impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

 

Once the determination has been made that a loan is impaired, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods: (a) the present value of expected future cash flows discounted at the loan’s effective interest rate; (b) the loan’s observable market price; or (c) the fair value of the collateral less selling costs. The method is selected on a loan-by-loan basis, with management primarily utilizing the fair value of collateral method. A valuation grid for impaired loans is used to determine when or how collateral values are to be updated based on size and collateral dependency for commercial loans and foreclosure status for consumer loans. If an updated appraisal has not been received and reviewed in time for the determination of estimated fair value at quarter (or year) end, or if the appraisal is found to be deficient following the Corporation’s internal appraisal review process and re-ordered, then the estimated fair value of the collateral is determined by adjusting the existing appraisal by the appropriate percentage from an internally prepared appraisal discount grid. This grid considers the age of a third-party appraisal and the geographic region where the collateral is located. The discount rates in the appraisal discount grid are updated periodically to reflect the most current knowledge that management has available, including the results of current appraisals. A specific allocation of the ALL is recorded if there is any deficiency in collateral value determined by comparing the estimated fair value to the recorded investment of the loan. When updated appraisals are received and reviewed, adjustments are made to the specific allocation as needed.

 

19

 

 

The evaluation of the need and amount of a specific allocation of the ALL and whether a loan can be removed from impairment status is made on a quarterly basis.

 

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at June 30, 2018 and December 31, 2017:

 

   Impaired Loans with Specific
Allowance
   Impaired Loans
with No Specific
Allowance
   Total Impaired Loans 
(in thousands)  Recorded
Investment
   Related
Allowances
   Recorded
Investment
   Recorded
Investment
   Unpaid
Principal
Balance
 
June 30, 2018                         
Commercial real estate                         
Non owner-occupied  $124   $16   $689   $813   $8,598 
All other CRE   0    0    6,625    6,625    6,625 
Acquisition and development                         
1-4 family residential construction   0    0    457    457    457 
All other A&D   234    28    42    276    367 
Commercial and industrial   0    0    305    305    2,519 
Residential mortgage                         
Residential mortgage - term   1,213    125    2,274    3,487    3,772 
Residential mortgage – home equity   0    0    553    553    566 
Consumer   23    6    0    23    23 
Total impaired loans  $1,594   $175   $10,945   $12,539   $22,927 
                          
December 31, 2017                         
Commercial real estate                         
Non owner-occupied  $1,711   $245   $1,907   $3,618   $10,579 
All other CRE   0    0    5,458    5,458    5,731 
Acquisition and development                         
1-4 family residential construction   0    0    527    527    527 
All other A&D   295    40    154    449    722 
Commercial and industrial   0    0    668    668    2,882 
Residential mortgage                         
Residential mortgage - term   598    65    3,023    3,621    3,919 
Residential mortgage – home equity   0    0    580    580    593 
Consumer   30    12    0    30    30 
Total impaired loans  $2,634   $362   $12,317   $14,951   $24,983 

 

Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate. For general allowances, historical loss trends are used in the estimation of losses in the current portfolio. These historical loss amounts are modified by other qualitative factors.

 

The classes described above, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis. Management tracks the historical net charge-off activity (full and partial charge-offs, net of full and partial recoveries) at the call code level. A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. Consumer pools currently utilize a rolling 12 quarters, while Commercial pools currently utilize a rolling eight quarters.

 

20

 

 

“Pass” rated credits are segregated from “Criticized” credits for the application of qualitative factors. “Pass” pools for commercial and residential real estate are further segmented based upon the geographic location of the underlying collateral. There are seven geographic regions utilized – six that represent the Bank’s lending footprint and a seventh for all out-of-market credits. Different economic environments and resultant credit risks exist in each region that are acknowledged in the assignment of qualitative factors. Loans in the criticized pools, which possess certain qualities or characteristics that may lead to collection and loss issues, are closely monitored by management and subject to additional qualitative factors.

