|
Pennsylvania
|
| |
25-1424278
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Main & Franklin Streets,
P.O. Box 430, Johnstown, PA |
| |
15907-0430
|
|
|
(Address of principal executive offices)
|
| |
(Zip Code)
|
|
|
Large accelerated filer ☐
|
| | Accelerated filer ☐ | | | Non-accelerated filer ☐ | | |
Smaller reporting company ☒
|
|
| Emerging growth company ☐ | | | | | | | |
|
Class
|
| |
Outstanding at August 1, 2018
|
|
|
Common Stock, par value $0.01
|
| |
18,025,092
|
|
| | |
Page No.
|
| |||
PART I. FINANCIAL INFORMATION: | | | | | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 33 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
PART II. OTHER INFORMATION | | | | | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 52 | | |
| | |
June 30,
2018 |
| |
December 31,
2017 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from depository institutions
|
| | | $ | 26,971 | | | | | $ | 26,234 | | |
Interest bearing deposits
|
| | | | 2,838 | | | | | | 2,698 | | |
Short-term investments in money market funds
|
| | | | 5,212 | | | | | | 5,256 | | |
Total cash and cash equivalents
|
| | | | 35,021 | | | | | | 34,188 | | |
Investment securities: | | | | | | | | | | | | | |
Available for sale, at fair value
|
| | | | 135,855 | | | | | | 129,138 | | |
Held to maturity (fair value $38,106 on June 30, 2018 and $38,811 on December 31, 2017)
|
| | | | 38,916 | | | | | | 38,752 | | |
Loans held for sale
|
| | | | 3,655 | | | | | | 3,125 | | |
Loans
|
| | | | 891,892 | | | | | | 890,032 | | |
Less: Unearned income
|
| | | | 385 | | | | | | 399 | | |
Allowance for loan losses
|
| | | | 9,521 | | | | | | 10,214 | | |
Net loans
|
| | | | 881,986 | | | | | | 879,419 | | |
Premises and equipment, net
|
| | | | 12,216 | | | | | | 12,734 | | |
Accrued interest income receivable
|
| | | | 3,464 | | | | | | 3,603 | | |
Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Bank owned life insurance
|
| | | | 38,125 | | | | | | 37,860 | | |
Net deferred tax asset
|
| | | | 6,040 | | | | | | 5,963 | | |
Federal Home Loan Bank stock
|
| | | | 5,947 | | | | | | 4,675 | | |
Federal Reserve Bank stock
|
| | | | 2,125 | | | | | | 2,125 | | |
Other assets
|
| | | | 5,216 | | | | | | 4,129 | | |
TOTAL ASSETS
|
| | | $ | 1,180,510 | | | | | $ | 1,167,655 | | |
LIABILITIES | | | | | | | | | | | | | |
Non-interest bearing deposits
|
| | | $ | 184,282 | | | | | $ | 183,603 | | |
Interest bearing deposits
|
| | | | 743,894 | | | | | | 764,342 | | |
Total deposits
|
| | | | 928,176 | | | | | | 947,945 | | |
Short-term borrowings
|
| | | | 82,932 | | | | | | 49,084 | | |
Advances from Federal Home Loan Bank
|
| | | | 43,969 | | | | | | 46,229 | | |
Guaranteed junior subordinated deferrable interest debentures, net
|
| | | | 12,931 | | | | | | 12,923 | | |
Subordinated debt, net
|
| | | | 7,476 | | | | | | 7,465 | | |
Total borrowed funds
|
| | | | 147,308 | | | | | | 115,701 | | |
Other liabilities
|
| | | | 8,143 | | | | | | 8,907 | | |
TOTAL LIABILITIES
|
| | | | 1,083,627 | | | | | | 1,072,553 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 30,000,000 shares authorized; 26,607,511 shares issued and 18,044,692 outstanding on June 30, 2018; 26,585,403 shares issued and 18,128,247 outstanding on December 31, 2017
|
| | | | 266 | | | | | | 266 | | |
Treasury stock at cost, 8,562,819 shares on June 30, 2018 and 8,457,156 on December 31, 2017
|
| | | | (78,678) | | | | | | (78,233) | | |
Capital surplus
|
| | | | 145,771 | | | | | | 145,707 | | |
Retained earnings
|
| | | | 43,191 | | | | | | 40,312 | | |
Accumulated other comprehensive loss, net
|
| | | | (13,667) | | | | | | (12,950) | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 96,883 | | | | | | 95,102 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,180,510 | | | | | $ | 1,167,655 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 10,125 | | | | | $ | 9,778 | | | | | $ | 19,943 | | | | | $ | 19,334 | | |
Interest bearing deposits
|
| | | | 5 | | | | | | 3 | | | | | | 9 | | | | | | 5 | | |
Short-term investments in money market funds
|
| | | | 47 | | | | | | 27 | | | | | | 90 | | | | | | 51 | | |
Investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 1,101 | | | | | | 945 | | | | | | 2,130 | | | | | | 1,846 | | |
Held to maturity
|
| | | | 325 | | | | | | 298 | | | | | | 648 | | | | | | 563 | | |
Total Interest Income
|
| | | | 11,603 | | | | | | 11,051 | | | | | | 22,820 | | | | | | 21,799 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,973 | | | | | | 1,504 | | | | | | 3,754 | | | | | | 2,940 | | |
Short-term borrowings
|
| | | | 170 | | | | | | 67 | | | | | | 262 | | | | | | 86 | | |
Advances from Federal Home Loan Bank
|
| | | | 192 | | | | | | 171 | | | | | | 378 | | | | | | 333 | | |
Guaranteed junior subordinated deferrable interest debentures
|
| | | | 280 | | | | | | 280 | | | | | | 560 | | | | | | 560 | | |
Subordinated debt
|
| | | | 130 | | | | | | 130 | | | | | | 260 | | | | | | 260 | | |
Total Interest Expense
|
| | | | 2,745 | | | | | | 2,152 | | | | | | 5,214 | | | | | | 4,179 | | |
NET INTEREST INCOME
|
| | | | 8,858 | | | | | | 8,899 | | | | | | 17,606 | | | | | | 17,620 | | |
Provision for loan losses
|
| | | | 50 | | | | | | 325 | | | | | | 100 | | | | | | 550 | | |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
| | | | 8,808 | | | | | | 8,574 | | | | | | 17,506 | | | | | | 17,070 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Wealth management fees
|
| | | | 2,447 | | | | | | 2,240 | | | | | | 4,873 | | | | | | 4,550 | | |
Service charges on deposit accounts
|
| | | | 357 | | | | | | 385 | | | | | | 740 | | | | | | 759 | | |
Net gains on sale of loans
|
| | | | 119 | | | | | | 186 | | | | | | 217 | | | | | | 300 | | |
Mortgage related fees
|
| | | | 72 | | | | | | 83 | | | | | | 111 | | | | | | 158 | | |
Net realized gains (losses) on investment securities
|
| | | | — | | | | | | 32 | | | | | | (148) | | | | | | 59 | | |
Bank owned life insurance
|
| | | | 133 | | | | | | 310 | | | | | | 265 | | | | | | 451 | | |
Other income
|
| | | | 553 | | | | | | 519 | | | | | | 1,258 | | | | | | 1,040 | | |
Total Non-Interest Income
|
| | | | 3,681 | | | | | | 3,755 | | | | | | 7,316 | | | | | | 7,317 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 6,218 | | | | | | 5,917 | | | | | | 12,311 | | | | | | 11,865 | | |
Net occupancy expense
|
| | | | 611 | | | | | | 639 | | | | | | 1,281 | | | | | | 1,313 | | |
Equipment expense
|
| | | | 378 | | | | | | 434 | | | | | | 769 | | | | | | 853 | | |
Professional fees
|
| | | | 1,252 | | | | | | 1,415 | | | | | | 2,436 | | | | | | 2,615 | | |
Supplies, postage and freight
|
| | | | 164 | | | | | | 161 | | | | | | 332 | | | | | | 355 | | |
Miscellaneous taxes and insurance
|
| | | | 276 | | | | | | 311 | | | | | | 566 | | | | | | 605 | | |
Federal deposit insurance expense
|
| | | | 155 | | | | | | 152 | | | | | | 317 | | | | | | 312 | | |
Other expense
|
| | | | 1,256 | | | | | | 1,288 | | | | | | 2,418 | | | | | | 2,484 | | |
Total Non-Interest Expense
|
| | | | 10,310 | | | | | | 10,317 | | | | | | 20,430 | | | | | | 20,402 | | |
PRETAX INCOME
|
| | | | 2,179 | | | | | | 2,012 | | | | | | 4,392 | | | | | | 3,985 | | |
Provision for income tax expense
|
| | | | 435 | | | | | | 623 | | | | | | 881 | | | | | | 1,248 | | |
NET INCOME
|
| | | | 1,744 | | | | | | 1,389 | | | | | | 3,511 | | | | | | 2,737 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
PER COMMON SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 0.10 | | | | | $ | 0.07 | | | | | $ | 0.19 | | | | | $ | 0.15 | | |
Average number of shares outstanding
|
| | | | 18,038 | | | | | | 18,580 | | | | | | 18,058 | | | | | | 18,696 | | |
Diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 0.10 | | | | | $ | 0.07 | | | | | $ | 0.19 | | | | | $ | 0.15 | | |
Average number of shares outstanding
|
| | | | 18,140 | | | | | | 18,699 | | | | | | 18,158 | | | | | | 18,808 | | |
Cash dividends declared
|
| | | $ | 0.020 | | | | | $ | 0.015 | | | | | $ | 0.035 | | | | | $ | 0.030 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
COMPREHENSIVE INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,744 | | | | | $ | 1,389 | | | | | $ | 3,511 | | | | | $ | 2,737 | | |
Other comprehensive income (loss), before tax: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pension obligation change for defined benefit plan
|
| | | | 390 | | | | | | 398 | | | | | | 1,434 | | | | | | 474 | | |
Income tax effect
|
| | | | (82) | | | | | | (136) | | | | | | (301) | | | | | | (162) | | |
Unrealized holding gains (losses) on available for sale
securities arising during period |
| | | | (824) | | | | | | 270 | | | | | | (2,490) | | | | | | 362 | | |
Income tax effect
|
| | | | 173 | | | | | | (92) | | | | | | 523 | | | | | | (122) | | |
Reclassification adjustment for (gains) losses on available for sale securities included in net income
|
| | | | — | | | | | | (32) | | | | | | 148 | | | | | | (59) | | |
Income tax effect
|
| | | | — | | | | | | 11 | | | | | | (31) | | | | | | 20 | | |
Other comprehensive income (loss)
|
| | | | (343) | | | | | | 419 | | | | | | (717) | | | | | | 513 | | |
Comprehensive income
|
| | | $ | 1,401 | | | | | $ | 1,808 | | | | | $ | 2,794 | | | | | $ | 3,250 | | |
|
| | |
Six months ended
June 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 3,511 | | | | | $ | 2,737 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 100 | | | | | | 550 | | |
Depreciation expense
|
| | | | 812 | | | | | | 862 | | |
Net amortization of investment securities
|
| | | | 193 | | | | | | 238 | | |
Net realized (gains) losses on investment securities available for sale
|
| | | | 148 | | | | | | (59) | | |
Net gains on loans held for sale
|
| | | | (217) | | | | | | (300) | | |
Amortization of deferred loan fees
|
| | | | (67) | | | | | | (85) | | |
Origination of mortgage loans held for sale
|
| | | | (14,768) | | | | | | (22,687) | | |
Sales of mortgage loans held for sale
|
| | | | 14,455 | | | | | | 21,451 | | |
(Increase) decrease in accrued interest income receivable
|
| | | | 139 | | | | | | (215) | | |
Decrease in accrued interest payable
|
| | | | (73) | | | | | | (148) | | |
Earnings on bank owned life insurance
|
| | | | (265) | | | | | | (284) | | |
Deferred income taxes
|
| | | | 83 | | | | | | 613 | | |
Stock based compensation expense
|
| | | | 64 | | | | | | 64 | | |
Other, net
|
| | | | (156) | | | | | | 255 | | |
Net cash provided by operating activities
|
| | | | 3,959 | | | | | | 2,992 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of investment securities – available for sale
|
| | | | (22,460) | | | | | | (22,816) | | |
Purchases of investment securities – held to maturity
|
| | | | (2,405) | | | | | | (7,790) | | |
Proceeds from sales of investment securities – available for sale
|
| | | | 4,479 | | | | | | 7,206 | | |
Proceeds from maturities of investment securities – available for sale
|
| | | | 8,629 | | | | | | 12,165 | | |
Proceeds from maturities of investment securities – held to maturity
|
| | | | 2,193 | | | | | | 736 | | |
Purchases of regulatory stock
|
| | | | (9,603) | | | | | | (8,581) | | |
Proceeds from redemption of regulatory stock
|
| | | | 8,331 | | | | | | 7,638 | | |
Long-term loans originated
|
| | | | (83,755) | | | | | | (81,477) | | |
Principal collected on long-term loans
|
| | | | 82,138 | | | | | | 76,107 | | |
Loans purchased or participated
|
| | | | (2,643) | | | | | | (4,138) | | |
Loans sold or participated
|
| | | | 1,500 | | | | | | — | | |
Proceeds from sale of other real estate owned
|
| | | | 22 | | | | | | 60 | | |
Proceeds from life insurance policies
|
| | | | — | | | | | | 614 | | |
Purchases of premises and equipment
|
| | | | (294) | | | | | | (1,327) | | |
Net cash used in investing activities
|
| | | | (13,868) | | | | | | (21,603) | | |
|
| | |
Six months ended
June 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net decrease in deposit balances
|
| | | | (19,769) | | | | | | (11,411) | | |
Net increase in other short-term borrowings
|
| | | | 33,848 | | | | | | 29,347 | | |
Principal borrowings on advances from Federal Home Loan Bank
|
| | | | 3,740 | | | | | | 4,500 | | |
Principal repayments on advances from Federal Home Loan Bank
|
| | | | (6,000) | | | | | | (5,000) | | |
Purchase of treasury stock
|
| | | | (445) | | | | | | (1,869) | | |
Common stock dividends
|
| | | | (632) | | | | | | (563) | | |
Net cash provided by financing activities
|
| | | | 10,742 | | | | | | 15,004 | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
| | | | 833 | | | | | | (3,607) | | |
CASH AND CASH EQUIVALENTS AT JANUARY 1
|
| | | | 34,188 | | | | | | 34,073 | | |
CASH AND CASH EQUIVALENTS AT JUNE 30
|
| | | $ | 35,021 | | | | | $ | 30,466 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
In-scope of Topic 606 | | | | | | | | | | | | | | | | | | | | | | | | | |
Wealth management fees
|
| | | $ | 2,447 | | | | | $ | 2,240 | | | | | $ | 4,873 | | | | | $ | 4,550 | | |
Service charges on deposit accounts
|
| | | | 357 | | | | | | 385 | | | | | | 740 | | | | | | 759 | | |
Other
|
| | | | 435 | | | | | | 431 | | | | | | 852 | | | | | | 826 | | |
Noninterest income (in-scope of topic 606)
|
| | | | 3,239 | | | | | | 3,056 | | | | | | 6,465 | | | | | | 6,135 | | |
Noninterest income (out-of-scope of topic 606)
|
| | | | 442 | | | | | | 699 | | | | | | 851 | | | | | | 1,182 | | |
Total noninterest income
|
| | | $ | 3,681 | | | | | $ | 3,755 | | | | | $ | 7,316 | | | | | $ | 7,317 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,744 | | | | | $ | 1,389 | | | | | $ | 3,511 | | | | | $ | 2,737 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding (basic)
|
| | | | 18,038 | | | | | | 18,580 | | | | | | 18,058 | | | | | | 18,696 | | |
Effect of stock options
|
| | | | 102 | | | | | | 119 | | | | | | 100 | | | | | | 112 | | |
Weighted average common shares outstanding (diluted)
|
| | | | 18,140 | | | | | | 18,699 | | | | | | 18,158 | | | | | | 18,808 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.10 | | | | | $ | 0.07 | | | | | $ | 0.19 | | | | | $ | 0.15 | | |
Diluted
|
| | | | 0.10 | | | | | | 0.07 | | | | | | 0.19 | | | | | | 0.15 | | |
| | |
June 30, 2018
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency
|
| | | $ | 6,768 | | | | | $ | — | | | | | $ | (238) | | | | | $ | 6,530 | | |
US Agency mortgage-backed securities
|
| | | | 84,185 | | | | | | 313 | | | | | | (1,861) | | | | | | 82,637 | | |
Municipal
|
| | | | 10,755 | | | | | | 29 | | | | | | (392) | | | | | | 10,392 | | |
Corporate bonds
|
| | | | 36,901 | | | | | | 155 | | | | | | (760) | | | | | | 36,296 | | |
Total
|
| | | $ | 138,609 | | | | | $ | 497 | | | | | $ | (3,251) | | | | | $ | 135,855 | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency mortgage-backed securities
|
| | | $ | 8,524 | | | | | $ | 79 | | | | | $ | (192) | | | | | $ | 8,411 | | |
Municipal
|
| | | | 24,352 | | | | | | 50 | | | | | | (679) | | | | | | 23,723 | | |
Corporate bonds and other securities
|
| | | | 6,040 | | | | | | 13 | | | | | | (81) | | | | | | 5,972 | | |