 

Management supplements the historical charge-off factor with a number of additional qualitative factors that are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience. The additional factors, which are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources, are: (a) national and local economic trends and conditions; (b) levels of and trends in delinquency rates and non-accrual loans; (c) trends in volumes and terms of loans; (d) effects of changes in lending policies; (e) experience, ability, and depth of lending staff; (f) value of underlying collateral; and (g) concentrations of credit from a loan type, industry and/or geographic standpoint.

 

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL. Residential mortgage and consumer loans are charged off after they are 120 days contractually past due. All other loans are charged off based on an evaluation of the facts and circumstances of each individual loan. When the Bank believes that its ability to collect is solely dependent on the liquidation of the collateral, a full or partial charge-off is recorded promptly to bring the recorded investment to an amount that the Bank believes is supported by an ability to collect on the collateral. The circumstances that may impact the Bank’s decision to charge-off all or a portion of a loan include default or non-payment by the borrower, scheduled foreclosure actions, and/or prioritization of the Bank’s claim in bankruptcy. There may be circumstances where, due to pending events, the Bank will place a specific allocation of the ALL on a loan for which a partial charge-off has been previously recognized. This specific allocation may be either charged off or removed depending upon the outcome of the pending event. Full or partial charge-offs are not recovered until full principal and interest on the loan have been collected, even if a subsequent appraisal supports a higher value. Loans with partial charge-offs generally remain in non-accrual status. Both full and partial charge-offs reduce the recorded investment of the loan and the ALL and are considered to be charge-offs for purposes of all credit loss metrics and trends, including the historical rolling charge-off rates used in the determination of the ALL.

 

21

 

 

The following tables present the activity in the ALL for the six- and three-month periods ended June 30, 2018 and 2017:

 

(in thousands)  Commercial
Real Estate
   Acquisition
and
Development
   Commercial
and
Industrial
   Residential
Mortgage
   Consumer   Unallocated   Total 
ALL balance at January 1, 2018  $3,699   $1,257   $869   $3,444   $203   $500   $9,972 
Charge-offs   (889)   (98)   (10)   (240)   (175)   0    (1,412)
Recoveries   60    258    31    65    79    0    493 
Provision   433    (245)   (104)   475    157    0    716 
ALL balance at June 30, 2018  $3,303   $1,172   $786   $3,744   $264   $500   $9,769 
ALL balance at January 1, 2017  $3,913   $871   $858   $3,588   $188   $500   $9,918 
Charge-offs   (2,745)   (18)   (33)   (236)   (143)   0    (3,175)
Recoveries   63    188    1,651    253    116    0    2,271 
Provision   2,418    159    (1,640)   (60)   31    0    908 
ALL balance at June 30, 2017  $3,649   $1,200   $836   $3,545   $192   $500   $9,922 

 

(in thousands)  Commercial
Real Estate
   Acquisition
and
Development
   Commercial
and
Industrial
   Residential
Mortgage
   Consumer   Unallocated   Total 
ALL balance at April 1, 2018  $3,976   $1,160   $860   $3,678   $296   $500   $10,470 
Charge-offs   (889)   (7)   (10)   (86)   (107)   0    (1,099)
Recoveries   1    44    13    27    44    0    129 
Provision   215    (25)   (77)   125    31    0    269 
ALL balance at June 30, 2018  $3,303   $1,172   $786   $3,744   $264   $500   $9,769 
ALL balance at April 1, 2017  $5,567   $883   $936   $3,502   $195   $500   $11,583 
Charge-offs   (2,316)   0    0    (88)   (59)   0    (2,463)
Recoveries   58    177    196    33    39    0    503 
Provision   340    140    (296)   98    17    0    299 
ALL balance at June 30, 2017  $3,649   $1,200   $836   $3,545   $192   $500   $9,922 

 

The ALL is based on estimates, and actual losses may vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.

 

22

 

 

The following table presents the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:

 

   Six months ended   Six months ended 
   June 30, 2018   June 30, 2017 
(in thousands)  Average
investment
   Interest
income
recognized on
an accrual
basis
   Interest
income
recognized on
a cash basis
   Average
investment
   Interest
income
recognized on
an accrual
basis
   Interest
income
recognized on
a cash basis
 
Commercial real estate                              
Non owner-occupied  $813   $7   $66   $6,037   $12   $0 
All other CRE   6,625    99    56    8,658    105    0 
Acquisition and development                              
1-4 family residential construction   457    12    0    582    12    0 
All other A&D   276    6    0    1,860    45    0 
Commercial and industrial   305    10    0    290    6    0 
Residential mortgage                              
Residential mortgage - term   3,487    62    0    3,918    66    7 
Residential mortgage – home equity   553    0    7    230    0    0 
Consumer   23    0    0    0    0    0 
Total  $12,539   $196   $129   $21,575   $246   $7 

 

   Three months ended   Three months ended 
   June 30, 2018   June 30, 2017 
(in thousands)  Average
investment
   Interest
income
recognized on
an accrual
basis
   Interest
income
recognized
on a cash
basis
   Average
investment
   Interest
income
recognized on
an accrual
basis
   Interest
income
recognized on
a cash basis
 
Commercial real estate                              
Non owner-occupied  $1,258   $3   $0   $5,672   $6   $0 
All other CRE   5,726    50    0    7,766    52    0 
Acquisition and development                              
1-4 family residential construction   492    6    0    582    6    0 
All other A&D   340    3    0    1,818    22    0 
Commercial and industrial   311    5    0    290    3    0 
Residential mortgage                              
Residential mortgage - term   3,529    30    0    3,860    33    7 
Residential mortgage – home equity   614    0    0    269    0    0 
Consumer   24    0    0    0    0    0 
Total  $12,294   $97   $0   $20,257   $122   $7 

 

The Bank modifies loan terms in the normal course of business. Among other reasons, modifications might be made in an effort to retain the loan relationship, to remain competitive in the current interest rate environment and/or to re-amortize or extend the loan’s term to better match the loan’s payment stream with the borrower’s cash flow. A modified loan is considered to be a TDR when the Bank has determined that the borrower is troubled (i.e., experiencing financial difficulties). The Bank evaluates the probability that the borrower will be in payment default on any of its debt obligations in the foreseeable future without modification. To make this determination, the Bank performs a global financial review of the borrower and loan guarantors to assess their current ability to meet their financial obligations.

 

23

 

 

When the Bank restructures a loan to a troubled borrower, the loan terms (i.e., interest rate, payment amount, amortization period, and/or maturity date) are modified in such a way as to enable the borrower to cover the modified debt service payments based on current financials and cash flow adequacy. If a borrower’s hardship is thought to be temporary, then modified terms are offered only for that time period. Where possible, the Bank obtains additional collateral and/or secondary payment sources at the time the loan is restructured in order to put the Bank in the best possible position if the borrower is not able to meet the modified terms. To date, the Bank has not forgiven any principal as a restructuring concession. The Bank will not offer modified terms if it believes that modifying the loan terms will only delay an inevitable permanent default.

 

All loans designated as TDRs are considered impaired loans and may be in either accruing or non-accruing status. The Bank’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition. Accordingly, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection. If the loan was accruing at the time of the modification, then it continues to be in accruing status subsequent to the modification. Non-accrual TDRs may return to accruing status when there has been sufficient payment performance for a period of at least six months. TDRs are considered to be in payment default if, subsequent to modification, the loans are transferred to non-accrual status or to foreclosure. Loans may be removed from being reported as a TDR in the calendar year following the modification if the interest rate at the time of modification was consistent with the interest rate for a loan with comparable credit risk and the loan has performed according to its modified terms for at least six months.

 

The volume and type of TDR activity is considered in the assessment of the local economic trends’ qualitative factor used in the determination of the ALL for loans that are evaluated collectively for impairment.