Total
|
| | | $ | 38,916 | | | | | $ | 142 | | | | | $ | (952) | | | | | $ | 38,106 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency
|
| | | $ | 6,612 | | | | | $ | — | | | | | $ | (40) | | | | | $ | 6,572 | | |
US Agency mortgage-backed securities
|
| | | | 79,854 | | | | | | 611 | | | | | | (719) | | | | | | 79,746 | | |
Municipal
|
| | | | 7,198 | | | | | | 27 | | | | | | (189) | | | | | | 7,036 | | |
Corporate bonds
|
| | | | 35,886 | | | | | | 322 | | | | | | (424) | | | | | | 35,784 | | |
Total
|
| | | $ | 129,550 | | | | | $ | 960 | | | | | $ | (1,372) | | | | | $ | 129,138 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
US Agency mortgage-backed securities
|
| | | $ | 9,740 | | | | | $ | 149 | | | | | $ | (45) | | | | | $ | 9,844 | | |
Municipal
|
| | | | 22,970 | | | | | | 203 | | | | | | (238) | | | | | | 22,935 | | |
Corporate bonds and other securities
|
| | | | 6,042 | | | | | | 38 | | | | | | (48) | | | | | | 6,032 | | |
Total
|
| | | $ | 38,752 | | | | | $ | 390 | | | | | $ | (331) | | | | | $ | 38,811 | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
US Agency
|
| | | $ | 4,684 | | | | | $ | (158) | | | | | $ | 1,846 | | | | | $ | (80) | | | | | $ | 6,530 | | | | | $ | (238) | | |
US Agency mortgage-backed securities
|
| | | | 53,287 | | | | | | (1,273) | | | | | | 18,095 | | | | | | (780) | | | | | | 71,382 | | | | | | (2,053) | | |
Municipal
|
| | | | 19,815 | | | | | | (469) | | | | | | 9,465 | | | | | | (602) | | | | | | 29,280 | | | | | | (1,071) | | |
Corporate bonds and other securities
|
| | | | 18,520 | | | | | | (371) | | | | | | 12,585 | | | | | | (470) | | | | | | 31,105 | | | | | | (841) | | |
Total
|
| | | $ | 96,306 | | | | | $ | (2,271) | | | | | $ | 41,991 | | | | | $ | (1,932) | | | | | $ | 138,297 | | | | | $ | (4,203) | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
US Agency
|
| | | $ | 5,923 | | | | | $ | (39) | | | | | $ | 399 | | | | | $ | (1) | | | | | $ | 6,322 | | | | | $ | (40) | | |
US Agency mortgage-backed securities
|
| | | | 36,783 | | | | | | (253) | | | | | | 22,625 | | | | | | (511) | | | | | | 59,408 | | | | | | (764) | | |
Municipal
|
| | | | 8,657 | | | | | | (109) | | | | | | 7,727 | | | | | | (318) | | | | | | 16,384 | | | | | | (427) | | |
Corporate bonds and other securities
|
| | | | 7,123 | | | | | | (71) | | | | | | 13,655 | | | | | | (401) | | | | | | 20,778 | | | | | | (472) | | |
Total
|
| | | $ | 58,486 | | | | | $ | (472) | | | | | $ | 44,406 | | | | | $ | (1,231) | | | | | $ | 102,892 | | | | | $ | (1,703) | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||
| | |
Available for sale
|
| |
Held to maturity
|
| ||||||||||||||||||
| | |
Cost
Basis |
| |
Fair
Value |
| |
Cost
Basis |
| |
Fair
Value |
| ||||||||||||
Within 1 year
|
| | | $ | 77 | | | | | $ | 77 | | | | | $ | 1,000 | | | | | $ | 995 | | |
After 1 year but within 5 years
|
| | | | 18,827 | | | | | | 18,618 | | | | | | 3,665 | | | | | | 3,593 | | |
After 5 years but within 10 years
|
| | | | 47,901 | | | | | | 46,930 | | | | | | 14,981 | | | | | | 14,656 | | |
After 10 years but within15 years
|
| | | | 28,160 | | | | | | 27,567 | | | | | | 14,663 | | | | | | 14,351 | | |
Over 15 years
|
| | | | 43,644 | | | | | | 42,663 | | | | | | 4,607 | | | | | | 4,511 | | |
Total
|
| | | $ | 138,609 | | | | | $ | 135,855 | | | | | $ | 38,916 | | | | | $ | 38,106 | | |
|
| | |
June 30,
2018 |
| |
December 31,
2017 |
| ||||||
Commercial: | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 168,365 | | | | | $ | 159,192 | | |
Commercial loans secured by owner occupied real estate
|
| | | | 91,170 | | | | | | 89,935 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 370,854 | | | | | | 373,845 | | |
Real estate – residential mortgage
|
| | | | 243,467 | | | | | | 247,278 | | |
Consumer
|
| | | | 17,651 | | | | | | 19,383 | | |
Loans, net of unearned income
|
| | | $ | 891,507 | | | | | $ | 889,633 | | |
|
| | |
Three months ended June 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Balance at
March 31, 2018 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
June 30, 2018 |
| |||||||||||||||
Commercial
|
| | | $ | 3,984 | | | | | $ | (412) | | | | | $ | 4 | | | | | $ | (10) | | | | | $ | 3,566 | | |
Commercial loans secured by non-owner occupied real
estate |
| | | | 3,550 | | | | | | — | | | | | | 13 | | | | | | 123 | | | | | | 3,686 | | |
Real estate – residential mortgage
|
| | | | 1,267 | | | | | | (103) | | | | | | 67 | | | | | | 22 | | | | | | 1,253 | | |
Consumer
|
| | | | 142 | | | | | | (53) | | | | | | 23 | | | | | | 13 | | | | | | 125 | | |
Allocation for general risk
|
| | | | 989 | | | | | | — | | | | | | — | | | | | | (98) | | | | | | 891 | | |
Total
|
| | | $ | 9,932 | | | | | $ | (568) | | | | | $ | 107 | | | | | $ | 50 | | | | | $ | 9,521 | | |
|
| | |
Three months ended June 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Balance at
March 31, 2017 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
June 30, 2017 |
| |||||||||||||||
Commercial
|
| | | $ | 4,024 | | | | | $ | — | | | | | $ | 6 | | | | | $ | (206) | | | | | $ | 3,824 | | |
Commercial loans secured by non-owner occupied real
estate |
| | | | 3,746 | | | | | | — | | | | | | 13 | | | | | | 729 | | | | | | 4,488 | | |
Real estate – residential mortgage
|
| | | | 1,168 | | | | | | (60) | | | | | | 17 | | | | | | 25 | | | | | | 1,150 | | |
Consumer
|
| | | | 149 | | | | | | (33) | | | | | | 43 | | | | | | (20) | | | | | | 139 | | |
Allocation for general risk
|
| | | | 993 | | | | | | — | | | | | | — | | | | | | (203) | | | | | | 790 | | |
Total
|
| | | $ | 10,080 | | | | | $ | (93) | | | | | $ | 79 | | | | | $ | 325 | | | | | $ | 10,391 | | |
|
| | |
Six months ended June 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Balance at
December 31, 2017 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
June 30, 2018 |
| |||||||||||||||
Commercial
|
| | | $ | 4,298 | | | | | $ | (574) | | | | | $ | 12 | | | | | $ | (170) | | | | | $ | 3,566 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 3,666 | | | | | | — | | | | | | 26 | | | | | | (6) | | | | | | 3,686 | | |
Real estate – residential mortgage
|
| | | | 1,102 | | | | | | (217) | | | | | | 77 | | | | | | 291 | | | | | | 1,253 | | |
Consumer
|
| | | | 128 | | | | | | (152) | | | | | | 35 | | | | | | 114 | | | | | | 125 | | |
Allocation for general risk
|
| | | | 1,020 | | | | | | — | | | | | | — | | | | | | (129) | | | | | | 891 | | |
Total
|
| | | $ | 10,214 | | | | | $ | (943) | | | | | $ | 150 | | | | | $ | 100 | | | | | $ | 9,521 | | |
|
| | |
Six months ended June 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Balance at
December 31, 2016 |
| |
Charge-
Offs |
| |
Recoveries
|
| |
Provision
(Credit) |
| |
Balance at
June 30, 2017 |
| |||||||||||||||
Commercial
|
| | | $ | 4,041 | | | | | $ | — | | | | | $ | 13 | | | | | $ | (230) | | | | | $ | 3,824 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 3,584 | | | | | | (14) | | | | | | 24 | | | | | | 894 | | | | | | 4,488 | | |
Real estate – residential mortgage
|
| | | | 1,169 | | | | | | (154) | | | | | | 75 | | | | | | 60 | | | | | | 1,150 | | |
Consumer
|
| | | | 151 | | | | | | (96) | | | | | | 61 | | | | | | 23 | | | | | | 139 | | |
Allocation for general risk
|
| | | | 987 | | | | | | — | | | | | | — | | | | | | (197) | | | | | | 790 | | |
Total
|
| | | $ | 9,932 | | | | | $ | (264) | | | | | $ | 173 | | | | | $ | 550 | | | | | $ | 10,391 | | |
|
| | |
At June 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial Loans