 

24

 

 

The following tables present the volume and recorded investment at that time of modification of TDRs by class and type of modification that occurred during the periods indicated:

 

   Temporary Rate
Modification
   Extension of Maturity   Modification of Payment
and Other Terms
 
(in thousands)  Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
Six months ended June 30, 2018                              
Commercial real estate                              
Non owner-occupied   0   $0    0   $0    1   $126 
All other CRE   0    0    1    179    0    0 
Acquisition and development                              
1-4 family residential construction   0    0    0    0    0    0 
All other A&D   0    0    0    0    0    0 
Commercial and industrial   0    0    0    0    0    0 
Residential mortgage                              
Residential mortgage – term   0    0    0    0    0    0 
Residential mortgage – home equity   0    0    0    0    0    0 
Consumer   0    0    0    0    0    0 
Total   0   $0    1   $179    1   $126 

 

   Temporary Rate
Modification
   Extension of Maturity   Modification of Payment
and Other Terms
 
(in thousands)  Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
Six months ended June 30, 2017                              
Commercial real estate                              
Non owner-occupied   0   $0    0   $0    0   $0 
All other CRE   0    0    0    0    0    0 
Acquisition and development                              
1-4 family residential construction   0    0    0    0    0    0 
All other A&D   0    0    1    244    0    0 
Commercial and industrial   0    0    0    0    0    0 
Residential mortgage                              
Residential mortgage – term   0    0    1    259    0    0 
Residential mortgage – home equity   0    0    0    0    0    0 
Consumer   0    0    0    0    0    0 
Total   0   $0    2   $503    0   $0 

 

During the six months ended June 30, 2018, there were no new TDRs, but two existing TDRs that had reached their original modification maturity were re-modified. These re-modifications did not impact the ALL. During the six months ended June 30, 2018, there were no payment defaults.

 

During the six months ended June 30, 2017, there were no new TDRs, but two existing TDRs that had reached their original modification maturity were re-modified. These re-modifications did not impact the ALL. During the six months ended June 30, 2017, there were no payment defaults.

 

25

 

 

The following tables present the volume and recorded investment at that time of modification of TDRs by class and type of modification that occurred during the periods indicated:

 

   Temporary Rate
Modification
   Extension of Maturity   Modification of Payment
and Other Terms
 
(in thousands)  Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
   Number of
Contracts
   Recorded
Investment
 
Three months ended June 30, 2018                              
Commercial real estate                              
Non owner-occupied   0   $0    0   $0    1   $126 
All other CRE   0    0    1    179    0    0 
Acquisition and development                              
1-4 family residential construction   0    0    0    0    0    0 
All other A&D   0    0    0    0    0    0 
Commercial and industrial   0    0    0    0    0    0 
Residential mortgage                              
Residential mortgage – term   0    0    0    0    0    0 
Residential mortgage – home equity   0    0    0    0    0    0 
Consumer   0    0    0    0    0    0 
Total   0   $0    1   $179    1   $126 

 

During the three months ended June 30, 2018, there were no new TDRs, but two existing TDRs that had reached their original modification maturity were remodified. These re-modifications did not impact the ALL. During the second quarter of 2018, there were no payment defaults.

 

There were no new TDRs and no activity for the three months ended June 30, 2017.

 

Note 8 - Other Real Estate Owned

 

The following table presents the components of other real estate owned (“OREO”) at June 30, 2018 and December 31, 2017:

 

(in thousands)  June 30, 2018   December 31, 2017 
Commercial real estate  $3,657   $3,605 
Acquisition and development   4,033    5,295 
Commercial and industrial   24    24 
Residential mortgage   789    1,217 
Total OREO  $8,503   $10,141 

 

The following table presents the activity in the OREO valuation allowance for the six- and three-month periods ended June 30, 2018 and 2017:

 

   For the Six Months Ended   For the Three Months Ended 
   June 30,   June 30, 
(in thousands)  2018   2017   2018   2017 
Balance beginning of period  $2,740   $3,535   $2,911   $3,316 
Fair value write-down   478    93    183    23 
Sales of OREO   (271)   (396)   (147)   (107)
Balance at end of period  $2,947   $3,232   $2,947   $3,232 

 

26

 

 

The following table presents the components of OREO expenses, net, for the six- and three-month periods ended June 30, 2018 and 2017:

 

   For the Six Months Ended   For the Three Months Ended 
   June 30,   June 30, 
(in thousands)  2018   2017   2018   2017 
Gains on real estate, net  $(183)  $(74)  $(163)  $(44)
Fair value write-down, net   478    93    183    23 
Expenses, net   272    279    124    110 
Rental and other income   (74)   (86)   (36)   (51)
Total OREO expense, net  $493   $212   $108   $38 

  

Note 9 – Fair Value of Financial Instruments

 

The Corporation complies with the guidance of ASC Topic 820, Fair Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements required under other accounting pronouncements. The Corporation also follows the guidance on matters relating to all financial instruments found in ASC Subtopic 825-10, Financial Instruments – Overall.

 

Fair value is defined as the price to sell an asset or to transfer a liability in an orderly transaction between willing market participants as of the measurement date. Fair value is best determined by values quoted through active trading markets. Active trading markets are characterized by numerous transactions of similar financial instruments between willing buyers and willing sellers. Because no active trading market exists for various types of financial instruments, many of the fair values disclosed were derived using present value discounted cash flows or other valuation techniques described below. As a result, the Corporation’s ability to actually realize these derived values cannot be assumed.

 

The Corporation measures fair values based on the fair value hierarchy established in ASC Paragraph 820-10-35-37. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of inputs that may be used to measure fair value under the hierarchy are as follows:

 

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and liabilities. This level is the most reliable source of valuation.

 

Level 2: Quoted prices that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. Level 2 inputs include inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). It also includes inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs). Several sources are utilized for valuing these assets, including a contracted valuation service, Standard & Poor’s (“S&P”) evaluations and pricing services, and other valuation matrices.

 

Level 3: Prices or valuation techniques that require inputs that are both significant to the valuation assumptions and not readily observable in the market (i.e. supported with little or no market activity). Level 3 instruments are valued based on the best available data, some of which is internally developed, and consider risk premiums that a market participant would require.

 

27

 

 

The level established within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Transfers in and out of Level 1, 2 or 3 are recorded at fair value at the beginning of the reporting period.

 

Management believes that the Corporation’s valuation techniques are appropriate and consistent with the techniques used by other market participants. However, the use of different methodologies and assumptions could result in a different estimate of fair values at the reporting date. The valuation techniques used by the Corporation to measure, on a recurring and non-recurring basis, the fair value of assets as of June 30, 2018 are discussed in the paragraphs that follow.

 

Investments – The investment portfolio is classified and accounted for based on the guidance of ASC Topic 320, Investments – Debt and Equity Securities.

 

The fair value of investments is determined using a market approach. As of June 30, 2018, the U.S. Government agencies, residential and commercial mortgage-backed securities, collateralized mortgage obligations, and state and political subdivisions bonds, excluding the TIF bonds, segments are classified as Level 2 within the valuation hierarchy. Their fair values were determined based upon market-corroborated inputs and valuation matrices, which were obtained through third party data service providers or securities brokers through which the Corporation has historically transacted both purchases and sales of investment securities. The TIF bonds are classified as Level 3 within the valuation hierarchy as they are not openly traded.

 

The CDO segment, which consists of pooled trust preferred securities issued by banks, thrifts and insurance companies, is classified as Level 3 within the valuation hierarchy. At June 30, 2018, the Corporation owned nine pooled trust preferred securities with an amortized cost of $18.4 million and a fair value of $16.1 million. As of June 30, 2018, the market for these securities is not active and the markets for similar securities are also not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which these securities trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive, as few CDOs have been issued since 2007. There are currently very few market participants who are willing to effect transactions in these securities. The market values for these securities or any securities other than those issued or guaranteed by the U.S. Department of the Treasury (the “Treasury”) are depressed relative to historical levels. Therefore, in the current market, a low market price for a particular bond may only provide evidence of stress in the credit markets in general rather than being an indicator of credit problems with a particular issue. Given the conditions in the current debt markets and the absence of observable transactions in the secondary and new issue markets, management has determined that (a) the few observable transactions and market quotations that are available are not reliable for the purpose of obtaining fair value at June 30, 2018, (b) an income valuation approach technique (i.e. present value) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs will be equally or more representative of fair value than a market approach, and (c) the CDO segment is appropriately classified within Level 3 of the valuation hierarchy because management determined that significant adjustments were required to determine fair value at the measurement date.