Secured by Non-Owner Occupied Real Estate |
| |
Real Estate-
Residential Mortgage |
| |
Consumer
|
| |
Allocation for
General Risk |
| |
Total
|
| ||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 12 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 12 | | |
Collectively evaluated for impairment
|
| | | | 259,535 | | | | | | 370,842 | | | | | | 243,467 | | | | | | 17,651 | | | | | | | | | | | | 891,495 | | |
Total loans
|
| | | $ | 259,535 | | | | | $ | 370,854 | | | | | $ | 243,467 | | | | | $ | 17,651 | | | | | | | | | | | $ | 891,507 | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific reserve allocation
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General reserve allocation
|
| | | | 3,566 | | | | | | 3,686 | | | | | | 1,253 | | | | | | 125 | | | | | | 891 | | | | | | 9,521 | | |
Total allowance for loan losses
|
| | | $ | 3,566 | | | | | $ | 3,686 | | | | | $ | 1,253 | | | | | $ | 125 | | | | | $ | 891 | | | | | $ | 9,521 | | |
|
| | |
At December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial Loans
Secured by Non-Owner Occupied Real Estate |
| |
Real Estate-
Residential Mortgage |
| |
Consumer
|
| |
Allocation for
General Risk |
| |
Total
|
| ||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 1,213 | | | | | $ | 547 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,760 | | |
Collectively evaluated for impairment
|
| | | | 247,914 | | | | | | 373,298 | | | | | | 247,278 | | | | | | 19,383 | | | | | | | | | | | | 887,873 | | |
Total loans
|
| | | $ | 249,127 | | | | | $ | 373,845 | | | | | $ | 247,278 | | | | | $ | 19,383 | | | | | | | | | | | $ | 889,633 | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific reserve allocation
|
| | | $ | 909 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 909 | | |
General reserve allocation
|
| | | | 3,389 | | | | | | 3,666 | | | | | | 1,102 | | | | | | 128 | | | | | | 1,020 | | | | | | 9,305 | | |
Total allowance for loan losses
|
| | | $ | 4,298 | | | | | $ | 3,666 | | | | | $ | 1,102 | | | | | $ | 128 | | | | | $ | 1,020 | | | | | $ | 10,214 | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Impaired Loans with
Specific Allowance |
| |
Impaired
Loans with no Specific Allowance |
| |
Total Impaired Loans
|
| |||||||||||||||||||||
| | |
Recorded
Investment |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | — | | | | | | — | | | | | | 12 | | | | | | 12 | | | | | | 34 | | |
Total impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 12 | | | | | $ | 12 | | | | | $ | 34 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Impaired Loans with
Specific Allowance |
| |
Impaired
Loans with no Specific Allowance |
| |
Total Impaired Loans
|
| |||||||||||||||||||||
| | |
Recorded
Investment |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |||||||||||||||
Commercial
|
| | | $ | 1,202 | | | | | $ | 909 | | | | | $ | 11 | | | | | $ | 1,213 | | | | | $ | 1,215 | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | — | | | | | | — | | | | | | 547 | | | | | | 547 | | | | | | 600 | | |
Total impaired loans
|
| | | $ | 1,202 | | | | | $ | 909 | | | | | $ | 558 | | | | | $ | 1,760 | | | | | $ | 1,815 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Average loan balance: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 457 | | | | | $ | 815 | | | | | $ | 709 | | | | | $ | 708 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 13 | | | | | | 170 | | | | | | 191 | | | | | | 173 | | |
Average investment in impaired loans
|
| | | $ | 470 | | | | | $ | 985 | | | | | $ | 900 | | | | | $ | 881 | | |
Interest income recognized: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest income recognized on a cash basis on impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 166,074 | | | | | $ | — | | | | | $ | 2,291 | | | | | $ | — | | | | | $ | 168,365 | | |
Commercial loans secured by owner occupied real
estate |
| | | | 88,419 | | | | | | 1,605 | | | | | | 1,146 | | | | | | — | | | | | | 91,170 | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | 358,905 | | | | | | 11,659 | | | | | | 278 | | | | | | 12 | | | | | | 370,854 | | |
Total
|
| | | $ | 613,398 | | | | | $ | 13,264 | | | | | $ | 3,715 | | | | | $ | 12 | | | | | $ | 630,389 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 156,448 | | | | | $ | 500 | | | | | $ | 2,000 | | | | | $ | 244 | | | | | $ | 159,192 | | |
Commercial loans secured by owner occupied real
estate |
| | | | 87,215 | | | | | | 1,675 | | | | | | 759 | | | | | | 286 | | | | | | 89,935 | | |
Commercial loans secured by non-owner occupied
real estate |
| | | | 362,805 | | | | | | 10,153 | | | | | | 874 | | | | | | 13 | | | | | | 373,845 | | |
Total
|
| | | $ | 606,468 | | | | | $ | 12,328 | | | | | $ | 3,633 | | | | | $ | 543 | | | | | $ | 622,972 | | |
|
| | |
June 30, 2018
|
| |||||||||
| | |
Performing
|
| |
Non-Performing
|
| ||||||
Real estate – residential mortgage
|
| | | $ | 242,479 | | | | | $ | 988 | | |
Consumer
|
| | | | 17,651 | | | | | | — | | |
Total
|
| | | $ | 260,130 | | | | | $ | 988 | | |
|
| | |
December 31, 2017
|
| |||||||||
| | |
Performing
|
| |
Non-Performing
|
| ||||||
Real estate – residential mortgage
|
| | | $ | 246,021 | | | | | $ | 1,257 | | |
Consumer
|
| | | | 19,383 | | | | | | — | | |
Total
|
| | | $ | 265,404 | | | | | $ | 1,257 | | |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
Past Due |
| |
Total
Past Due |
| |
Total
Loans |
| |
90 Days
Past Due and Still Accruing |
| |||||||||||||||||||||
Commercial and industrial
|
| | | $ | 168,365 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 168,365 | | | | | $ | — | | |
Commercial loans secured by owner occupied real estate
|
| | | | 91,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,170 | | | | | | — | | |
Commercial loans secured by non – owner occupied real estate
|
| | | | 370,773 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | 81 | | | | | | 370,854 | | | | | | — | | |
Real estate-residential mortgage
|
| | | | 239,471 | | | | | | 2,773 | | | | | | 371 | | | | | | 852 | | | | | | 3,996 | | | | | | 243,467 | | | | | | — | | |
Consumer
|
| | | | 17,600 | | | | | | 38 | | | | | | 13 | | | | | | — | | | | | | 51 | | | | | | 17,651 | | | | | | — | | |
Total
|
| | | $ | 887,379 | | | | | $ | 2,892 | | | | | $ | 384 | | | | | $ | 852 | | | | | $ | 4,128 | | | | | $ | 891,507 | | | | | $ | — | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
Past Due |
| |
Total
Past Due |
| |
Total
Loans |
| |
90 Days
Past Due and Still Accruing |
| |||||||||||||||||||||
Commercial and industrial
|
| | | $ | 159,181 | | | | | $ | — | | | | | $ | — | | | | | $ | 11 | | | | | $ | 11 | | | | | $ | 159,192 | | | | | $ | — | | |
Commercial loans secured by owner occupied real estate
|
| | | | 89,649 | | | | | | — | | | | | | — | | | | | | 286 | | | | | | 286 | | | | | | 89,935 | | | | | | — | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 368,073 | | | | | | 5,238 | | | | | | 534 | | | | | | — | | | | | | 5,772 | | | | | | 373,845 | | | | | | — | | |
Real estate – residential mortgage
|
| | | | 243,393 | | | | | | 2,373 | | | | | | 671 | | | | | | 841 | | | | | | 3,885 | | | | | | 247,278 | | | | | | — | | |
Consumer
|
| | | | 19,262 | | | | | | 76 | | | | | | 45 | | | | | | — | | | | | | 121 | | | | | | 19,383 | | | | | | — | | |
Total
|
| | | $ | 879,558 | | | | | $ | 7,687 | | | | | $ | 1,250 | | | | | $ | 1,138 | | | | | $ | 10,075 | | | | | $ | 889,633 | | | | | $ | — | | |
|
| | |
June 30,
2018 |
| |
December 31,
2017 |
| ||||||
Non-accrual loans | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | — | | | | | $ | 353 | | |
Commercial loans secured by owner occupied real estate
|
| | | | — | | | | | | 859 | | |
Commercial loans secured by non-owner occupied real estate
|
| | | | 12 | | | | | | 547 | | |
Real estate – residential mortgage
|
| | | | 988 | | | | | | 1,257 | | |
Total
|
| | | | 1,000 | | | | | | 3,016 | | |
Other real estate owned | | | | | | | | | | | | | |
Commercial loans secured by owner occupied real estate
|
| | | | 157 | | | | | | — | | |
Real estate – residential mortgage
|
| | | | 3 | | | | | | 18 | | |
Total
|
| | | | 160 | | | | | | 18 | | |
TDR’s not in non-accrual
|
| | | | — | | | | | | — | | |
Total non-performing assets including TDR
|
| | | $ | 1,160 | | | | | $ | 3,034 | | |
Total non-performing assets as a percent of loans, net of unearned income, and other real estate owned
|
| | | | 0.13% | | | | | | 0.34% | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Interest income due in accordance with original terms
|
| | | $ | 22 | | | | | $ | 17 | | | | | $ | 49 | | | | | $ | 33 | | |
Interest income recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net reduction in interest income
|
| | | $ | 22 | | | | | $ | 17 | | | | | $ | 49 | | | | | $ | 33 | | |
|
Loans in non-accrual status
|
| |
# of Loans
|
| |
Current Balance
|
| |
Concession Granted
|
| ||||||
Commercial loan
|
| | | | 2 | | | | | $ | 678 | | | | Extension of maturity date with interest only period |
|
| | |
At June 30, 2018
|
| ||||||||||||
Type
|
| |
Maturing
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
Open Repo Plus
|
| |
Overnight
|
| | | $ | 82,932 | | | | | | 2.10% | | |
Advances
|
| |
2018
|
| | | | 6,000 | | | | | | 1.54 | | |
| | |
2019
|
| | | | 12,500 | | | | | | 1.51 | | |
| | |
2020
|
| | | | 16,729 | | | | | | 1.74 | | |
| | |
2021
|
| | | | 6,000 | | | | | | 1.90 | | |
| | |
2022
|
| | | | 2,740 | | | | | | 2.77 | | |
Total advances
|
| | | | | | | 43,969 | | | | | | 1.73 | | |
Total FHLB borrowings
|
| | | | | | $ | 126,901 | | | | | | 1.97% | | |
|
| | |
At December 31, 2017
|
| ||||||||||||
Type
|
| |
Maturing
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
Open Repo Plus
|
| |
Overnight
|
| | | $ | 49,084 | | | | | | 1.54% | | |
Advances
|
| |
2018
|
| | | | 12,000 | | | | | | 1.48 | | |
| | |
2019
|
| | | | 12,500 | | | | | | 1.51 | | |
| | |
2020
|
| | | | 16,729 | | | | | | 1.74 | | |
| | |
2021
|
| | | | 5,000 | | | | | | 1.75 | | |
Total advances
|
| | | | | | | 46,229 | | | | | | 1.61 | | |
Total FHLB borrowings
|
| | | | | | $ | 95,313 | | | | | | 1.57% | | |
|
| | |
Three months ended
June 30, 2018 |
| |
Three months ended
June 30, 2017 |
| ||||||||||||||||||||||||||||||
| | |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| ||||||||||||||||||
Beginning balance
|
| | | $ | (1,526) | | | | | $ | (11,798) | | | | | $ | (13,324) | | | | | $ | (127) | | | | | $ | (11,356) | | | | | $ | (11,483) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | (651) | | | | | | 308 | | | | | | (343) | | | | | | 178 | | | | | | 262 | | | | | | 440 | | |
Amounts reclassified from
accumulated other comprehensive loss |
| | | | — | | | | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | (21) | | |
Net current period other comprehensive income (loss)
|
| | | | (651) | | | | | | 308 | | | | | | (343) | | | | | | 157 | | | | | | 262 | | | | | | 419 | | |
Ending balance
|
| | | $ | (2,177) | | | | | $ | (11,490) | | | | | $ | (13,667) | | | | | $ | 30 | | | | | $ | (11,094) | | | | | $ | (11,064) | | |
|
| | |
Six months ended
June 30, 2018 |
| |
Six months ended
June 30, 2017 |
| ||||||||||||||||||||||||||||||
| | |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| |
Net
Unrealized Gains and (Losses) on Investment Securities AFS(1) |
| |
Defined
Benefit Pension Items(1) |
| |
Total(1)
|
| ||||||||||||||||||
Beginning balance
|
| | | $ | (327) | | | | | $ | (12,623) | | | | | $ | (12,950) | | | | | $ | (171) | | | | | $ | (11,406) | | | | | $ | (11,577) | | |
Other comprehensive income (loss) before reclassifications
|
| | | | (1,967) | | | | | | 616 | | | | | | (1,351) | | | | | | 240 | | | | | | 522 | | | | | | 762 | | |
Amounts reclassified from
accumulated other comprehensive loss |
| | | | 117 | | | | | | 517 | | | | | | 634 | | | | | | (39) | | | | | | (210) | | | | | | (249) | | |
Net current period other comprehensive income (loss)
|
| | | | (1,850) | | | | | | 1,133 | | | | | | (717) | | | | | | 201 | | | | | | 312 | | | | | | 513 | | |
Ending balance
|
| | | $ | (2,177) | | | | | $ | (11,490) | | | | | $ | (13,667) | | | | | $ | 30 | | | | | $ | (11,094) | | | | | $ | (11,064) | | |
|
| | |
Amount reclassified from accumulated
other comprehensive loss(1) |
| | |||||||||||
Details about accumulated other comprehensive
loss components |
| |
For the
three months ended June 30, 2018 |
| |
For the
three months ended June 30, 2017 |
| |
Affected line item in the
consolidated statement of operations |
| ||||||
Realized gains on sale of securities
|
| | | $ | — | | | | | $ | (32) | | | | Net realized gains on investment securities |
|
| | | | | — | | | | | | 11 | | | | Provision for income tax expense | |
| | | | $ | — | | | | | $ | (21) | | | | Net of tax | |
Total reclassifications for the period
|
| | | $ | — | | | | | $ | (21) | | | | Net income | |
|
| | |
Amount reclassified from accumulated
other comprehensive loss(1) |
| | |||||||||||
Details about accumulated other comprehensive
loss components |
| |
For the
six months ended June 30, 2018 |
| |
For the
six months ended June 30, 2017 |
| |
Affected line item in the
consolidated statement of operations |
| ||||||
Realized (gains) losses on sale of securities
|
| | | $ | 148 | | | | | $ | (59) | | | | Net realized (gains) losses on investment securities |
|
| | | | | (31) | | | | | | 20 | | | | Provision for income tax expense | |
| | | | $ | 117 | | | | | $ | (39) | | | | Net of tax | |
Amortization of estimated defined benefit
|
| | | | | | | | | | | | | | | |
pension plan loss
|
| | | $ | 654 | | | | | $ | (318) | | | | Other expense | |
| | | | | (137) | | | | | | 108 | | | | Provision for income taxes | |
| | | | $ | 517 | | | | | $ | (210) | | | | Net of tax | |
Total reclassifications for the period
|
| | | $ | 634 | | | | | $ | (249) | | | | Net income | |
|
| | |
At June 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
COMPANY
|
| |
BANK
|
| |
MINIMUM
REQUIRED FOR CAPITAL ADEQUACY PURPOSES |
| |
TO BE WELL
CAPITALIZED UNDER PROMPT CORRECTIVE ACTION REGULATIONS* |
| ||||||||||||||||||||||||
| | |
AMOUNT
|
| |
RATIO
|
| |
AMOUNT
|
| |
RATIO
|
| |
RATIO
|
| |
RATIO
|
| ||||||||||||||||||
Total Capital (To Risk Weighted
Assets) |
| | | $ | 128,381 | | | | | | 13.01% | | | | | $ | 113,876 | | | | | | 11.59% | | | | | | 8.00% | | | | | | 10.00% | | |
Tier 1 Common Equity (To Risk
Weighted Assets) |
| | | | 98,606 | | | | | | 9.99 | | | | | | 103,441 | | | | | | 10.53 | | | | | | 4.50 | | | | | | 6.50 | | |
Tier 1 Capital (To Risk Weighted
Assets) |
| | | | 110,470 | | | | | | 11.20 | | | | | | 103,441 | | | | | | 10.53 | | | | | | 6.00 | | | | | | 8.00 | | |
Tier 1 Capital (To Average Assets)
|
| | | | 110,470 | | | | | | 9.61 | | | | | | 103,441 | | | | | | 9.12 | | | | | | 4.00 | | | | | | 5.00 | | |
| | |
At December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
COMPANY
|
| |
BANK
|
| |
MINIMUM
REQUIRED FOR CAPITAL ADEQUACY PURPOSES |
| |
TO BE WELL
CAPITALIZED UNDER PROMPT CORRECTIVE ACTION REGULATIONS* |
| ||||||||||||||||||||||||
| | |
AMOUNT
|
| |
RATIO
|
| |
AMOUNT
|
| |
RATIO
|
| |
RATIO
|
| |
RATIO
|
| ||||||||||||||||||
Total Capital (To Risk Weighted
Assets) |
| | | $ | 126,276 | | | | | | 13.21% | | | | | $ | 110,681 | | | | | | 11.64% | | | | | | 8.00% | | | | | | 10.00% | | |
Tier 1 Common Equity (To Risk
Weighted Assets) |
| | | | 95,882 | | | | | | 10.03 | | | | | | 99,552 | | | | | | 10.47 | | | | | | 4.50 | | | | | | 6.50 | | |
Tier 1 Capital (To Risk Weighted
Assets) |
| | | | 107,682 | | | | | | 11.26 | | | | | | 99,552 | | | | | | 10.47 | | | | | | 6.00 | | | | | | 8.00 | | |
Tier 1 Capital (To Average Assets)
|
| | | | 107,682 | | | | | | 9.32 | | | | | | 99,552 | | | | | | 8.75 | | | | | | 4.00 | | | | | | 5.00 | | |
| | |
At June 30, 2018
|
| ||||||||||||||||||||||||
| | |
HEDGE
TYPE |
| |
AGGREGATE
NOTIONAL AMOUNT |
| |
WEIGHTED
AVERAGE RATE RECEIVED/(PAID) |
| |
REPRICING
FREQUENCY |
| |
INCREASE
(DECREASE) IN INTEREST EXPENSE |
| | |||||||||||
SWAP ASSETS
|
| |
FAIR VALUE
|
| | | $ | 16,680,569 | | | | | | 4.04% | | | | MONTHLY | | | | $ | (33,446) | | | | ||
SWAP LIABILITIES
|
| |
FAIR VALUE
|
| | | | (16,680,569) | | | | | | (4.04) | | | | MONTHLY | | | | | 33,446 | | | | ||
NET EXPOSURE
|
| | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
|
| | |
At June 30, 2017
|
| ||||||||||||||||||||||||
| | |
HEDGE
TYPE |
| |
AGGREGATE
NOTIONAL AMOUNT |
| |
WEIGHTED
AVERAGE RATE RECEIVED/(PAID) |
| |
REPRICING
FREQUENCY |
| |
INCREASE
(DECREASE) IN INTEREST EXPENSE |
| | |||||||||||
SWAP ASSETS
|
| |
FAIR VALUE
|
| | | $ | 10,998,027 | | | | | | 3.22% | | | | MONTHLY | | | | $ | (42,160) | | | | ||
SWAP LIABILITIES
|
| |
FAIR VALUE
|
| | | | (10,998,027) | | | | | | (3.22) | | | | MONTHLY | | | | | 42,160 | | | | ||
NET EXPOSURE
|
| | | | | | | — | | | | | | — | | | | | | | | | — | | | | ||
|
| | |
Three months ended
June 30, 2018 |
| |
Six months ended
June 30, 2018 |
| ||||||||||||||||||
| | |
Total
revenue |
| |
Net
income (loss) |
| |
Total
revenue |
| |
Net
income (loss) |
| ||||||||||||
Retail banking
|
| | | $ | 6,220 | | | | | $ | 754 | | | | | $ | 12,358 | | | | | $ | 1,460 | | |
Commercial banking
|
| | | | 4,512 | | | | | | 1,640 | | | | | | 8,967 | | | | | | 3,200 | | |
Wealth management
|
| | | | 2,466 | | | | | | 432 | | | | | | 4,909 | | | | | | 940 | | |
Investment/Parent
|
| | | | (659) | | | | | | (1,082) | | | | | | (1,312) | | | | | | (2,089) | | |
Total
|
| | | $ | 12,539 | | | | | $ | 1,744 | | | | | $ | 24,922 | | | | | $ | 3,511 | | |
|
| | |
Three months ended
June 30, 2017 |
| |
Six months ended
June 30, 2017 |
| ||||||||||||||||||
| | |
Total
revenue |
| |
Net
income (loss) |
| |
Total
revenue |
| |
Net
income (loss) |
| ||||||||||||
Retail banking
|
| | | $ | 6,452 | | | | | $ | 748 | | | | | $ | 12,695 | | | | | $ | 1,365 | | |
Commercial banking
|
| | | | 4,822 | | | | | | 1,411 | | | | | | 9,547 | | | | | | 2,883 | | |
Wealth management
|
| | | | 2,255 | | | | | | 289 | | | | | | 4,581 | | | | | | 656 | | |
Investment/Parent
|
| | | | (875) | | | | | | (1,059) | | | | | | (1,886) | | | | | | (2,167) | | |
Total
|
| | | $ | 12,654 | | | | | $ | 1,389 | | | | | $ | 24,937 | | | | | $ | 2,737 | | |
|
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Components of net periodic benefit cost | | | | | | | | | | | | | | | | | | | | | | | | | |
Service cost
|
| | | $ | 409 | | | | | $ | 390 | | | | | $ | 818 | | | | | $ | 780 | | |
Interest cost
|
| | | | 303 | | | | | | 326 | | | | | | 606 | | | | | | 652 | | |
Expected return on plan assets
|
| | | | (711) | | | | | | (631) | | | | | | (1,422) | | | | | | (1,262) | | |
Recognized net actuarial loss
|
| | | | 386 | | | | | | 367 | | | | | | 772 | | | | | | 734 | | |
Net periodic pension cost
|
| | | $ | 387 | | | | | $ | 452 | | | | | $ | 774 | | | | | $ | 904 | | |
|
| | |
Fair Value Measurements at June 30, 2018
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
US Agency securities
|
| | | $ | 6,530 | | | | | $ | — | | | | | $ | 6,530 | | | | | $ | — | | |
US Agency mortgage-backed securities
|
| | | | 82,637 | | | | | | — | | | | | | 82,637 | | | | | | — | | |
Municipal securities
|
| | | | 10,392 | | | | | | — | | | | | | 10,392 | | | | | | — | | |
Corporate bonds
|
| | | | 36,296 | | | | | | — | | | | | | 36,296 | | | | | | — | | |
Fair value swap asset
|
| | | | 657 | | | | | | — | | | | | | 657 | | | | | | — | | |
Fair value swap liability
|
| | | | (657) | | | | | | — | | | | | | (657) | | | | | | — | | |
| | |
Fair Value Measurements at December 31, 2017
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
US Agency securities
|
| | | $ | 6,572 | | | | | $ | — | | | | | $ | 6,572 | | | | | $ | — | | |
US Agency mortgage-backed securities
|
| | | | 79,746 | | | | | | — | | | | | | 79,746 | | | | | | — | | |
Municipal securities
|
| | | | 7,036 | | | | | | — | | | | | | 7,036 | | | | | | — | | |
Corporate bonds
|
| | | | 35,784 | | | | | | — | | | | | | 35,784 | | | | | | — | | |
Fair value swap asset
|
| | | | 92 | | | | | | — | | | | | | 92 | | | | | | — | | |
Fair value swap liability
|
| | | | (92) | | | | | | — | | | | | | (92) | | | | | | — | | |
| | |
Fair Value Measurements at June 30, 2018
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
Impaired loans
|
| | | $ | 12 | | | | | $ | — | | | | | $ | — | | | | | $ | 12 | | |
Other real estate owned
|
| | | | 160 | | | | | | — | | | | | | — | | | | | | 160 | | |
| | |
Fair Value Measurements at December 31, 2017
|
| |||||||||||||||||||||
| | |
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||
Impaired loans
|
| | | $ | 851 | | | | | $ | — | | | | | $ | — | | | | | $ | 851 | | |
Other real estate owned
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | 18 | | |
| | |
Quantitative Information About Level 3 Fair Value Measurements
|
| ||||||||||||
June 30, 2018
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Wgtd Avg) |
| |||
Impaired loans
|
| | | $ | 12 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2)
|
| |
0% (0%)
|
|
Other real estate owned
|
| | | | 160 | | | |
Appraisal of collateral (1),(3)
|
| |
Appraisal adjustments(2) Liquidation expenses
|
| |
0% to 25% (4%)
0% to 186% (34%) |
|
| | |
Quantitative Information About Level 3 Fair Value Measurements
|
| ||||||||||||
December 31, 2017
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Wgtd Avg) |
| |||
Impaired loans
|
| | | $ | 851 | | | |
Appraisal of collateral(1),(3)
|
| |
Appraisal adjustments(2)
|
| |
21% to 75% (54%)
|
|
Other real estate owned
|
| | | | 18 | | | |
Appraisal of collateral (1),(3)
|
| |
Appraisal adjustments(2) Liquidation expenses
|
| |
16% to 64% (29%)
2% to 206% (79%) |
|
| | |
June 30, 2018
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||
FINANCIAL ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 35,021 | | | | | $ | 35,021 | | | | | $ | 35,021 | | | | | $ | — | | | | | $ | — | | |
Investment securities – HTM
|
| | | | 38,916 | | | | | | 38,106 | | | | | | — | | | | | | 35,142 | | | | | | 2,964 | | |
Regulatory stock
|
| | | | 8,072 | | | | | | 8,072 | | | | | | 8,072 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 3,655 | | | | | | 3,734 | | | | | | 3,734 | | | | | | — | | | | | | — | | |
Loans, net of allowance for loan loss and unearned income
|
| | | | 881,986 | | | | | | 866,446 | | | | | | — | | | | | | — | | | | | | 866,446 | | |
Accrued interest income receivable
|
| | | | 3,464 | | | | | | 3,464 | | | | | | 3,464 | | | | | | — | | | | | | — | | |
Bank owned life insurance
|
| | | | 38,125 | | | | | | 38,125 | | | | | | 38,125 | | | | | | — | | | | | | — | | |
FINANCIAL LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits with no stated maturities
|
| | | $ | 663,357 | | | | | $ | 663,357 | | | | | $ | 663,357 | | | | | $ | — | | | | | $ | — | | |
Deposits with stated maturities
|
| | | | 264,819 | | | | | | 264,016 | | | | | | — | | | | | | — | | | | | | 264,016 | | |
Short-term borrowings
|
| | | | 82,932 | | | | | | 82,932 | | | | | | 82,932 | | | | | | — | | | | | | — | | |
All other borrowings
|
| | | | 64,376 | | | | | | 66,918 | | | | | | — | | | | | | — | | | | | | 66,918 | | |
Accrued interest payable
|
| | | | 1,681 | | | | | | 1,681 | | | | | | 1,681 | | | | | | — | | | | | | — | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||
FINANCIAL ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 34,188 | | | | | $ | 34,188 | | | | | $ | 34,188 | | | | | $ | — | | | | | $ | — | | |
Investment securities – HTM
|
| | | | 38,752 | | | | | | 38,811 | | | | | | — | | | | | | 35,859 | | | | | | 2,952 | | |
Regulatory stock
|
| | | | 6,800 | | | | | | 6,800 | | | | | | 6,800 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 3,125 | | | | | | 3,173 | | | | | | 3,173 | | | | | | — | | | | | | — | | |
Loans, net of allowance for loan loss and unearned income
|
| | | | 879,419 | | | | | | 873,784 | | | | | | — | | | | | | — | | | | | | 873,784 | | |
Accrued interest income receivable
|
| | | | 3,603 | | | | | | 3,603 | | | | | | 3,603 | | | | | | — | | | | | | — | | |
Bank owned life insurance
|
| | | | 37,860 | | | | | | 37,860 | | | | | | 37,860 | | | | | | — | | | | | | — | | |
FINANCIAL LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits with no stated maturities
|
| | | $ | 688,648 | | | | | $ | 688,648 | | | | | $ | 688,648 | | | | | $ | — | | | | | $ | — | | |
Deposits with stated maturities
|
| | | | 259,297 | | | | | | 260,153 | | | | | | — | | | | | | — | | | | | | 260,153 | | |
Short-term borrowings
|
| | | | 49,084 | | | | | | 49,084 | | | | | | 49,084 | | | | | | — | | | | | | — | | |
All other borrowings
|
| | | | 66,617 | | | | | | 69,684 | | | | | | — | | | | | | — | | | | | | 69,684 | | |
Accrued interest payable
|
| | | | 1,754 | | | | | | 1,754 | | | | | | 1,754 | | | | | | — | | | | | | — | | |
| | |
Three months
ended June 30, 2018 |
| |
Three months
ended June 30, 2017 |
| ||||||
Net income
|
| | | $ | 1,744 | | | | | $ | 1,389 | | |
Diluted earnings per share
|
| | | | 0.10 | | | | | | 0.07 | | |
Return on average assets (annualized)
|
| | | | 0.60% | | | | | | 0.48% | | |
Return on average equity (annualized)
|
| | | | 7.30% | | | | | | 5.81% | | |
| | |
Three months ended
June 30, 2018 |
| |
Three months ended
June 30, 2017 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest income
|
| | | $ | 11,603 | | | | | $ | 11,051 | | | | | $ | 552 | | | | | | 5.0% | | |
Interest expense
|
| | | | 2,745 | | | | | | 2,152 | | | | | | 593 | | | | | | 27.6 | | |
Net interest income
|
| | | $ | 8,858 | | | | | $ | 8,899 | | | | | $ | (41) | | | | | | (0.5) | | |
Net interest margin
|
| | | | 3.28% | | | | | | 3.27% | | | | | | 0.01 | | | | | | N/M | | |
| | |
2018
|
| |
2017
|
|||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
|||||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and loans held for sale, net of unearned income
|
| | | $ | 882,675 | | | | | $ | 10,130 | | | | | | 4.56% | | | | | $ | 900,156 | | | | | $ | 9,788 | | | | | | 4.32% |
Interest bearing deposits
|
| | | | 1,025 | | | | | | 5 | | | | | | 1.77 | | | | | | 1,030 | | | | | | 3 | | | | | | 1.03 |
Short-term investment in money market funds
|
| | | | 6,645 | | | | | | 47 | | | | | | 2.77 | | | | | | 7,285 | | | | | | 27 | | | | | | 1.46 |
Investment securities – AFS
|
| | | | 143,357 | | | | | | 1,101 | | | | | | 3.07 | | | | | | 135,168 | | | | | | 945 | | | | | | 2.80 |
Investment securities – HTM
|
| | | | 39,264 | | | | | | 325 | | | | | | 3.31 | | | | | | 37,740 | | | | | | 298 | | | | | | 3.16 |
Total investment securities
|
| | | | 182,621 | | | | | | 1,426 | | | | | | 3.12 | | | | | | 172,908 | | | | | | 1,243 | | | | | | 2.87 |
Total interest earning assets/interest income
|
| | | | 1,072,966 | | | | | | 11,608 | | | | | | 4.31 | | | | | | 1,081,379 | | | | | | 11,061 | | | | | | 4.07 |
Non-interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 21,857 | | | | | | | | | | | | | | | | | | 22,231 | | | | | | | | | | | | |
Premises and equipment
|
| | | | 12,345 | | | | | | | | | | | | | | | | | | 12,013 | | | | | | | | | | | | |
Other assets
|
| | | | 62,406 | | | | | | | | | | | | | | | | | | 67,628 | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | (10,035) | | | | | | | | | | | | | | | | | | (10,281) | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 1,159,539 | | | | | | | | | | | | | | | | | $ | 1,172,970 | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing demand
|
| | | $ | 129,026 | | | | | $ | 261 | | | | | | 0.81% | | | | | $ | 130,744 | | | | | $ | 148 | | | | | | 0.45% |
Savings
|
| | | | 99,268 | | | | | | 41 | | | | | | 0.17 | | | | | | 98,119 | | | | | | 41 | | | | | | 0.17 |
Money markets
|
| | | | 248,983 | | | | | | 601 | | | | | | 0.97 | | | | | | 274,116 | | | | | | 333 | | | | | | 0.48 |
Time deposits
|
| | | | 295,164 | | | | | | 1,070 | | | | | | 1.45 | | | | | | 290,910 | | | | | | 982 | | | | | | 1.34 |
Total interest bearing deposits
|
| | | | 772,441 | | | | | | 1,973 | | | | | | 1.02 | | | | | | 793,889 | | | | | | 1,504 | | | | | | 0.76 |
Short-term borrowings
|
| | | | 33,731 | | | | | | 170 | | | | | | 1.99 | | | | | | 24,127 | | | | | | 67 | | | | | | 1.10 |
Advances from Federal Home Loan Bank
|
| | | | 44,998 | | | | | | 192 | | | | | | 1.71 | | | | | | 45,824 | | | | | | 171 | | | | | | 1.49 |
Guaranteed junior subordinated deferrable interest
debentures |
| | | | 13,085 | | | | | | 280 | | | | | | 8.57 | | | | | | 13,085 | | | | | | 280 | | | | | | 8.57 |
Subordinated debt
|
| | | | 7,650 | | | | | | 130 | | | | | | 6.80 | | | | | | 7,650 | | | | | | 130 | | | | | | 6.80 |
Total interest bearing liabilities/interest expense
|
| | | | 871,905 | | | | | | 2,745 | | | | | | 1.26 | | | | | | 884,575 | | | | | | 2,152 | | | | | | 0.98 |
Non-interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 183,323 | | | | | | | | | | | | | | | | | | 180,885 | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,471 | | | | | | | | | | | | | | | | | | 11,646 | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 95,840 | | | | | | | | | | | | | | | | | | 95,864 | | | | | | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,159,539 | | | | | | | | | | | | | | | | | $ | 1,172,970 | | | | | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.05 | | | | | | | | | | | | | | | | | | 3.09 |
Net interest income/Net interest margin
|
| | | | | | | | | | 8,863 | | | | | | 3.28% | | | | | | | | | | | | 8,909 | | | | | | 3.27% |
Tax-equivalent adjustment
|
| | | | | | | | | | (5) | | | | | | | | | | | | | | | | | | (10) | | | | | | |
Net Interest Income
|
| | | | | | | | | $ | 8,858 | | | | | | | | | | | | | | | | | $ | 8,899 | | | | | | |
|
| | |
Six months ended
June 30, 2018 |
| |
Six months ended
June 30, 2017 |
| ||||||
Net income
|
| | | $ | 3,511 | | | | | $ | 2,737 | | |
Diluted earnings per share
|
| | | | 0.19 | | | | | | 0.15 | | |
Return on average assets (annualized)
|
| | | | 0.61% | | | | | | 0.47% | | |
Return on average equity (annualized)
|
| | | | 7.42% | | | | | | 5.77% | | |
| | |
Six months ended
June 30, 2018 |
| |
Six months ended
June 30, 2017 |
| |
$Change
|
| |
% Change
|
| ||||||||||||
Interest income
|
| | | $ | 22,820 | | | | | $ | 21,799 | | | | | $ | 1,021 | | | | | | 4.7% | | |
Interest expense
|
| | | | 5,214 | | | | | | 4,179 | | | | | | 1,035 | | | | | | 24.8 | | |
Net interest income
|
| | | $ | 17,606 | | | | | $ | 17,620 | | | | | $ | (14) | | | | | | (0.1) | | |
Net interest margin
|
| | | | 3.28% | | | | | | 3.27% | | | | | | 0.01 | | | | | | N/M | | |
| | |
2018
|
| |
2017
|
|||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
|||||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and loans held for sale, net of unearned income
|
| | | $ | 882,080 | | | | | $ | 19,954 | | | | | | 4.51% | | | | | $ | 895,032 | | | | | $ | 19,354 | | | | | | 4.31% |
Interest bearing deposits
|
| | | | 1,025 | | | | | | 9 | | | | | | 1.64 | | | | | | 1,030 | | | | | | 5 | | | | | | 0.91 |
Short-term investment in money market funds
|
| | | | 6,889 | | | | | | 90 | | | | | | 2.60 | | | | | | 7,613 | | | | | | 51 | | | | | | 1.32 |
Investment securities – AFS
|
| | | | 140,693 | | | | | | 2,130 | | | | | | 3.03 | | | | | | 134,655 | | | | | | 1,846 | | | | | | 2.74 |
Investment securities – HTM
|
| | | | 39,184 | | | | | | 648 | | | | | | 3.31 | | | | | | 35,930 | | | | | | 563 | | | | | | 3.13 |
Total investment securities
|
| | | | 179,877 | | | | | | 2,778 | | | | | | 3.09 | | | | | | 170,585 | | | | | | 2,409 | | | | | | 2.82 |
Total interest earning assets/interest income
|
| | | | 1,069,871 | | | | | | 22,831 | | | | | | 4.27 | | | | | | 1,074,260 | | | | | | 21,819 | | | | | | 4.06 |
Non-interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 21,858 | | | | | | | | | | | | | | | | | | 22,280 | | | | | | | | | | | | |
Premises and equipment
|
| | | | 12,484 | | | | | | | | | | | | | | | | | | 11,909 | | | | | | | | | | | | |
Other assets
|
| | | | 62,390 | | | | | | | | | | | | | | | | | | 67,710 | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | (10,143) | | | | | | | | | | | | | | | | | | (10,167) | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 1,156,460 | | | | | | | | | | | | | | | | | $ | 1,165,992 | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing demand
|
| | | $ | 131,202 | | | | | $ | 503 | | | | | | 0.77% | | | | | $ | 129,138 | | | | | $ | 270 | | | | | | 0.42% |
Savings
|
| | | | 98,286 | | | | | | 81 | | | | | | 0.17 | | | | | | 97,686 | | | | | | 81 | | | | | | 0.17 |
Money markets
|
| | | | 251,325 | | | | | | 1,023 | | | | | | 0.82 | | | | | | 276,464 | | | | | | 667 | | | | | | 0.49 |
Time deposits
|
| | | | 294,510 | | | | | | 2,147 | | | | | | 1.47 | | | | | | 289,869 | | | | | | 1,922 | | | | | | 1.34 |
Total interest bearing deposits
|
| | | | 775,323 | | | | | | 3,754 | | | | | | 0.98 | | | | | | 793,157 | | | | | | 2,940 | | | | | | 0.75 |
Short-term borrowings
|
| | | | 27,996 | | | | | | 262 | | | | | | 1.86 | | | | | | 16,495 | | | | | | 86 | | | | | | 1.04 |
Advances from Federal Home Loan Bank
|
| | | | 45,418 | | | | | | 378 | | | | | | 1.68 | | | | | | 45,679 | | | | | | 333 | | | | | | 1.47 |
Guaranteed junior subordinated deferrable interest
debentures |
| | | | 13,085 | | | | | | 560 | | | | | | 8.57 | | | | | | 13,085 | | | | | | 560 | | | | | | 8.57 |
Subordinated debt
|
| | | | 7,650 | | | | | | 260 | | | | | | 6.80 | | | | | | 7,650 | | | | | | 260 | | | | | | 6.80 |
Total interest bearing liabilities/interest expense
|
| | | | 869,472 | | | | | | 5,214 | | | | | | 1.21 | | | | | | 876,066 | | | | | | 4,179 | | | | | | 0.96 |
Non-interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 182,769 | | | | | | | | | | | | | | | | | | 182,209 | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,821 | | | | | | | | | | | | | | | | | | 12,130 | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 95,398 | | | | | | | | | | | | | | | | | | 95,587 | | | | | | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,156,460 | | | | | | | | | | | | | | | | | $ | 1,165,992 | | | | | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.06 | | | | | | | | | | | | | | | | | | 3.10 |
Net interest income/Net interest margin
|
| | | | | | | | | | 17,617 | | | | | | 3.28% | | | | | | | | | | | | 17,640 | | | | | | 3.27% |
Tax-equivalent adjustment
|
| | | | | | | | | | (11) | | | | | | | | | | | | | | | | | | (20) | | | | | | |
Net Interest Income
|
| | | | | | | | | $ | 17,606 | | | | | | | | | | | | | | | | | $ | 17,620 | | | | | | |
|
| | |
June 30,
2018 |
| |
December 31,
2017 |
| ||||||
Total shareholders’ equity
|
| | | $ | 96,883 | | | | | $ | 95,102 | | |
Less: Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Tangible equity
|
| | | | 84,939 | | | | | | 83,158 | | |
Total assets
|
| | | | 1,180,510 | | | | | | 1,167,655 | | |
Less: Goodwill
|
| | | | 11,944 | | | | | | 11,944 | | |
Tangible assets
|
| | | | 1,168,566 | | | | | | 1,155,711 | | |
Tangible common equity ratio
|
| | | | 7.27% | | | | | | 7.20% | | |
| | |
June 30,
2018 |
| |
December 31,
2017 |
| |
June 30,
2017 |
| |||||||||
Total accruing loan delinquency (past due 30 to 89 days)
|
| | | $ | 3,137 | | | | | $ | 8,178 | | | | | $ | 14,135 | | |
Total non-accrual loans
|
| | | | 1,000 | | | | | | 3,016 | | | | | | 1,684 | | |
Total non-performing assets including TDR*
|
| | | | 1,160 | | | | | | 3,034 | | | | | | 2,362 | | |
Accruing loan delinquency, as a percentage of total loans, net of unearned income
|
| | | | 0.35% | | | | | | 0.92% | | | | | | 1.58% | | |
Non-accrual loans, as a percentage of total loans, net of unearned income
|
| | | | 0.11 | | | | | | 0.34 | | | | | | 0.19 | | |
Non-performing assets, as a percentage of total loans, net of unearned income, and other real estate owned
|
| | | | 0.13 | | | | | | 0.34 | | | | | | 0.26 | | |
Non-performing assets as a percentage of total assets
|
| | | | 0.10 | | | | | | 0.26 | | | | | | 0.20 | | |
As a percent of average loans, net of unearned income: | | | | | | | | | | | | | | | | | | | |
Annualized net charge-offs
|
| | | | 0.18 | | | | | | 0.06 | | | | | | 0.02 | | |
Annualized provision for loan losses
|
| | | | 0.02 | | | | | | 0.09 | | | | | | 0.12 | | |
Total classified loans (loans rated substandard or doubtful)
|
| | | $ | 4,715 | | | | | $ | 5,433 | | | | | $ | 9,897 | | |
| | |
June 30,
2018 |
| |
December 31,
2017 |
| |
June 30,
2017 |
| |||||||||
Allowance for loan losses
|
| | | $ | 9,521 | | | | | $ | 10,214 | | | | | $ | 10,391 | | |
Allowance for loan losses as a percentage of each of the following: | | | | | | | | | | | | | | | | | | | |
total loans, net of unearned income
|
| | | | 1.07% | | | | | | 1.15% | | | | | | 1.16% | | |
total accruing delinquent loans (past due 30 to 89 days)
|
| | | | 303.51 | | | | | | 124.90 | | | | | | 73.51 | | |
total non-accrual loans
|
| | | | 951.15 | | | | | | 338.66 | | | | | | 617.04 | | |
total non-performing assets
|
| | | | 820.78 | | | | | | 336.65 | | | | | | 439.92 | | |
Interest Rate Scenario
|
| |
Variability of Net
Interest Income |
| |
Change in Market Value
of Portfolio Equity |
| ||||||
200bp increase
|
| | | | 1.2% | | | | | | 15.6% | | |
100bp increase
|
| | | | 0.9 | | | | | | 9.1 | | |
100bp decrease
|
| | | | (1.3) | | | | | | (12.5) | | |
| | | |
AmeriServ Financial, Inc. Registrant |
|
| Date: August 10, 2018 | | |
/s/ Jeffrey A. Stopko
Jeffrey A. Stopko
President and Chief Executive Officer |
|
| Date: August 10, 2018 | | |
/s/ Michael D. Lynch
Michael D. Lynch
Senior Vice President and Chief Financial Officer |
|