 

Management relies on an independent third party to prepare both the evaluations of OTTI as well as the fair value determinations for its CDO portfolio. Management believes that the valuations are adequately reflected at June 30, 2018.

 

The approach used by the third party to determine fair value involved several steps, which included detailed credit and structural evaluation of each piece of collateral in each bond, projection of default, recovery and prepayment/amortization probabilities for each piece of collateral in the bond, and discounted cash flow modeling. The discount rate methodology used by the third party combines a baseline current market yield for comparable corporate and structured credit products with adjustments based on evaluations of the differences found in structure and risks associated with actual and projected credit performance of each CDO being valued.  Currently, the only active and liquid trading market that exists is for stand-alone trust preferred securities, with a limited market for highly-rated CDO securities that are more senior in the capital structure than the securities in the CDO portfolio.  Therefore, adjustments to the baseline discount rate are also made to reflect the additional leverage found in structured instruments.

 

Derivative financial instruments (Cash flow hedge) – The Corporation’s open derivative positions are interest rate swap agreements. Those classified as Level 2 open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Corporation has considered counterparty credit risk in the valuation of its interest rate swap assets.

 

28

 

 

Impaired loans – Loans included in the table below are those that are considered impaired with a specific allocation or with a partial charge-off, based upon the guidance of the loan impairment subsection of the Receivables Topic, ASC Section 310-10-35, under which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. Fair value consists of the loan balance less its valuation allowance and is generally determined based on independent third-party appraisals of the collateral or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.

 

Other real estate owned – OREO included in the table below are considered impaired with specific write-downs. Fair value of other real estate owned is based on independent third-party appraisals of the properties. These values were determined based on the sales prices of similar properties in the approximate geographic area. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.

 

For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of June 30, 2018 and December 31, 2017, the significant unobservable inputs used in the fair value measurements were as follows:

 

(in thousands)  Fair Value at
June 30, 2018
   Valuation Technique  Significant
Unobservable Inputs
  Significant
Unobservable Input
Value
Recurring:              
               
Investment Securities – available for sale  $16,147   Discounted Cash Flow  Discount Rate  LIBOR+ 4.00%
               
Non-recurring:              
               
Impaired Loans  $2,044   Market Comparable Properties  Marketability Discount  10.0% - 15.0% (1)    (weighted avg 11.1%)
               
Other Real Estate Owned  $1,665   Market Comparable Properties  Marketability Discount  10.0% - 15.0% (1)      (weighted avg 13.5%)

 

(in thousands)  Fair Value at
December 31,
2017
   Valuation Technique  Significant
Unobservable Inputs
  Significant
Unobservable Input
Value
Recurring:              
               
Investment Securities – available for sale  $14,920   Discounted Cash Flow  Discount Rate  Range of LIBOR+ 4.5% to 5.5%
               
Non-recurring:              
               
Impaired Loans  $2,507   Market Comparable Properties  Marketability Discount 

10.0% - 15.0% (1)  

(weighted avg 10.9%)

               
Other Real Estate Owned  $1,841   Market Comparable Properties  Marketability Discount 

10.0% - 15.0% (1)  

(weighted avg 13.3%)

 

NOTE:

(1)Range would include discounts taken since appraisal and estimated values

 

29

 

 

For assets measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2018 and December 31, 2017 are as follows:

 

       Fair Value Measurements at June 30, 2018
Using
 
   Assets
Measured at
Fair Value
   Quoted Prices
in Active
Markets for
Identical Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable Inputs
 
(in thousands)  06/30/2018   (Level 1)   (Level 2)   (Level 3) 
Recurring:                    
Investment securities available-for-sale:                    
U.S. government agencies  $28,751        $28,751      
Commercial mortgage-backed agencies  $38,843        $38,843      
Collateralized mortgage obligations  $37,625        $37,625      
Obligations of states and political subdivisions  $20,937        $20,937      
Collateralized debt obligations  $16,147             $16,147 
Financial Derivatives  $1,536        $1,536      
Non-recurring:                    
Impaired loans  $2,044             $2,044 
Other real estate owned  $1,665             $1,665 

 

       Fair Value Measurements at December 31, 2017
Using
 
   Assets
Measured at
Fair Value
   Quoted Prices
in Active
Markets for
Identical Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable
Inputs
 
(in thousands)  12/31/2017   (Level 1)   (Level 2)   (Level 3) 
Recurring:                    
Investment securities available-for-sale:                    
U.S. government agencies  $29,256        $29,256      
Commercial mortgage-backed agencies  $40,891        $40,891      
Collateralized mortgage obligations  $40,384        $40,384      
Obligations of states and political subdivisions  $21,019        $21,019      
Collateralized debt obligations  $14,920             $14,920 
Financial Derivative  $781        $781      
Non-recurring:                    
Impaired loans  $2,507             $2,507 
Other real estate owned  $1,841             $1,841 

 

There were no transfers of assets between any of the fair value hierarchy for the six-month periods ended June 30, 2018 or 2017.

 

30

 

 

The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured on a recurring basis using Level 3 significant unobservable inputs for the six- and three-month periods ended June 30, 2018 and 2017:

 

   Fair Value Measurements Using
Significant Unobservable Inputs (Level 3)
 
(In thousands)  Investment Securities Available for Sale 
Beginning balance January 1, 2018  $14,920 
Total gains realized/unrealized:     
Included in other comprehensive income   1,227 
Ending balance June 30, 2018  $16,147 

 

   Fair Value Measurements Using
Significant Unobservable Inputs (Level 3)
 
(in thousands)  Investment Securities Available for Sale 
Beginning balance January 1, 2017  $20,254 
Total gains/(losses) realized/unrealized:     
Included in other comprehensive income   (5,907)
Ending balance June 30, 2017  $14,347 

 

   Fair Value Measurement Using
Significant Unobservable Inputs (Level 3)
 
(in thousands)  Investment Securities Available for Sale 
Beginning balance April 1, 2018  $15,977 
Total gains realized/unrealized:     
Included in other comprehensive loss   170 
Ending balance June 30, 2018  $16,147 

 

   Fair Value Measurement Using
Significant Unobservable Inputs (Level 3)
 
(in thousands)  Investment Securities Available for Sale 
Beginning balance April 1, 2017  $20,357 
Total losses realized/unrealized:     
Included in other comprehensive income   (6,010)
Ending balance June 30, 2017  $14,347 

 

Gains (realized and unrealized) included in earnings for the periods identified above are reported in the Consolidated Statement of Operations in Other Operating Income. There were no gains or losses included in earnings attributable to the change in realized/unrealized gains or losses related to the assets for the six- and three- month periods ended June 30, 2018 and 2017.

 

31

 

 

The disclosed fair values may vary significantly between institutions based on the estimates and assumptions used in the various valuation methodologies. The derived fair values are subjective in nature and involve uncertainties and significant judgment. Therefore, they cannot be determined with precision. Changes in the assumptions could significantly impact the derived estimates of fair value. Disclosure of non-financial assets such as buildings as well as certain financial instruments such as leases is not required. Accordingly, the aggregate fair values presented do not represent the underlying value of the Corporation.

 

The following tables present fair value information about financial instruments, whether or not recognized in the Consolidated Statement of Financial Condition, for which it is practicable to estimate that value. The actual carrying amounts and estimated fair values of the Corporation’s financial instruments that are included in the Consolidated Statement of Financial Condition are as follows:

 

   June 30, 2018   Fair Value Measurements 
   Carrying   Fair   Quoted Prices in
Active Markets for
Identical Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable
Inputs
 
(in thousands)  Amount   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets: