INDEPENDENT BANK CORPORATION
|
(Exact name of registrant as specified in its charter)
|
Michigan
|
38-2032782
|
|
(State or jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification Number)
|
4200 East Beltline, Grand Rapids, Michigan 49525
|
(Address of principal executive offices)
|
(616) 527-5820
|
(Registrant’s telephone number, including area code)
|
NONE
|
Former name, address and fiscal year, if changed since last report.
|
Common stock, no par value
|
21,336,090
|
|
Class
|
Outstanding at August 3, 2017
|
Number(s)
|
||
PART I -
|
Financial Information
|
|
Item 1.
|
3
|
|
4
|
||
5
|
||
6
|
||
7
|
||
8-56
|
||
Item 2.
|
57-80
|
|
Item 3.
|
81
|
|
Item 4.
|
81
|
|
PART II -
|
Other Information
|
|
Item 1A
|
82
|
|
Item 2.
|
82
|
|
Item 6.
|
83
|
• |
economic, market, operational, liquidity, credit, and interest rate risks associated with our business;
|
• |
economic conditions generally and in the financial services industry, particularly economic conditions within Michigan and the regional and local real estate markets in which our bank operates;
|
• |
the failure of assumptions underlying the establishment of, and provisions made to, our allowance for loan losses;
|
• |
increased competition in the financial services industry, either nationally or regionally;
|
• |
our ability to achieve loan and deposit growth;
|
• |
volatility and direction of market interest rates;
|
• |
the continued services of our management team; and
|
• |
implementation of new legislation, which may have significant effects on us and the financial services industry.
|
Part I - Item 1. |
June 30,
2017
|
December 31,
2016
|
|||||||
(unaudited)
|
||||||||
(In thousands, except share
amounts)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
35,513
|
$
|
35,238
|
||||
Interest bearing deposits
|
24,255
|
47,956
|
||||||
Cash and Cash Equivalents
|
59,768
|
83,194
|
||||||
Interest bearing deposits - time
|
5,339
|
5,591
|
||||||
Trading securities
|
286
|
410
|
||||||
Securities available for sale
|
583,725
|
610,616
|
||||||
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
15,543
|
15,543
|
||||||
Loans held for sale, carried at fair value
|
45,693
|
35,946
|
||||||
Payment plan receivables and other assets held for sale
|
-
|
33,360
|
||||||
Loans
|
||||||||
Commercial
|
828,778
|
804,017
|
||||||
Mortgage
|
674,499
|
538,615
|
||||||
Installment
|
308,400
|
265,616
|
||||||
Total Loans
|
1,811,677
|
1,608,248
|
||||||
Allowance for loan losses
|
(20,586
|
)
|
(20,234
|
)
|
||||
Net Loans
|
1,791,091
|
1,588,014
|
||||||
Other real estate and repossessed assets
|
2,368
|
5,004
|
||||||
Property and equipment, net
|
39,356
|
40,175
|
||||||
Bank-owned life insurance
|
54,003
|
54,033
|
||||||
Deferred tax assets, net
|
25,201
|
32,818
|
||||||
Capitalized mortgage loan servicing rights
|
14,515
|
13,671
|
||||||
Vehicle service contract counterparty receivables, net
|
2,091
|
2,271
|
||||||
Other intangibles
|
1,759
|
1,932
|
||||||
Accrued income and other assets
|
24,629
|
26,372
|
||||||
Total Assets
|
$
|
2,665,367
|
$
|
2,548,950
|
||||
Liabilities and Shareholders’ Equity
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$
|
720,713
|
$
|
717,472
|
||||
Savings and interest-bearing checking
|
1,035,469
|
1,015,724
|
||||||
Reciprocal
|
46,612
|
38,657
|
||||||
Time
|
410,136
|
453,866
|
||||||
Brokered time
|
33,289
|
-
|
||||||
Total Deposits
|
2,246,219
|
2,225,719
|
||||||
Other borrowings
|
85,524
|
9,433
|
||||||
Subordinated debentures
|
35,569
|
35,569
|
||||||
Other liabilities held for sale
|
-
|
718
|
||||||
Accrued expenses and other liabilities
|
35,602
|
28,531
|
||||||
Total Liabilities
|
2,402,914
|
2,299,970
|
||||||
Shareholders’ Equity
|
||||||||
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 21,334,740 shares at June 30, 2017 and 21,258,092 shares at December 31, 2016
|
324,231
|
323,745
|
||||||
Accumulated deficit
|
(57,966
|
)
|
(65,657
|
)
|
||||
Accumulated other comprehensive loss
|
(3,812
|
)
|
(9,108
|
)
|
||||
Total Shareholders’ Equity
|
262,453
|
248,980
|
||||||
Total Liabilities and Shareholders’ Equity
|
$
|
2,665,367
|
$
|
2,548,950
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Interest Income
|
||||||||||||||||
Interest and fees on loans
|
$
|
19,949
|
$
|
18,208
|
$
|
39,807
|
$
|
36,764
|
||||||||
Interest on securities
|
||||||||||||||||
Taxable
|
2,781
|
2,480
|
5,535
|
4,724
|
||||||||||||
Tax-exempt
|
511
|
282
|
966
|
530
|
||||||||||||
Other investments
|
292
|
297
|
604
|
603
|
||||||||||||
Total Interest Income
|
23,533
|
21,267
|
46,912
|
42,621
|
||||||||||||
Interest Expense
|
||||||||||||||||
Deposits
|
1,478
|
1,152
|
2,921
|
2,266
|
||||||||||||
Other borrowings and subordinated debentures
|
563
|
485
|
1,033
|
962
|
||||||||||||
Total Interest Expense
|
2,041
|
1,637
|
3,954
|
3,228
|
||||||||||||
Net Interest Income
|
21,492
|
19,630
|
42,958
|
39,393
|
||||||||||||
Provision for loan losses
|
583
|
(734
|
)
|
224
|
(1,264
|
)
|
||||||||||
Net Interest Income After Provision for Loan Losses
|
20,909
|
20,364
|
42,734
|
40,657
|
||||||||||||
Non-interest Income
|
||||||||||||||||
Service charges on deposit accounts
|
3,175
|
3,038
|
6,184
|
5,883
|
||||||||||||
Interchange income
|
2,005
|
1,976
|
3,927
|
3,854
|
||||||||||||
Net gains (losses) on assets
|
||||||||||||||||
Mortgage loans
|
3,344
|
2,529
|
5,915
|
4,171
|
||||||||||||
Securities
|
(34
|
)
|
185
|
(7
|
)
|
347
|
||||||||||
Mortgage loan servicing, net
|
(158
|
)
|
(334
|
)
|
667
|
(1,312
|
)
|
|||||||||
Title insurance fees
|
323
|
253
|
587
|
541
|
||||||||||||
Other
|
1,791
|
1,933
|
3,512
|
3,905
|
||||||||||||
Total Non-interest Income
|
10,446
|
9,580
|
20,785
|
17,389
|
||||||||||||
Non-interest Expense
|
||||||||||||||||
Compensation and employee benefits
|
13,380
|
12,000
|
27,527
|
23,881
|
||||||||||||
Occupancy, net
|
1,920
|
1,856
|
4,062
|
4,063
|
||||||||||||
Data processing
|
1,937
|
1,936
|
3,874
|
4,037
|
||||||||||||
Furniture, fixtures and equipment
|
1,005
|
965
|
1,982
|
1,949
|
||||||||||||
Communications
|
678
|
722
|
1,361
|
1,610
|
||||||||||||
Loan and collection
|
670
|
571
|
1,083
|
1,396
|
||||||||||||
Advertising
|
519
|
478
|
1,025
|
955
|
||||||||||||
Legal and professional
|
389
|
345
|
826
|
758
|
||||||||||||
Interchange expense
|
292
|
267
|
575
|
533
|
||||||||||||
FDIC deposit insurance
|
202
|
331
|
400
|
665
|
||||||||||||
Credit card and bank service fees
|
136
|
198
|
327
|
385
|
||||||||||||
Other
|
1,633
|
1,226
|
3,288
|
2,708
|
||||||||||||
Total Non-interest Expense
|
22,761
|
20,895
|
46,330
|
42,940
|
||||||||||||
Income Before Income Tax
|
8,594
|
9,049
|
17,189
|
15,106
|
||||||||||||
Income tax expense
|
2,663
|
2,611
|
5,284
|
4,568
|
||||||||||||
Net Income
|
$
|
5,931
|
$
|
6,438
|
$
|
11,905
|
$
|
10,538
|
||||||||
Net Income Per Common Share
|
||||||||||||||||
Basic
|
$
|
0.28
|
$
|
0.30
|
$
|
0.56
|
$
|
0.49
|
||||||||
Diluted
|
$
|
0.27
|
$
|
0.30
|
$
|
0.55
|
$
|
0.48
|
||||||||
Dividends Per Common Share
|
||||||||||||||||
Declared
|
$
|
0.10
|
$
|
0.08
|
$
|
0.20
|
$
|
0.16
|
||||||||
Paid
|
$
|
0.10
|
$
|
0.08
|
$
|
0.20
|
$
|
0.16
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Net income
|
$
|
5,931
|
$
|
6,438
|
$
|
11,905
|
$
|
10,538
|
||||||||
Other comprehensive income, before tax
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
Unrealized gains arising during period
|
4,095
|
2,334
|
7,718
|
4,448
|
||||||||||||
Change in unrealized gains for which a portion of other than temporary impairment has been recognized in earnings
|
107
|
107
|
85
|
71
|
||||||||||||
Reclassification adjustments for gains included in earnings
|
(11
|
)
|
(109
|
)
|
(117
|
)
|
(283
|
)
|
||||||||
Unrealized gains recognized in other comprehensive income on securities available for sale
|
4,191
|
2,332
|
7,686
|
4,236
|
||||||||||||
Income tax expense
|
1,467
|
816
|
2,690
|
1,483
|
||||||||||||
Unrealized gains recognized in other comprehensive income on securities available for sale, net of tax
|
2,724
|
1,516
|
4,996
|
2,753
|
||||||||||||
Other comprehensive income
|
2,724
|
1,516
|
4,996
|
2,753
|
||||||||||||
Comprehensive income
|
$
|
8,655
|
$
|
7,954
|
$
|
16,901
|
$
|
13,291
|
Six months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
(unaudited - In thousands)
|
||||||||
Net Income
|
$
|
11,905
|
$
|
10,538
|
||||
Adjustments to Reconcile Net Income to Net Cash From Operating Activities
|
||||||||
Proceeds from sales of loans held for sale
|
189,654
|
129,838
|
||||||
Disbursements for loans held for sale
|
(193,486
|
)
|
(129,514
|
)
|
||||
Provision for loan losses
|
224
|
(1,264
|
)
|
|||||
Deferred income tax expense
|
7,589
|
5,625
|
||||||
Deferred loan fees
|
(3,002
|
)
|
(987
|
)
|
||||
Net depreciation, amortization of intangible assets and premiums and accretion of discounts on securities, loans and interest bearing deposits - time
|
3,119
|
2,507
|
||||||
Net gains on mortgage loans
|
(5,915
|
)
|
(4,171
|
)
|
||||
Net (gains) losses on securities
|
7
|
(347
|
)
|
|||||
Share based compensation
|
916
|
825
|
||||||
Increase in accrued income and other assets
|
(1,922
|
)
|
(1,164
|
)
|
||||
Decrease in accrued expenses and other liabilities
|
3,959
|
2,908
|
||||||
Total Adjustments
|
1,143
|
4,256
|
||||||
Net Cash From Operating Activities
|
13,048
|
14,794
|
||||||
Cash Flow Used in Investing Activities
|
||||||||
Proceeds from the sale of securities available for sale
|
7,830
|
55,362
|
||||||
Proceeds from the maturity of securities available for sale
|
10,468
|
21,413
|
||||||
Principal payments received on securities available for sale
|
89,166
|
74,212
|
||||||
Purchases of securities available for sale
|
(69,824
|
)
|
(159,698
|
)
|
||||
Proceeds from the maturity of interest bearing deposits - time
|
250
|
3,290
|
||||||
Purchase of Federal Reserve Bank stock
|
-
|
(129
|
)
|
|||||
Redemption of Federal Reserve Bank stock
|
-
|
371
|
||||||
Net increase in portfolio loans (loans originated, net of principal payments)
|
(202,167
|
)
|
(64,236
|
)
|
||||
Cash received from the sale of Mepco
|
33,446
|
-
|
||||||
Proceeds from bank-owned life insurance
|
523
|
742
|
||||||
Proceeds from the collection of vehicle service contract counterparty receivables
|
295
|
4,458
|
||||||
Proceeds from the sale of other real estate and repossessed assets
|
3,548
|
3,018
|
||||||
Capital expenditures
|
(1,904
|
)
|
(990
|
)
|
||||
Net Cash Used in Investing Activities
|
(128,369
|
)
|
(62,187
|
)
|
||||
Cash Flow From Financing Activities
|
||||||||
Net increase in total deposits
|
20,500
|
42,329
|
||||||
Net decrease in other borrowings
|
(1
|
)
|
(1
|
)
|
||||
Proceeds from Federal Home Loan Bank Advances
|
242,000
|
-
|
||||||
Payments of Federal Home Loan Bank Advances
|
(165,908
|
)
|
(156
|
)
|
||||
Dividends paid
|
(4,266
|
)
|
(3,451
|
)
|
||||
Proceeds from issuance of common stock
|
57
|
56
|
||||||
Repurchase of common stock
|
-
|
(15,510
|
)
|
|||||
Share based compensation withholding obligation
|
(487
|
)
|
(627
|
)
|
||||
Net Cash From Financing Activities
|
91,895
|
22,640
|
||||||
Net Decrease in Cash and Cash Equivalents
|
(23,426
|
)
|
(24,753
|
)
|
||||
Cash and Cash Equivalents at Beginning of Period
|
83,194
|
85,783
|
||||||
Cash and Cash Equivalents at End of Period
|
$
|
59,768
|
$
|
61,030
|
||||
Cash paid during the period for
|
||||||||
Interest
|
$
|
3,768
|
$
|
3,158
|
||||
Income taxes
|
499
|
360
|
||||||
Transfers to other real estate and repossessed assets
|
1,014
|
1,275
|
||||||
Transfer of payment plan receivables to vehicle service contract counterparty receivables
|
-
|
294
|
||||||
Purchase of securities available for sale not yet settled
|
4,366
|
2,342
|
Six months ended
June 30,
|
||||||||
2017
|
2016
|
|||||||
(unaudited)
|
||||||||
(In thousands)
|
||||||||
Balance at beginning of period
|
$
|
248,980
|
$
|
251,092
|
||||
Cumulative effect of change in accounting
|
352
|
1,247
|
||||||
Balance at beginning of period, as adjusted
|
249,332
|
252,339
|
||||||
Net income
|
11,905
|
10,538
|
||||||
Cash dividends declared
|
(4,266
|
)
|
(3,451
|
)
|
||||
Issuance of common stock
|
57
|
56
|
||||||
Share based compensation
|
916
|
825
|
||||||
Share based compensation withholding obligation
|
(487
|
)
|
(627
|
)
|
||||
Repurchase of common stock
|
-
|
(15,510
|
)
|
|||||
Net change in accumulated other comprehensive loss, net of related tax effect
|
4,996
|
2,753
|
||||||
Balance at end of period
|
$
|
262,453
|
$
|
246,923
|
1. |
Preparation of Financial Statements
|
2. |
New Accounting Standards
|
January 1,
2017
Originally
Presented
|
Cumulative
Retrospective
Adjustments
|
January 1,
2017
Adjusted
|
||||||||||
(In thousands)
|
||||||||||||
Deferred tax assets, net
|
$
|
32,818
|
$
|
(190
|
)(1)
|
$
|
32,628
|
|||||
Capitalized mortgage loan servicing rights
|
$
|
13,671
|
$
|
542
|
(1)
|
$
|
14,213
|
|||||
Total assets
|
$
|
2,548,950
|
$
|
352
|
$
|
2,549,302
|
||||||
Accumulated deficit
|
$
|
(65,657
|
)
|
$
|
352
|
(1)
|
||||||
$
|
(300
|
)(2)
|
$
|
(65,605
|
)
|
|||||||
Accumulated other comprehensive loss
|
$
|
(9,108
|
)
|
$
|
300
|
(2)
|
$
|
(8,808
|
)
|
|||
Total Shareholders’ Equity
|
$
|
248,980
|
$
|
352
|
$
|
249,332
|
||||||
Total Liabilities and Shareholders’ Equity
|
$
|
2,548,950
|
$
|
352
|
$
|
2,549,302
|
(1) |
Represents adjustment to capitalized mortgage loan servicing rights, deferred tax assets, net, and accumulated deficit to reflect the adoption of the fair value method of accounting for our capitalized mortgage loan servicing rights.
|
(2) |
Represents adjustment to accumulated deficit and accumulated other comprehensive loss to reflect the adoption of ASU 2017-08.
|
3. |
Securities
|
Amortized
|
Unrealized
|
|||||||||||||||
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
(In thousands)
|
||||||||||||||||
June 30, 2017
|
||||||||||||||||
U.S. agency
|
$
|
28,179
|
$
|
248
|
$
|
29
|
$
|
28,398
|
||||||||
U.S. agency residential mortgage-backed
|
143,670
|
1,309
|
495
|
144,484
|
||||||||||||
U.S. agency commercial mortgage-backed
|
11,573
|
107
|
103
|
11,577
|
||||||||||||
Private label mortgage-backed
|
25,150
|
426
|
244
|
25,332
|
||||||||||||
Other asset backed
|
126,708
|
327
|
137
|
126,898
|
||||||||||||
Obligations of states and political subdivisions
|
178,729
|
1,787
|
752
|
179,764
|
||||||||||||
Corporate
|
61,629
|
856
|
76
|
62,409
|
||||||||||||
Trust preferred
|
2,926
|
-
|
165
|
2,761
|
||||||||||||
Foreign government
|
2,106
|
-
|
4
|
2,102
|
||||||||||||
Total
|
$
|
580,670
|
$
|
5,060
|
$
|
2,005
|
$
|
583,725
|
||||||||
December 31, 2016
|
||||||||||||||||
U.S. agency
|
$
|
28,909
|
$
|
159
|
$
|
80
|
$
|
28,988
|
||||||||
U.S. agency residential mortgage-backed
|
156,053
|
1,173
|
937
|
156,289
|
||||||||||||
U.S. agency commercial mortgage-backed
|
12,799
|
28
|
195
|
12,632
|
||||||||||||
Private label mortgage-backed
|
35,035
|
216
|
524
|
34,727
|
||||||||||||
Other asset backed
|
146,829
|
271
|
391
|
146,709
|
||||||||||||
Obligations of states and political subdivisions
|
175,180
|
478
|
4,759
|
170,899
|
||||||||||||
Corporate
|
56,356
|
223
|
399
|
56,180
|
||||||||||||
Trust preferred
|
2,922
|
-
|
343
|
2,579
|
||||||||||||
Foreign government
|
1,626
|
-
|
13
|
1,613
|
||||||||||||
Total
|
$
|
615,709
|
$
|
2,548
|
$
|
7,641
|
$
|
610,616
|
Less Than Twelve Months
|
Twelve Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||||||
U.S. agency
|
$
|
2,841
|
$
|
17
|
$
|
4,920
|
$
|
12
|
$
|
7,761
|
$
|
29
|
||||||||||||
U.S. agency residential mortgage-backed
|
32,667
|
260
|
21,433
|
235
|
54,100
|
495
|
||||||||||||||||||
U.S. agency commercial mortgage-backed
|
6,147
|
102
|
122
|
1
|
6,269
|
103
|
||||||||||||||||||
Private label mortgage-backed
|
5,002
|
66
|
1,143
|
178
|
6,145
|
244
|
||||||||||||||||||
Other asset backed
|
25,998
|
38
|
11,035
|
99
|
37,033
|
137
|
||||||||||||||||||
Obligations of states and political subdivisions
|
50,302
|
611
|
6,788
|
141
|
57,090
|
752
|
||||||||||||||||||
Corporate
|
10,281
|
51
|
1,978
|
25
|
12,259
|
76
|
||||||||||||||||||
Trust preferred
|
-
|
-
|
2,761
|
165
|
2,761
|
165
|
||||||||||||||||||
Foreign government
|
2,102
|
4
|
-
|
-
|
2,102
|
4
|
||||||||||||||||||
Total
|
$
|
135,340
|
$
|
1,149
|
$
|
50,180
|
$
|
856
|
$
|
185,520
|
$
|
2,005
|
||||||||||||
December 31, 2016
|
||||||||||||||||||||||||
U.S. agency
|
$
|
4,179
|
$
|
41
|
$
|
8,217
|
$
|
39
|
$
|
12,396
|
$
|
80
|
||||||||||||
U.S. agency residential mortgage-backed
|
62,524
|
732
|
20,857
|
205
|
83,381
|
937
|
||||||||||||||||||
U.S. agency commercial mortgage-backed
|
6,079
|
194
|
143
|
1
|
6,222
|
195
|
||||||||||||||||||
Private label mortgage-backed
|
20,545
|
281
|
1,413
|
243
|
21,958
|
524
|
||||||||||||||||||
Other asset backed
|
52,958
|
172
|
17,763
|
219
|
70,721
|
391
|
||||||||||||||||||
Obligations of states and political subdivisions
|
113,078
|
4,014
|
14,623
|
745
|
127,701
|
4,759
|
||||||||||||||||||
Corporate
|
25,546
|
292
|
2,810
|
107
|
28,356
|
399
|
||||||||||||||||||
Trust preferred
|
-
|
-
|
2,579
|
343
|
2,579
|
343
|
||||||||||||||||||
Foreign government
|
1,613
|
13
|
-
|
-
|
1,613
|
13
|
||||||||||||||||||
Total
|
$
|
286,522
|
$
|
5,739
|
$
|
68,405
|
$
|
1,902
|
$
|
354,927
|
$
|
7,641
|
June 30, 2017
|
December 31, 2016
|
|||||||||||||||
Fair
Value
|
Net
Unrealized
Loss
|
Fair
Value
|
Net
Unrealized
Loss
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Trust preferred securities
|
||||||||||||||||
Rated issues
|
$
|
1,844
|
$
|
(82
|
)
|
$
|
1,800
|
$
|
(123
|
)
|
||||||
Unrated issues
|
917
|
(83
|
)
|
779
|
(220
|
)
|
Senior
Security
|
Super
Senior
Security
|
Senior
Support
Security
|
Total
|
|||||||||||||
(In thousands)
|
||||||||||||||||
As of June 30, 2017
|
||||||||||||||||
Fair value
|
$
|
1,133
|
$
|
955
|
$
|
71
|
$
|
2,159
|
||||||||
Amortized cost
|
1,003
|
888
|
-
|
1,891
|
||||||||||||
Non-credit unrealized loss
|
-
|
-
|
-
|
-
|
||||||||||||
Unrealized gain
|
130
|
67
|
71
|
268
|
||||||||||||
Cumulative credit related OTTI
|
757
|
457
|
380
|
1,594
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
1,844
|
$
|
1,844
|
$
|
1,844
|
$
|
1,844
|
||||||||
Additions to credit losses on securities for which no previous OTTI was recognized
|
-
|
-
|
-
|
-
|
||||||||||||
Increases to credit losses on securities for which OTTI was previously recognized
|
-
|
-
|
-
|
-
|
||||||||||||
Balance at end of period
|
$
|
1,844
|
$
|
1,844
|
$
|
1,844
|
$
|
1,844
|
Amortized
Cost
|
Fair
Value
|
|||||||
(In thousands)
|
||||||||
Maturing within one year
|
$
|
30,555
|
$
|
30,608
|
||||
Maturing after one year but within five years
|
99,193
|
99,956
|
||||||
Maturing after five years but within ten years
|
86,846
|
88,012
|
||||||
Maturing after ten years
|
56,975
|
56,858
|
||||||
273,569
|
275,434
|
|||||||
U.S. agency residential mortgage-backed
|
143,670
|
144,484
|
||||||
U.S. agency commercial mortgage-backed
|
11,573
|
11,577
|
||||||
Private label mortgage-backed
|
25,150
|
25,332
|
||||||
Other asset backed
|
126,708
|
126,898
|
||||||
Total
|
$
|
580,670
|
$
|
583,725
|
Realized
|
||||||||||||
Proceeds
|
Gains
|
Losses
|
||||||||||
(In thousands)
|
||||||||||||
2017
|
$
|
7,830
|
$
|
117
|
$
|
-
|
||||||
2016
|
55,362
|
336
|
53
|
4. |
Loans
|
Commercial
|
Mortgage
|
Installment
|
Payment
Plan
Receivables(1)
|
Subjective
Allocation
|
Total
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
2017
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
5,088
|
$
|
8,109
|
$
|
911
|
$
|
-
|
$
|
5,930
|
$
|
20,038
|
||||||||||||
Additions (deductions)
|
||||||||||||||||||||||||
Provision for loan losses
|
(39
|
)
|
38
|
73
|
-
|
511
|
583
|
|||||||||||||||||
Recoveries credited to the allowance
|
202
|
191
|
264
|
-
|
-
|
657
|
||||||||||||||||||
Loans charged against the allowance
|
(151
|
)
|
(193
|
)
|
(348
|
)
|
-
|
-
|
(692
|
)
|
||||||||||||||
Balance at end of period
|
$
|
5,100
|
$
|
8,145
|
$
|
900
|
$
|
-
|
$
|
6,441
|
$
|
20,586
|
||||||||||||
2016
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
5,622
|
$
|
10,296
|
$
|
1,161
|
$
|
53
|
$
|
5,363
|
$
|
22,495
|
||||||||||||
Additions (deductions)
|
||||||||||||||||||||||||
Provision for loan losses
|
(663
|
)
|
(359
|
)
|
126
|
(1
|
)
|
163
|
(734
|
)
|
||||||||||||||
Recoveries credited to the allowance
|
1,114
|
294
|
351
|
-
|
-
|
1,759
|
||||||||||||||||||
Loans charged against the allowance
|
(34
|
)
|
(275
|
)
|
(499
|
)
|
-
|
-
|
(808
|
)
|
||||||||||||||
Balance at end of period
|
$
|
6,039
|
$
|
9,956
|
$
|
1,139
|
$
|
52
|
$
|
5,526
|
$
|
22,712
|
Commercial
|
Mortgage
|
Installment
|
Payment
Plan
Receivables(1)
|
Subjective
Allocation
|
Total
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
2017
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
4,880
|
$
|
8,681
|
$
|
1,011
|
$
|
-
|
$
|
5,662
|
$
|
20,234
|
||||||||||||
Additions (deductions)
|
||||||||||||||||||||||||
Provision for loan losses
|
(100
|
)
|
(661
|
)
|
206
|
-
|
779
|
224
|
||||||||||||||||
Recoveries credited to the allowance
|
606
|
677
|
503
|
-
|
-
|
1,786
|
||||||||||||||||||
Loans charged against the allowance
|
(286
|
)
|
(552
|
)
|
(820
|
)
|
-
|
-
|
(1,658
|
)
|
||||||||||||||
Balance at end of period
|
$
|
5,100
|
$
|
8,145
|
$
|
900
|
$
|
-
|
$
|
6,441
|
$
|
20,586
|
||||||||||||
2016
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
5,670
|
$
|
10,391
|
$
|
1,181
|
$
|
56
|
$
|
5,272
|
$
|
22,570
|
||||||||||||
Additions (deductions)
|
||||||||||||||||||||||||
Provision for loan losses
|
(1,067
|
)
|
(638
|
)
|
191
|
(4
|
)
|
254
|
(1,264
|
)
|
||||||||||||||
Recoveries credited to the allowance
|
1,470
|
676
|
572
|
-
|
-
|
2,718
|
||||||||||||||||||
Loans charged against the allowance
|
(34
|
)
|
(473
|
)
|
(805
|
)
|
-
|
-
|
(1,312
|
)
|
||||||||||||||
Balance at end of period
|
$
|
6,039
|
$
|
9,956
|
$
|
1,139
|
$
|
52
|
$
|
5,526
|
$
|
22,712
|
Commercial
|
Mortgage
|
Installment
|
Subjective
Allocation
|
Total
|
||||||||||||||||
(In thousands)
|
||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||
Individually evaluated for impairment
|
$
|
1,094
|
$
|
5,873
|
$
|
277
|
$
|
-
|
$
|
7,244
|
||||||||||
Collectively evaluated for impairment
|
4,006
|
2,272
|
623
|
6,441
|
13,342
|
|||||||||||||||
Total ending allowance balance
|
$
|
5,100
|
$
|
8,145
|
$
|
900
|
$
|
6,441
|
$
|
20,586
|
||||||||||
Loans
|
||||||||||||||||||||
Individually evaluated for impairment
|
$
|
11,351
|
$
|
56,106
|
$
|
4,437
|
$
|
71,894
|
||||||||||||
Collectively evaluated for impairment
|
819,442
|
621,015
|
304,762
|
1,745,219
|
||||||||||||||||
Total loans recorded investment
|
830,793
|
677,121
|
309,199
|
1,817,113
|
||||||||||||||||
Accrued interest included in recorded investment
|
2,015
|
2,622
|
799
|
5,436
|
||||||||||||||||
Total loans
|
$
|
828,778
|
$
|
674,499
|
$
|
308,400
|
$
|
1,811,677
|
||||||||||||
December 31, 2016
|
||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||
Individually evaluated for impairment
|
$
|
2,244
|
$
|
6,579
|
$
|
329
|
$
|
-
|
$
|
9,152
|
||||||||||
Collectively evaluated for impairment
|
2,636
|
2,102
|
682
|
5,662
|
11,082
|
|||||||||||||||
Total ending allowance balance
|
$
|
4,880
|
$
|
8,681
|
$
|
1,011
|
$
|
5,662
|
$
|
20,234
|
||||||||||
Loans
|
||||||||||||||||||||
Individually evaluated for impairment
|
$
|
15,767
|
$
|
59,151
|
$
|
4,913
|
$
|
79,831
|
||||||||||||
Collectively evaluated for impairment
|
790,228
|
481,828
|
261,474
|
1,533,530
|
||||||||||||||||
Total loans recorded investment
|
805,995
|
540,979
|
266,387
|
1,613,361
|
||||||||||||||||
Accrued interest included in recorded investment
|
1,978
|
2,364
|
771
|
5,113
|
||||||||||||||||
Total loans
|
$
|
804,017
|
$
|
538,615
|
$
|
265,616
|
$
|
1,608,248
|
90+ and
Still
Accruing
|
Non-
Accrual
|
Total Non-
Performing
Loans
|
||||||||||
(In thousands)
|
||||||||||||
June 30, 2017
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
$
|
-
|
$
|
203
|
$
|
203
|
||||||
Land, land development and construction - real estate
|
-
|
10
|
10
|
|||||||||
Commercial and industrial
|
-
|
541
|
541
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
-
|
5,481
|
5,481
|
|||||||||
Resort lending
|
-
|
1,043
|
1,043
|
|||||||||
Home equity - 1st lien
|
-
|
198
|
198
|
|||||||||
Home equity - 2nd lien
|
-
|
312
|
312
|
|||||||||
Purchased loans
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
-
|
203
|
203
|
|||||||||
Home equity - 2nd lien
|
-
|
308
|
308
|
|||||||||
Boat lending
|
-
|
93
|
93
|
|||||||||
Recreational vehicle lending
|
-
|
20
|
20
|
|||||||||
Other
|
-
|
130
|
130
|
|||||||||
Total recorded investment
|
$
|
-
|
$
|
8,542
|
$
|
8,542
|
||||||
Accrued interest included in recorded investment
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
December 31, 2016
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
$
|
-
|
$
|
628
|
$
|
628
|
||||||
Land, land development and construction - real estate
|
-
|
105
|
105
|
|||||||||
Commercial and industrial
|
-
|
4,430
|
4,430
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
-
|
5,248
|
5,248
|
|||||||||
Resort lending
|
-
|
1,507
|
1,507
|
|||||||||
Home equity - 1st lien
|
-
|
222
|
222
|
|||||||||
Home equity - 2nd lien
|
-
|
317
|
317
|
|||||||||
Purchased loans
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
-
|
266
|
266
|
|||||||||
Home equity - 2nd lien
|
-
|
289
|
289
|
|||||||||
Boat lending
|
-
|
219
|
219
|
|||||||||
Recreational vehicle lending
|
-
|
21
|
21
|
|||||||||
Other
|
-
|
112
|
112
|
|||||||||
Total recorded investment
|
$
|
-
|
$
|
13,364
|
$
|
13,364
|
||||||
Accrued interest included in recorded investment
|
$
|
-
|
$
|
-
|
$
|
-
|
Loans Past Due
|
Loans not
|
Total
|
||||||||||||||||||||||
30-59 days
|
60-89 days
|
90+ days
|
Total
|
Past Due
|
Loans
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||
Income producing - real estate
|
$
|
36
|
$
|
-
|
$
|
30
|
$
|
66
|
$
|
280,018
|
$
|
280,084
|
||||||||||||
Land, land development and construction - real estate
|
-
|
-
|
-
|
-
|
58,353
|
58,353
|
||||||||||||||||||
Commercial and industrial
|
254
|
-
|
121
|
375
|
491,981
|
492,356
|
||||||||||||||||||
Mortgage
|
||||||||||||||||||||||||
1-4 family
|
1,894
|
1,007
|
5,481
|
8,382
|
448,747
|
457,129
|
||||||||||||||||||
Resort lending
|
136
|
264
|
1,043
|
1,443
|
94,764
|
96,207
|
||||||||||||||||||
Home equity - 1st lien
|
60
|
76
|
198
|
334
|
33,697
|
34,031
|
||||||||||||||||||
Home equity - 2nd lien
|
644
|
177
|
312
|
1,133
|
52,598
|
53,731
|
||||||||||||||||||
Purchased loans
|
5
|
4
|
-
|
9
|
36,014
|
36,023
|
||||||||||||||||||
Installment
|
||||||||||||||||||||||||
Home equity - 1st lien
|
124
|
60
|
203
|
387
|
10,589
|
10,976
|
||||||||||||||||||
Home equity - 2nd lien
|
163
|
140
|
308
|
611
|
10,791
|
11,402
|
||||||||||||||||||
Boat lending
|
173
|
12
|
93
|
278
|
126,150
|
126,428
|
||||||||||||||||||
Recreational vehicle lending
|
50
|
13
|
20
|
83
|
89,132
|
89,215
|
||||||||||||||||||
Other
|
130
|
44
|
130
|
304
|
70,874
|
71,178
|
||||||||||||||||||
Total recorded investment
|
$
|
3,669
|
$
|
1,797
|
$
|
7,939
|
$
|
13,405
|
$
|
1,803,708
|
$
|
1,817,113
|
||||||||||||
Accrued interest included in recorded investment
|
$
|
44
|
$
|
34
|
$
|
-
|
$
|
78
|
$
|
5,358
|
$
|
5,436
|
||||||||||||
December 31, 2016
|
||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||
Income producing - real estate
|
$
|
-
|
$
|
-
|
$
|
383
|
$
|
383
|
$
|
287,255
|
$
|
287,638
|
||||||||||||
Land, land development and construction - real estate
|
74
|
-
|
31
|
105
|
51,670
|
51,775
|
||||||||||||||||||
Commercial and industrial
|
100
|
1,385
|
66
|
1,551
|
465,031
|
466,582
|
||||||||||||||||||
Mortgage
|
||||||||||||||||||||||||
1-4 family
|
2,361
|
869
|
5,248
|
8,478
|
306,063
|
314,541
|
||||||||||||||||||
Resort lending
|
-
|
-
|
1,507
|
1,507
|
101,541
|
103,048
|
||||||||||||||||||
Home equity - 1st lien
|
149
|
-
|
222
|
371
|
28,645
|
29,016
|
||||||||||||||||||
Home equity - 2nd lien
|
470
|
218
|
317
|
1,005
|
54,232
|
55,237
|
||||||||||||||||||
Purchased loans
|
13
|
2
|
-
|
15
|
39,122
|
39,137
|
||||||||||||||||||
Installment
|
||||||||||||||||||||||||
Home equity - 1st lien
|
311
|
48
|
266
|
625
|
12,025
|
12,650
|
||||||||||||||||||
Home equity - 2nd lien
|
238
|
41
|
289
|
568
|
13,390
|
13,958
|
||||||||||||||||||
Boat lending
|
184
|
33
|
219
|
436
|
102,489
|
102,925
|
||||||||||||||||||
Recreational vehicle lending
|
68
|
33
|
21
|
122
|
74,413
|
74,535
|
||||||||||||||||||
Other
|
289
|
30
|
112
|
431
|
61,888
|
62,319
|
||||||||||||||||||
Total recorded investment
|
$
|
4,257
|
$
|
2,659
|
$
|
8,681
|
$
|
15,597
|
$
|
1,597,764
|
$
|
1,613,361
|
||||||||||||
Accrued interest included in recorded investment
|
$
|
45
|
$
|
19
|
$
|
-
|
$
|
64
|
$
|
5,049
|
$
|
5,113
|
June 30,
2017
|
December 31,
2016
|
|||||||
Impaired loans with no allocated allowance
|
(In thousands)
|
|||||||
TDR
|
$
|
602
|
$
|
1,782
|
||||
Non - TDR
|
-
|
1,107
|
||||||
Impaired loans with an allocated allowance
|
||||||||
TDR - allowance based on collateral
|
2,375
|
3,527
|
||||||
TDR - allowance based on present value cash flow
|
68,350
|
72,613
|
||||||
Non - TDR - allowance based on collateral
|
262
|
491
|
||||||
Total impaired loans
|
$
|
71,589
|
$
|
79,520
|
||||
Amount of allowance for loan losses allocated
|
||||||||
TDR - allowance based on collateral
|
$
|
683
|
$
|
1,868
|
||||
TDR - allowance based on present value cash flow
|
6,525
|
7,146
|
||||||
Non - TDR - allowance based on collateral
|
36
|
138
|
||||||
Total amount of allowance for loan losses allocated
|
$
|
7,244
|
$
|
9,152
|
June 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
|||||||||||||||||||
With no related allowance recorded:
|
(In thousands)
|
|||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||
Income producing - real estate
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
517
|
$
|
768
|
$
|
-
|
||||||||||||
Land, land development & construction-real estate
|
-
|
-
|
-
|
31
|
709
|
-
|
||||||||||||||||||
Commercial and industrial
|
354
|
352
|
-
|
2,341
|
3,261
|
-
|
||||||||||||||||||
Mortgage
|
||||||||||||||||||||||||
1-4 family
|
251
|
915
|
-
|
2
|
387
|
-
|
||||||||||||||||||
Resort lending
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Installment
|
||||||||||||||||||||||||
Home equity - 1st lien
|
1
|
72
|
-
|
-
|
66
|
-
|
||||||||||||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Boat lending
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Other
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
606
|
1,339
|
-
|
2,891
|
5,191
|
-
|
|||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||
Income producing - real estate
|
7,647
|
7,835
|
594
|
7,737
|
7,880
|
554
|
||||||||||||||||||
Land, land development & construction-real estate
|
172
|
199
|
11
|
239
|
244
|
36
|
||||||||||||||||||
Commercial and industrial
|
3,178
|
3,256
|
489
|
4,902
|
5,246
|
1,654
|
||||||||||||||||||
Mortgage
|
||||||||||||||||||||||||
1-4 family
|
39,194
|
40,728
|
3,590
|
41,701
|
43,479
|
4,100
|
||||||||||||||||||
Resort lending
|
16,251
|
16,318
|
2,249
|
16,898
|
16,931
|
2,453
|
||||||||||||||||||
Home equity - 1st lien
|
230
|
239
|
10
|
235
|
242
|
10
|
||||||||||||||||||
Home equity - 2nd lien
|
180
|
214
|
24
|
315
|
398
|
16
|
||||||||||||||||||
Installment
|
||||||||||||||||||||||||
Home equity - 1st lien
|
1,825
|
1,952
|
87
|
1,994
|
2,117
|
118
|
||||||||||||||||||
Home equity - 2nd lien
|
2,147
|
2,173
|
165
|
2,415
|
2,443
|
182
|
||||||||||||||||||
Boat lending
|
1
|
6
|
1
|
1
|
6
|
-
|
||||||||||||||||||
Recreational vehicle lending
|
102
|
102
|
5
|
109
|
108
|
6
|
||||||||||||||||||
Other
|
361
|
394
|
19
|
394
|
426
|
23
|
||||||||||||||||||
71,288
|
73,416
|
7,244
|
76,940
|
79,520
|
9,152
|
|||||||||||||||||||
Total
|
||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||
Income producing - real estate
|
7,647
|
7,835
|
594
|
8,254
|
8,648
|
554
|
||||||||||||||||||
Land, land development & construction-real estate
|
172
|
199
|
11
|
270
|
953
|
36
|
||||||||||||||||||
Commercial and industrial
|
3,532
|
3,608
|
489
|
7,243
|
8,507
|
1,654
|
||||||||||||||||||
Mortgage
|
||||||||||||||||||||||||
1-4 family
|
39,445
|
41,643
|
3,590
|
41,703
|
43,866
|
4,100
|
||||||||||||||||||
Resort lending
|
16,251
|
16,318
|
2,249
|
16,898
|
16,931
|
2,453
|
||||||||||||||||||
Home equity - 1st lien
|
230
|
239
|
10
|
235
|
242
|
10
|
||||||||||||||||||
Home equity - 2nd lien
|
180
|
214
|
24
|
315
|
398
|
16
|
||||||||||||||||||
Installment
|
||||||||||||||||||||||||
Home equity - 1st lien
|
1,826
|
2,024
|
87
|
1,994
|
2,183
|
118
|
||||||||||||||||||
Home equity - 2nd lien
|
2,147
|
2,173
|
165
|
2,415
|
2,443
|
182
|
||||||||||||||||||
Boat lending
|
1
|
6
|
1
|
1
|
6
|
-
|
||||||||||||||||||
Recreational vehicle lending
|
102
|
102
|
5
|
109
|
108
|
6
|
||||||||||||||||||
Other
|
361
|
394
|
19
|
394
|
426
|
23
|
||||||||||||||||||
Total
|
$
|
71,894
|
$
|
74,755
|
$
|
7,244
|
$
|
79,831
|
$
|
84,711
|
$
|
9,152
|
||||||||||||
Accrued interest included in recorded investment
|
$
|
305
|
$
|
311
|
2017
|
2016
|
|||||||||||||||
Average
Recorded
Investment
|
Interest
Income
Recognized
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||
With no related allowance recorded:
|
(In thousands)
|
|||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
$
|
185
|
$
|
-
|
$
|
673
|
$
|
-
|
||||||||
Land, land development & construction-real estate
|
-
|
-
|
335
|
-
|
||||||||||||
Commercial and industrial
|
177
|
8
|
609
|
-
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
126
|
5
|
11
|
5
|
||||||||||||
Resort lending
|
-
|
-
|
-
|
-
|
||||||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
-
|
||||||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
-
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
1
|
2
|
1
|
-
|
||||||||||||
Home equity - 2nd lien
|
-
|
-
|
7
|
-
|
||||||||||||
Boat lending
|
-
|
-
|
-
|
-
|
||||||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
-
|
||||||||||||
Other
|
-
|
-
|
-
|
-
|
||||||||||||
489
|
15
|
1,636
|
5
|
|||||||||||||
With an allowance recorded:
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
7,694
|
104
|
8,210
|
100
|
||||||||||||
Land, land development & construction-real estate
|
170
|
2
|
1,664
|
13
|
||||||||||||
Commercial and industrial
|
3,237
|
37
|
6,203
|
59
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
39,646
|
494
|
46,041
|
475
|
||||||||||||
Resort lending
|
16,471
|
150
|
17,689
|
159
|
||||||||||||
Home equity - 1st lien
|
232
|
2
|
243
|
2
|
||||||||||||
Home equity - 2nd lien
|
186
|
1
|
181
|
4
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
1,855
|
33
|
2,230
|
42
|
||||||||||||
Home equity - 2nd lien
|
2,228
|
35
|
2,751
|
41
|
||||||||||||
Boat lending
|
1
|
-
|
2
|
-
|
||||||||||||
Recreational vehicle lending
|
104
|
2
|
117
|
1
|
||||||||||||
Other
|
369
|
6
|
442
|
9
|
||||||||||||
72,193
|
866
|
85,773
|
905
|
|||||||||||||
Total
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
7,879
|
104
|
8,883
|
100
|
||||||||||||
Land, land development & construction-real estate
|
170
|
2
|
1,999
|
13
|
||||||||||||
Commercial and industrial
|
3,414
|
45
|
6,812
|
59
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
39,772
|
499
|
46,052
|
480
|
||||||||||||
Resort lending
|
16,471
|
150
|
17,689
|
159
|
||||||||||||
Home equity - 1st lien
|
232
|
2
|
243
|
2
|
||||||||||||
Home equity - 2nd lien
|
186
|
1
|
181
|
4
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
1,856
|
35
|
2,231
|
42
|
||||||||||||
Home equity - 2nd lien
|
2,228
|
35
|
2,758
|
41
|
||||||||||||
Boat lending
|
1
|
-
|
2
|
-
|
||||||||||||
Recreational vehicle lending
|
104
|
2
|
117
|
1
|
||||||||||||
Other
|
369
|
6
|
442
|
9
|
||||||||||||
Total
|
$
|
72,682
|
$
|
881
|
$
|
87,409
|
$
|
910
|
(1) |
There were no impaired purchased mortgage loans during the three month periods ended June 30, 2017 and 2016, respectively.
|
2017
|
2016
|
|||||||||||||||
Average
Recorded
Investment
|
Interest
Income
Recognized
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||
With no related allowance recorded:
|
(In thousands)
|
|||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
$
|
296
|
$
|
-
|
$
|
662
|
$
|
2
|
||||||||
Land, land development & construction-real estate
|
10
|
-
|
496
|
7
|
||||||||||||
Commercial and industrial
|
898
|
8
|
821
|
21
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
85
|
9
|
15
|
6
|
||||||||||||
Resort lending
|
-
|
-
|
-
|
-
|
||||||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
-
|
||||||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
-
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
-
|
3
|
-
|
1
|
||||||||||||
Home equity - 2nd lien
|
-
|
-
|
5
|
-
|
||||||||||||
Boat lending
|
-
|
-
|
-
|
-
|
||||||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
-
|
||||||||||||
Other
|
-
|
-
|
-
|
-
|
||||||||||||
1,289
|
20
|
1,999
|
37
|
|||||||||||||
With an allowance recorded:
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
7,708
|
209
|
8,266
|
207
|
||||||||||||
Land, land development & construction-real estate
|
193
|
4
|
1,673
|
26
|
||||||||||||
Commercial and industrial
|
3,792
|
72
|
5,501
|
82
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
40,331
|
958
|
46,625
|
977
|
||||||||||||
Resort lending
|
16,613
|
311
|
17,842
|
319
|
||||||||||||
Home equity - 1st lien
|
233
|
4
|
218
|
4
|
||||||||||||
Home equity - 2nd lien
|
229
|
3
|
202
|
5
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
1,901
|
67
|
2,274
|
84
|
||||||||||||
Home equity - 2nd lien
|
2,290
|
70
|
2,810
|
85
|
||||||||||||
Boat lending
|
1
|
-
|
2
|
-
|
||||||||||||
Recreational vehicle lending
|
106
|
3
|
119
|
3
|
||||||||||||
Other
|
377
|
13
|
451
|
16
|
||||||||||||
73,774
|
1,714
|
85,983
|
1,808
|
|||||||||||||
Total
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
8,004
|
209
|
8,928
|
209
|
||||||||||||
Land, land development & construction-real estate
|
203
|
4
|
2,169
|
33
|
||||||||||||
Commercial and industrial
|
4,690
|
80
|
6,322
|
103
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
40,416
|
967
|
46,640
|
983
|
||||||||||||
Resort lending
|
16,613
|
311
|
17,842
|
319
|
||||||||||||
Home equity - 1st lien
|
233
|
4
|
218
|
4
|
||||||||||||
Home equity - 2nd lien
|
229
|
3
|
202
|
5
|
||||||||||||
Installment
|
||||||||||||||||
Home equity - 1st lien
|
1,901
|
70
|
2,274
|
85
|
||||||||||||
Home equity - 2nd lien
|
2,290
|
70
|
2,815
|
85
|
||||||||||||
Boat lending
|
1
|
-
|
2
|
-
|
||||||||||||
Recreational vehicle lending
|
106
|
3
|
119
|
3
|
||||||||||||
Other
|
377
|
13
|
451
|
16
|
||||||||||||
Total
|
$
|
75,063
|
$
|
1,734
|
$
|
87,982
|
$
|
1,845
|
(1) |
There were no impaired purchased mortgage loans during the six month periods ended June 30, 2017 and 2016, respectively.
|
June 30, 2017
|
||||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDRs
|
$
|
10,551
|
$
|
56,100
|
$
|
66,651
|
||||||
Non-performing TDRs(2)
|
492
|
4,184
|
(3)
|
4,676
|
||||||||
Total
|
$
|
11,043
|
$
|
60,284
|
$
|
71,327
|
December 31, 2016
|
||||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDRs
|
$
|
10,560
|
$
|
59,726
|
$
|
70,286
|
||||||
Non-performing TDRs(2)
|
3,565
|
4,071
|
(3)
|
7,636
|
||||||||
Total
|
$
|
14,125
|
$
|
63,797
|
$
|
77,922
|
(1) |
Retail loans include mortgage and installment loan segments.
|
(2) |
Included in non-performing loans table above.
|
(3) |
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
|
Number of
Contracts
|
Pre-modification
Recorded
Balance
|
Post-modification
Recorded
Balance
|
||||||||||
(Dollars in thousands)
|
||||||||||||
2017
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
-
|
$
|
-
|
$
|
-
|
|||||||
Land, land development & construction-real estate
|
-
|
-
|
-
|
|||||||||
Commercial and industrial
|
9
|
653
|
653
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
1
|
32
|
32
|
|||||||||
Resort lending
|
-
|
-
|
-
|
|||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
|||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
|||||||||
Home equity - 2nd lien
|
3
|
204
|
205
|
|||||||||
Boat lending
|
-
|
-
|
-
|
|||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
|||||||||
Other
|
-
|
-
|
-
|
|||||||||
Total
|
13
|
$
|
889
|
$
|
890
|
|||||||
2016
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
-
|
$
|
-
|
$
|
-
|
|||||||
Land, land development & construction-real estate
|
-
|
-
|
-
|
|||||||||
Commercial and industrial
|
-
|
-
|
-
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
1
|
109
|
110
|
|||||||||
Resort lending
|
-
|
-
|
-
|
|||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
|||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
3
|
29
|
29
|
|||||||||
Home equity - 2nd lien
|
2
|
71
|
73
|
|||||||||
Boat lending
|
-
|
-
|
-
|
|||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
|||||||||
Other
|
1
|
12
|
12
|
|||||||||
Total
|
7
|
$
|
221
|
$
|
224
|
(1) |
There were no purchased mortgage loans classified as troubled debt restructurings during the three month periods ended June 30, 2017 and 2016, respectively.
|
Number of
Contracts
|
Pre-modification
Recorded
Balance
|
Post-modification
Recorded
Balance
|
||||||||||
(Dollars in thousands)
|
||||||||||||
2017
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
-
|
$
|
-
|
$
|
-
|
|||||||
Land, land development & construction-real estate
|
-
|
-
|
-
|
|||||||||
Commercial and industrial
|
12
|
786
|
786
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
2
|
49
|
49
|
|||||||||
Resort lending
|
1
|
189
|
189
|
|||||||||
Home equity - 1st lien
|
-
|
-
|
-
|
|||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
2
|
34
|
37
|
|||||||||
Home equity - 2nd lien
|
5
|
249
|
251
|
|||||||||
Boat lending
|
-
|
-
|
-
|
|||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
|||||||||
Other
|
-
|
-
|
-
|
|||||||||
Total
|
22
|
$
|
1,307
|
$
|
1,312
|
|||||||
2016
|
||||||||||||
Commercial
|
||||||||||||
Income producing - real estate
|
2
|
$
|
110
|
$
|
110
|
|||||||
Land, land development & construction-real estate
|
-
|
-
|
-
|
|||||||||
Commercial and industrial
|
4
|
1,758
|
1,758
|
|||||||||
Mortgage
|
||||||||||||
1-4 family
|
3
|
192
|
263
|
|||||||||
Resort lending
|
1
|
116
|
117
|
|||||||||
Home equity - 1st lien
|
1
|
107
|
78
|
|||||||||
Home equity - 2nd lien
|
-
|
-
|
-
|
|||||||||
Installment
|
||||||||||||
Home equity - 1st lien
|
4
|
59
|
60
|
|||||||||
Home equity - 2nd lien
|
4
|
126
|
129
|
|||||||||
Boat lending
|
-
|
-
|
-
|
|||||||||
Recreational vehicle lending
|
-
|
-
|
-
|
|||||||||
Other
|
1
|
12
|
12
|
|||||||||
Total
|
20
|
$
|
2,480
|
$
|
2,527
|
(1) |
There were no purchased mortgage loans classified as troubled debt restructurings during the six month periods ended June 30, 2017 and 2016, respectively.
|
Commercial
|
||||||||||||||||||||
Non-watch
1-6
|
Watch
7-8
|
Substandard
Accrual
9
|
Non-
Accrual
10-11
|
Total
|
||||||||||||||||
(In thousands)
|
||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||
Income producing - real estate
|
$
|
276,218
|
$
|
3,344
|
$
|
320
|
$
|
202
|
$
|
280,084
|
||||||||||
Land, land development and construction - real estate
|
58,278
|
65
|
-
|
10
|
58,353
|
|||||||||||||||
Commercial and industrial
|
475,372
|
13,171
|
3,272
|
541
|
492,356
|
|||||||||||||||
Total
|
$
|
809,868
|
$
|
16,580
|
$
|
3,592
|
$
|
753
|
$
|
830,793
|
||||||||||
Accrued interest included in total
|
$
|
1,952
|
$
|
48
|
$
|
15
|
$
|
-
|
$
|
2,015
|
||||||||||
December 31, 2016
|
||||||||||||||||||||
Income producing - real estate
|
$
|
282,886
|
$
|
3,787
|
$
|
337
|
$
|
628
|
$
|
287,638
|
||||||||||
Land, land development and construction - real estate
|
51,603
|
67
|
-
|
105
|
51,775
|
|||||||||||||||
Commercial and industrial
|
449,365
|
9,788
|
2,998
|
4,431
|
466,582
|
|||||||||||||||
Total
|
$
|
783,854
|
$
|
13,642
|
$
|
3,335
|
$
|
5,164
|
$
|
805,995
|
||||||||||
Accrued interest included in total
|
$
|
1,915
|
$
|
52
|
$
|
11
|
$
|
-
|
$
|
1,978
|
Mortgage (1)
|
|||||||||||||||||||||||||
1-4 Family
|
Resort
Lending
|
Home
Equity
1st Lien
|
Home
Equity
2nd Lien
|
Purchased
Loans
|
Total
|
||||||||||||||||||||
(In thousands)
|
|||||||||||||||||||||||||
June 30, 2017
|
|||||||||||||||||||||||||
800 and above
|
$
|
51,751
|
$
|
11,770
|
$
|
7,477
|
$
|
8,575
|
$
|
8,122
|
$
|
87,695
|
|||||||||||||
750-799
|
175,169
|
34,856
|
14,175
|
19,038
|
19,302
|
262,540
|
|||||||||||||||||||
700-749
|
98,924
|
25,749
|
6,019
|
12,087
|
8,041
|
150,820
|
|||||||||||||||||||
650-699
|
69,420
|
13,070
|
3,501
|
7,359
|
432
|
93,782
|
|||||||||||||||||||
600-649
|
27,633
|
4,790
|
1,080
|
2,471
|
-
|
35,974
|
|||||||||||||||||||
550-599
|
15,598
|
2,790
|
478
|
1,555
|
-
|
20,421
|
|||||||||||||||||||
500-549
|
8,948
|
1,407
|
543
|
1,340
|
-
|
12,238
|
|||||||||||||||||||
Under 500
|
3,839
|
90
|
253
|
182
|
-
|
4,364
|
|||||||||||||||||||
Unknown
|
5,847
|
1,685
|
505
|
1,124
|
126
|
9,287
|
|||||||||||||||||||
Total
|
$
|
457,129
|
$
|
96,207
|
$
|
34,031
|
$
|
53,731
|
$
|
36,023
|
$
|
677,121
|
|||||||||||||
Accrued interest included in total
|
$
|
1,761
|
$
|
379
|
$
|
137
|
$
|
244
|
$
|
101
|
$
|
2,622
|
|||||||||||||
December 31, 2016
|
|||||||||||||||||||||||||
800 and above
|
$
|
36,534
|
$
|
10,484
|
$
|
6,048
|
$
|
8,392
|
$
|
8,462
|
$
|
69,920
|
|||||||||||||
750-799
|
102,382
|
41,999
|
10,006
|
20,113
|
20,984
|
195,484
|
|||||||||||||||||||
700-749
|
69,337
|
24,727
|
5,706
|
12,360
|
9,115
|
121,245
|
|||||||||||||||||||
650-699
|
50,621
|
13,798
|
4,106
|
8,167
|
437
|
77,129
|
|||||||||||||||||||
600-649
|
25,270
|
5,769
|
1,674
|
3,067
|
-
|
35,780
|
|||||||||||||||||||
550-599
|
13,747
|
3,030
|
455
|
1,699
|
-
|
18,931
|
|||||||||||||||||||
500-549
|
9,215
|
1,438
|
486
|
981
|
-
|
12,120
|
|||||||||||||||||||
Under 500
|
5,145
|
92
|
255
|
279
|
-
|
5,771
|
|||||||||||||||||||
Unknown
|
2,290
|
1,711
|
280
|
179
|
139
|
4,599
|
|||||||||||||||||||
Total
|
$
|
314,541
|
$
|
103,048
|
$
|
29,016
|
$
|
55,237
|
$
|
39,137
|
$
|
540,979
|
|||||||||||||
Accrued interest included in total
|
$
|
1,466
|
$
|
450
|
$
|
111
|
$
|
226
|
$
|
111
|
$
|
2,364
|
Installment(1)
|
|||||||||||||||||||||||||
Home
Equity
1st Lien
|
Home
Equity
2nd Lien
|
Boat Lending
|
Recreational
Vehicle
Lending
|
Other
|
Total
|
||||||||||||||||||||
(In thousands)
|
|||||||||||||||||||||||||
June 30, 2017
|
|||||||||||||||||||||||||
800 and above
|
$
|
1,182
|
$
|
925
|
$
|
26,334
|
$
|
25,972
|
$
|
10,384
|
$
|
64,797
|
|||||||||||||
750-799
|
2,168
|
3,030
|
64,018
|
44,949
|
24,758
|
138,923
|
|||||||||||||||||||
700-749
|
1,713
|
2,438
|
24,380
|
12,980
|
14,671
|
56,182
|
|||||||||||||||||||
650-699
|
2,312
|
1,991
|
8,913
|
3,825
|
8,894
|
25,935
|
|||||||||||||||||||
600-649
|
1,506
|
1,506
|
1,754
|
863
|
2,420
|
8,049
|
|||||||||||||||||||
550-599
|
1,295
|
945
|
510
|
255
|
956
|
3,961
|
|||||||||||||||||||
500-549
|
677
|
501
|
289
|
189
|
513
|
2,169
|
|||||||||||||||||||
Under 500
|
97
|
59
|
66
|
12
|
133
|
367
|
|||||||||||||||||||
Unknown
|
26
|
7
|
164
|
170
|
8,449
|
8,816
|
|||||||||||||||||||
Total
|
$
|
10,976
|
$
|
11,402
|
$
|
126,428
|
$
|
89,215
|
$
|
71,178
|
$
|
309,199
|
|||||||||||||
Accrued interest included in total
|
$
|
44
|
$
|
49
|
$
|
291
|
$
|
215
|
$
|
200
|
$
|
799
|
|||||||||||||
December 31, 2016
|
|||||||||||||||||||||||||
800 and above
|
$
|
1,354
|
$
|
1,626
|
$
|
21,422
|
$
|
23,034
|
$
|
8,911
|
$
|
56,347
|
|||||||||||||
750-799
|
2,478
|
3,334
|
50,508
|
35,827
|
21,918
|
114,065
|
|||||||||||||||||||
700-749
|
1,920
|
2,686
|
20,045
|
11,049
|
13,183
|
48,883
|
|||||||||||||||||||
650-699
|
2,852
|
2,541
|
7,559
|
3,205
|
8,913
|
25,070
|
|||||||||||||||||||
600-649
|
1,691
|
1,775
|
1,846
|
821
|
2,269
|
8,402
|
|||||||||||||||||||
550-599
|
1,231
|
1,063
|
882
|
280
|
833
|
4,289
|
|||||||||||||||||||
500-549
|
981
|
692
|
440
|
189
|
511
|
2,813
|
|||||||||||||||||||
Under 500
|
114
|
220
|
73
|
16
|
211
|
634
|
|||||||||||||||||||
Unknown
|
29
|
21
|
150
|
114
|
5,570
|
5,884
|
|||||||||||||||||||
Total
|
$
|
12,650
|
$
|
13,958
|
$
|
102,925
|
$
|
74,535
|
$
|
62,319
|
$
|
266,387
|
|||||||||||||
Accrued interest included in total
|
$
|
54
|
$
|
59
|
$
|
264
|
$
|
203
|
$
|
191
|
$
|
771
|
5. |
Shareholders’ Equity and Earnings Per Common Share
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Net income
|
$
|
5,931
|
$
|
6,438
|
$
|
11,905
|
$
|
10,538
|
||||||||
Weighted average shares outstanding (1)
|
21,331
|
21,281
|
21,320
|
21,516
|
||||||||||||
Effect of stock options
|
143
|
148
|
147
|
150
|
||||||||||||
Stock units for deferred compensation plan for non-employee directors
|
119
|
114
|
119
|
114
|
||||||||||||
Performance share units
|
54
|
41
|
57
|
37
|
||||||||||||
Restricted stock units
|
-
|
55
|
-
|
70
|
||||||||||||
Weighted average shares outstanding for calculation of diluted earnings per share
|
21,647
|
21,639
|
21,643
|
21,887
|
||||||||||||
Net income per common share
|
||||||||||||||||
Basic (1)
|
$
|
0.28
|
$
|
0.30
|
$
|
0.56
|
$
|
0.49
|
||||||||
Diluted
|
$
|
0.27
|
$
|
0.30
|
$
|
0.55
|
$
|
0.48
|
6. |
Derivative Financial Instruments
|
June 30, 2017
|
||||||||||||
Notional
Amount
|
Average
Maturity
(years)
|
Fair
Value
|
||||||||||
(Dollars in thousands)
|
||||||||||||
No hedge designation
|
||||||||||||
Rate-lock mortgage loan commitments
|
$
|
44,985
|
0.1
|
$
|
1,082
|
|||||||
Mandatory commitments to sell mortgage loans
|
80,760
|
0.1
|
24
|
|||||||||
Pay-fixed interest rate swap agreements
|
54,127
|
8.0
|
-
|
|||||||||
Pay-variable interest rate swap agreements
|
54,127
|
8.0
|
-
|
|||||||||
Purchased options
|
3,119
|
4.3
|
272
|
|||||||||
Written options
|
3,119
|
4.3
|
(272
|
)
|
||||||||
Total
|
$
|
240,237
|
3.8
|
$
|
1,106
|
December 31, 2016
|
||||||||||||
Notional
Amount
|
Average
Maturity
(years)
|
Fair
Value
|
||||||||||
(Dollars in thousands)
|
||||||||||||
No hedge designation
|
||||||||||||
Rate-lock mortgage loan commitments
|
$
|
26,658
|
0.1
|
$
|
646
|
|||||||
Mandatory commitments to sell mortgage loans
|
61,954
|
0.1
|
630
|
|||||||||
Pay-fixed interest rate swap agreements
|
46,121
|
8.6
|
249
|
|||||||||
Pay-variable interest rate swap agreements
|
46,121
|
8.6
|
(249
|
)
|
||||||||
Purchased options
|
3,119
|
4.5
|
238
|
|||||||||
Written options
|
3,119
|
4.5
|
(238
|
)
|
||||||||
Total
|
$
|
187,092
|
4.4
|
$
|
1,276
|
Asset Derivatives
|
Liability Derivatives
|
||||||||||||||||||||
June 30,
2017
|
December 31,
2016
|
June 30,
2017
|
December 31,
2016
|
||||||||||||||||||
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
||||||||||||||
(In thousands)
|
|||||||||||||||||||||
Derivatives not designated as hedging instruments
|
|||||||||||||||||||||
Rate-lock mortgage loan commitments
|
Other assets
|
$
|
1,082
|
Other assets
|
$
|
646
|
Other liabilities
|
$
|
-
|
Other liabilities
|
$
|
-
|
|||||||||
Mandatory commitments to sell mortgage loans
|
Other assets
|
24
|
Other assets
|
630
|
Other liabilities
|
-
|
Other liabilities
|
-
|
|||||||||||||
Pay-fixed interest rate swap agreements
|
Other assets
|
422
|
Other assets
|
493
|
Other liabilities
|
422
|
Other liabilities
|
244
|
|||||||||||||
Pay-variable interest rate swap agreements
|
Other assets
|
422
|
Other assets
|
244
|
Other liabilities
|
422
|
Other liabilities
|
493
|
|||||||||||||
Purchased options
|
Other assets
|
272
|
Other assets
|
238
|
Other liabilities
|
-
|
Other liabilities
|
-
|
|||||||||||||
Written options
|
Other assets
|
-
|
Other assets
|
-
|
Other liabilities
|
272
|
Other liabilities
|
238
|
|||||||||||||
Total derivatives
|
$
|
2,222
|
$
|
2,251
|
$
|
1,116
|
$
|
975
|
Gain (Loss) Recognized in Income
|
||||||||||||||||||
Location of Gain (Loss)
|
Three Month
Periods Ended
June 30,
|
Six Month
Periods Ended
June 30,
|
||||||||||||||||
Recognized in Income
|
2017
|
2016
|
2017
|
2016
|
||||||||||||||
(In thousands)
|
(In thousands)
|
|||||||||||||||||
No hedge designation
|
||||||||||||||||||
Rate-lock mortgage loan commitments
|
Net gains on mortgage loans
|
$
|
65
|
$
|
130
|
$
|
436
|
$
|
349
|
|||||||||
Mandatory commitments to sell mortgage loans
|
Net gains on mortgage loans
|
190
|
(240
|
)
|
(606
|
)
|
(446
|
)
|
||||||||||
Pay-fixed interest rate swap agreements
|
Interest income
|
(359
|
)
|
(590
|
)
|
(249
|
)
|
(1,708
|
)
|
|||||||||
Pay-variable interest rate swap agreements
|
Interest income
|
359
|
590
|
249
|
1,708
|
|||||||||||||
Purchased options
|
Interest expense
|
(35
|
)
|
3
|
34
|
81
|
||||||||||||
Written options
|
Interest expense
|
35
|
(3
|
)
|
(34
|
)
|
(81
|
)
|
||||||||||
Total
|
$
|
255
|
$
|
(110
|
)
|
$
|
(170
|
)
|
$
|
(97
|
)
|
7. |
Intangible Assets
|
June 30, 2017
|
December 31, 2016
|
|||||||||||||||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Amortized intangible assets - core deposits
|
$
|
6,118
|
$
|
4,359
|
$
|
6,118
|
$
|
4,186
|
(In thousands)
|
||||
Six months ending December 31, 2017
|
$
|
173
|
||
2018
|
346
|
|||
2019
|
346
|
|||
2020
|
346
|
|||
2021
|
346
|
|||
2022
|
202
|
|||
Total
|
$
|
1,759
|
8. |
Share Based Compensation
|
Number of
Shares
|
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
Aggregated
Intrinsic
Value
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Outstanding at January 1, 2017
|
211,018
|
$
|
5.05
|
|||||||||||||
Granted
|
-
|
|||||||||||||||
Exercised
|
(26,224
|
)
|
3.76
|
|||||||||||||
Forfeited
|
-
|
|||||||||||||||
Expired
|
-
|
|||||||||||||||
Outstanding at June 30, 2017
|
184,794
|
$
|
5.23
|
4.6
|
$
|
3,053
|
||||||||||
Vested and expected to vest at June 30, 2017
|
184,794
|
$
|
5.23
|
4.6
|
$
|
3,053
|
||||||||||
Exercisable at June 30, 2017
|
184,794
|
$
|
5.23
|
4.6
|
$
|
3,053
|
Number
of Shares
|
Weighted-
Average
Grant Date
Fair Value
|
|||||||
Outstanding at January 1, 2017
|
296,422
|
$
|
14.52
|
|||||
Granted
|
68,473
|
21.07
|
||||||
Vested
|
(56,681
|
)
|
14.85
|
|||||
Forfeited
|
(7,321
|
)
|
15.73
|
|||||
Outstanding at June 30, 2017
|
300,893
|
$
|
15.86
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Intrinsic value
|
$
|
195
|
$
|
60
|
$
|
474
|
$
|
177
|
||||||||
Cash proceeds received
|
$
|
33
|
$
|
27
|
$
|
99
|
$
|
59
|
||||||||
Tax benefit realized
|
$
|
68
|
$
|
21
|
$
|
166
|
$
|
62
|
9. |
Income Tax
|
10. |
Regulatory Matters
|
Actual
|
Minimum for
Adequately Capitalized |
Minimum for
Well-Capitalized |
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||||||
Total capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
298,454
|
15.45
|
%
|
$
|
154,583
|
8.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
277,429
|
14.37
|
154,410
|
8.00
|
$
|
193,013
|
10.00
|
%
|
||||||||||||||||
Tier 1 capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
276,978
|
14.33
|
%
|
$
|
115,937
|
6.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
255,953
|
13.26
|
115,808
|
6.00
|
$
|
154,410
|
8.00
|
%
|
||||||||||||||||
Common equity tier 1 capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
245,795
|
12.72
|
%
|
$
|
86,953
|
4.50
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
255,953
|
13.26
|
86,856
|
4.50
|
$
|
125,459
|
6.50
|
%
|
||||||||||||||||
Tier 1 capital to average assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
276,978
|
10.74
|
%
|
$
|
103,173
|
4.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
255,953
|
9.93
|
103,115
|
4.00
|
$
|
128,894
|
5.00
|
%
|
||||||||||||||||
December 31, 2016
|
||||||||||||||||||||||||
Total capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
286,289
|
15.86
|
%
|
$
|
144,413
|
8.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
270,855
|
15.02
|
144,223
|
8.00
|
$
|
180,279
|
10.00
|
%
|
||||||||||||||||
Tier 1 capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
265,405
|
14.70
|
%
|
$
|
108,309
|
6.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
249,971
|
13.87
|
108,167
|
6.00
|
$
|
144,223
|
8.00
|
%
|
||||||||||||||||
Common equity tier 1 capital to risk-weighted assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
238,996
|
13.24
|
%
|
$
|
81,232
|
4.50
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
249,971
|
13.87
|
81,126
|
4.50
|
$
|
117,181
|
6.50
|
%
|
||||||||||||||||
Tier 1 capital to average assets
|
||||||||||||||||||||||||
Consolidated
|
$
|
265,405
|
10.50
|
%
|
$
|
101,112
|
4.00
|
%
|
NA
|
NA
|
||||||||||||||
Independent Bank
|
249,971
|
9.90
|
101,019
|
4.00
|
$
|
126,274
|
5.00
|
%
|
Consolidated
|
Independent Bank
|
|||||||||||||||
June 30,
2017
|
December 31,
2016
|
June 30,
2017
|
December 31,
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Total shareholders’ equity
|
$
|
262,453
|
$
|
248,980
|
$
|
266,093
|
$
|
258,814
|
||||||||
Add (deduct)
|
||||||||||||||||
Accumulated other comprehensive (gain) loss for regulatory purposes
|
(1,985
|
)
|
3,310
|
(1,985
|
)
|
3,310
|
||||||||||
Intangible assets
|
(1,407
|
)
|
(1,159
|
)
|
(1,407
|
)
|
(1,159
|
)
|
||||||||
Disallowed deferred tax assets
|
(13,266
|
)
|
(12,135
|
)
|
(6,748
|
)
|
(10,994
|
)
|
||||||||
Common equity tier 1 capital
|
245,795
|
238,996
|
255,953
|
249,971
|
||||||||||||
Qualifying trust preferred securities
|
34,500
|
34,500
|
-
|
-
|
||||||||||||
Disallowed deferred tax assets
|
(3,317
|
)
|
(8,091
|
)
|
-
|
-
|
||||||||||
Tier 1 capital
|
276,978
|
265,405
|
255,953
|
249,971
|
||||||||||||
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets
|
21,476
|
20,884
|
21,476
|
20,884
|
||||||||||||
Total risk-based capital
|
$
|
298,454
|
$
|
286,289
|
$
|
277,429
|
$
|
270,855
|
11. |
Fair Value Disclosures
|
Fair Value Measurements Using
|
||||||||||||||||
Fair Value
Measure-
ments
|
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Un-
observable
Inputs
(Level 3)
|
|||||||||||||
(In thousands)
|
||||||||||||||||
June 30, 2017:
|
||||||||||||||||
Measured at Fair Value on a Recurring Basis:
|
||||||||||||||||
Assets
|
||||||||||||||||
Trading securities
|
$
|
286
|
$
|
286
|
$
|
-
|
$
|
-
|
||||||||
Securities available for sale
|
||||||||||||||||
U.S. agency
|
28,398
|
-
|
28,398
|
-
|
||||||||||||
U.S. agency residential mortgage-backed
|
144,484
|
-
|
144,484
|
-
|
||||||||||||
U.S. agency commercial mortgage-backed
|
11,577
|
-
|
11,577
|
-
|
||||||||||||
Private label mortgage-backed
|
25,332
|
-
|
25,332
|
-
|
||||||||||||
Other asset backed
|
126,898
|
-
|
126,898
|
-
|
||||||||||||
Obligations of states and political subdivisions
|
179,764
|
-
|
179,764
|
-
|
||||||||||||
Corporate
|
62,409
|
-
|
62,409
|
-
|
||||||||||||
Trust preferred
|
2,761
|
-
|
2,761
|
-
|
||||||||||||
Foreign government
|
2,102
|
-
|
2,102
|
-
|
||||||||||||
Loans held for sale
|
45,693
|
-
|
45,693
|
-
|
||||||||||||
Capitalized mortgage loan servicing rights
|
14,515
|
-
|
-
|
14,515
|
||||||||||||
Derivatives (1)
|
2,222
|
-
|
2,222
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Derivatives (2)
|
1,116
|
-
|
1,116
|
-
|
||||||||||||
Measured at Fair Value on a Non-recurring basis:
|
||||||||||||||||
Assets
|
||||||||||||||||
Impaired loans (3)
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
287
|
-
|
-
|
287
|
||||||||||||
Land, land development & construction-real estate
|
12
|
-
|
-
|
12
|
||||||||||||
Commercial and industrial
|
1,241
|
-
|
-
|
1,241
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
378
|
-
|
-
|
378
|
||||||||||||
Other real estate (4)
|
||||||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
162
|
-
|
-
|
162
|
||||||||||||
Resort lending
|
5
|
-
|
-
|
5
|
(1)
|
Included in accrued income and other assets
|
(2)
|
Included in accrued expenses and other liabilities
|
(3)
|
Only includes impaired loans with specific loss allocations based on collateral value.
|
(4)
|
Only includes other real estate with subsequent write downs to fair value.
|
Fair Value Measurements Using
|
||||||||||||||||
Fair Value
Measure-
ments
|
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Un-
observable
Inputs
(Level 3)
|
|||||||||||||
(In thousands)
|
||||||||||||||||
December 31, 2016:
|
||||||||||||||||
Measured at Fair Value on a Recurring Basis:
|
||||||||||||||||
Assets
|
||||||||||||||||
Trading securities
|
$
|
410
|
$
|
410
|
$
|
-
|
$
|
-
|
||||||||
Securities available for sale
|
||||||||||||||||
U.S. agency
|
28,988
|
-
|
28,988
|
-
|
||||||||||||
U.S. agency residential mortgage-backed
|
156,289
|
-
|
156,289
|
-
|
||||||||||||
U.S. agency commercial mortgage-backed
|
12,632
|
-
|
12,632
|
-
|
||||||||||||
Private label mortgage-backed
|
34,727
|
-
|
34,727
|
-
|
||||||||||||
Other asset backed
|
146,709
|
-
|
146,709
|
-
|
||||||||||||
Obligations of states and political subdivisions
|
170,899
|
-
|
170,899
|
-
|
||||||||||||
Corporate
|
56,180
|
-
|
56,180
|
-
|
||||||||||||
Trust preferred
|
2,579
|
-
|
2,579
|
-
|
||||||||||||
Foreign government
|
1,613
|
-
|
1,613
|
-
|
||||||||||||
Loans held for sale
|
35,946
|
-
|
35,946
|
-
|
||||||||||||
Derivatives (1)
|
2,251
|
-
|
2,251
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Derivatives (2)
|
975
|
-
|
975
|
-
|
||||||||||||
Measured at Fair Value on a Non-recurring basis:
|
||||||||||||||||
Assets
|
||||||||||||||||
Capitalized mortgage loan servicing rights (3)
|
8,163
|
-
|
-
|
8,163
|
||||||||||||
Impaired loans (4)
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate
|
255
|
-
|
-
|
255
|
||||||||||||
Land, land development & construction-real estate
|
54
|
-
|
-
|
54
|
||||||||||||
Commercial and industrial
|
1,342
|
-
|
-
|
1,342
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
361
|
-
|
-
|
361
|
||||||||||||
Other real estate (5)
|
||||||||||||||||
Commercial
|
||||||||||||||||
Income producing - real estate (6)
|
2,863
|
-
|
2,863
|
-
|
||||||||||||
Land, land development & construction-real estate
|
176
|
-
|
-
|
176
|
||||||||||||
Mortgage
|
||||||||||||||||
1-4 family
|
98
|
-
|
-
|
98
|
||||||||||||
Resort lending
|
133
|
-
|
-
|
133
|
(1)
|
Included in accrued income and other assets
|
(2)
|
Included in accrued expenses and other liabilities
|
(3)
|
Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
|
(4)
|
Only includes impaired loans with specific loss allocations based on collateral value.
|
(5)
|
Only includes other real estate with subsequent write downs to fair value.
|
(6)
|
Level 2 valuation is based on a signed purchase agreement.
|
Changes in Fair Values for the Six-Month
Periods Ended June 30 for Items Measured at
Fair Value Pursuant to Election of the Fair Value Option
|
||||||||||||||||||||||||||||
2017
|
2016
|
|||||||||||||||||||||||||||
Total
Change
in Fair
Values
Included
|
Total
Change
in Fair
Values
Included
|
|||||||||||||||||||||||||||
Net Gains (Losses)
on Assets |
Mortgage
Loan |
in Current
Period |
Net Gains (Losses)
on Assets |
in Current
Period |
||||||||||||||||||||||||
Securities
|
Loans
|
Servicing, net
|
Earnings
|
Securities
|
Loans
|
Earnings
|
||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||
Trading securities
|
$
|
(124
|
)
|
$
|
-
|
$
|
-
|
$
|
(124
|
)
|
$
|
64
|
$
|
-
|
$
|
64
|
||||||||||||
Loans held for sale
|
-
|
666
|
-
|
666
|
-
|
478
|
478
|
|||||||||||||||||||||
Capitalized mortgage loan servicing rights
|
-
|
-
|
(1,495
|
)
|
(1,495
|
)
|
-
|
-
|
-
|
· |
Capitalized mortgage loan servicing rights, whose individual strata are measured at fair value, had a carrying amount of $8.2 million, which is net of a valuation allowance of $2.3 million, at December 31, 2016. A charge of $0.6 million and $2.1 million was included in our results of operations for the three and six month periods ending June 30, 2016, respectively.
|
· |
Loans which are measured for impairment using the fair value of collateral for collateral dependent loans had a carrying amount of $2.6 million, with a valuation allowance of $0.7 million at June 30, 2017, and had a carrying amount of $4.0 million, with a valuation allowance of $2.0 million at December 31, 2016. The provision for loan losses included in our results of operations relating to impaired loans was a net expense (recovery) of $0.1 million and $(0.1) million for the three month periods ending June 30, 2017 and 2016, respectively, and a net expense of $0.3 million in each of the six month periods ending June 30, 2017 and 2016, respectively.
|
· |
Other real estate, which is measured using the fair value of the property, had a carrying amount of $0.2 million which is net of a valuation allowance of $0.1 million at June 30, 2017, and a carrying amount of $3.2 million, which is net of a valuation allowance of $0.8 million, at December 31, 2016. An additional charge relating to other real estate measured at fair value of $0.03 million and $0.04 million was included in our results of operations during the three and six month periods ended June 30, 2017, respectively and $0.04 million and $0.06 million during the same periods in 2016.
|
Capitalized Mortgage Loan Servicing Rights
|
||||||||||||||||
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Beginning balance
|
$
|
14,727
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Change in accounting
|
-
|
-
|
14,213
|
-
|
||||||||||||
Beginning balance, as adjusted
|
14,727
|
-
|
14,213
|
-
|
||||||||||||
Total losses realized and unrealized:
|
||||||||||||||||
Included in results of operations
|
(1,231
|
)
|
-
|
(1,495
|
)
|
-
|
||||||||||
Included in other comprehensive income
|
-
|
-
|
-
|
-
|
||||||||||||
Purchases, issuances, settlements, maturities and calls
|
1,019
|
-
|
1,797
|
-
|
||||||||||||
Transfers in and/or out of Level 3
|
-
|
-
|
-
|
-
|
||||||||||||
Ending balance
|
$
|
14,515
|
$
|
-
|
$
|
14,515
|
$
|
-
|
||||||||
Amount of total losses for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at June 30
|
$
|
(1,231
|
)
|
$
|
-
|
$
|
(1,495
|
)
|
$
|
-
|
Asset
Fair
Value
|
Valuation
Technique
|
Unobservable
Inputs
|
Weighted
Average
|
||||||||
(In thousands)
|
|||||||||||
June 30, 2017
|
|||||||||||
Capitalized mortgage loan servicing rights
|
$
|
14,515
|
Present value of net
|
Discount rate
|
10.09
|
%
|
|||||
servicing revenue
|
Cost to service
|
$
|
81
|
||||||||
Ancillary income
|
24
|
||||||||||
Float rate
|
1.96
|
%
|
Asset
Fair
Value
|
Valuation
Technique
|
Unobservable
Inputs
|
Weighted
Average
|
||||||||
(In thousands)
|
|||||||||||
June 30, 2017
|
|||||||||||
Impaired loans
|
|||||||||||
Commercial
|
$
|
1,540
|
Sales comparison approach
|
Adjustment for differences between comparable sales
|
(2.3
|
)%
|
|||||
Mortgage
|
378
|
Sales comparison approach
|
Adjustment for differences between comparable sales
|
(2.9
|
)
|
||||||
Other real estate
|
|||||||||||
Mortgage
|
167
|
Sales comparison approach
|
Adjustment for differences between comparable sales
|
(14.1
|
)
|
||||||
December 31, 2016
|
|||||||||||
Capitalized mortgage loan servicing rights
|
$
|
8,163
|
Present value of net servicing revenue
|
Discount rate
|
10.07
|
%
|
|||||
Cost to service
|
$
|
83
|
|||||||||
Ancillary income
|
24
|
||||||||||
Float rate
|
1.97
|
%
|
|||||||||
Impaired loans
|
|||||||||||
Commercial (1)
|
1,446
|
Sales comparison approach
|
Adjustment for differences between comparable sales
|
(1.5
|
)%
|
||||||
Mortgage
|
361
|
Sales comparison approach
|
Adjustment for differences between comparable sales
|
(4.7
|
)
|
||||||
Other real estate
|
|||||||||||
Commercial
|
176
|
Sales comparison approach
|
Adjustment for differences
between comparable sales
|
(22.5
|
)
|
||||||
Mortgage
|
231
|
Sales comparison approach
|
Adjustment for differences
between comparable sales
|
(5.1
|
)
|
(1)
|
In addition to the valuation techniques and unobservable inputs discussed above, at December 31, 2016, we had an impaired collateral dependent commercial relationship that totaled $0.2 million that was primarily secured by collateral other than real estate. Collateral securing this relationship primarily included machinery and equipment and inventory. Valuation techniques included appraisals and discounting restructuring firm valuations based on estimates of value recovery of each particular asset type. Discount rates used ranged from 0% to 100% of stated values.
|
Aggregate
Fair Value
|
Difference
|
Contractual
Principal
|
||||||||||
(In thousands)
|
||||||||||||
Loans held for sale
|
||||||||||||
June 30, 2017
|
$
|
45,693
|
$
|
1,103
|
$
|
44,590
|
||||||
December 31, 2016
|
35,946
|
437
|
35,509
|
Fair Value Using
|
||||||||||||||||||||
Recorded
Book
|
Quoted
Prices
in Active
Markets
for
Identical
Assets
|
Significant
Other
Observable
Inputs
|
Significant
Un-
observable
Inputs
|
|||||||||||||||||
Balance
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||||||
(In thousands)
|
||||||||||||||||||||
June 30, 2017
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
35,513
|
$
|
35,513
|
$
|
35,513
|
$
|
-
|
$
|
-
|
||||||||||
Interest bearing deposits
|
24,255
|
24,255
|
24,255
|
-
|
-
|
|||||||||||||||
Interest bearing deposits - time
|
5,339
|
5,346
|
-
|
5,346
|
-
|
|||||||||||||||
Trading securities
|
286
|
286
|
286
|
-
|
-
|
|||||||||||||||
Securities available for sale
|
583,725
|
583,725
|
-
|
583,725
|
-
|
|||||||||||||||
Federal Home Loan Bank and Federal
|
||||||||||||||||||||
Reserve Bank Stock
|
15,543
|
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Net loans and loans held for sale
|
1,836,784
|
1,798,133
|
-
|
45,693
|
1,752,440
|
|||||||||||||||
Accrued interest receivable
|
7,713
|
7,713
|
1
|
2,460
|
5,252
|
|||||||||||||||
Derivative financial instruments
|
2,222
|
2,222
|
-
|
2,222
|
-
|
|||||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits with no stated maturity (1)
|
$
|
1,769,406
|
$
|
1,769,406
|
$
|
1,769,406
|
$
|
-
|
$
|
-
|
||||||||||
Deposits with stated maturity (1)
|
476,813
|
474,172
|
-
|
474,172
|
-
|
|||||||||||||||
Other borrowings
|
85,524
|
86,206
|
-
|
86,206
|
-
|
|||||||||||||||
Subordinated debentures
|
35,569
|
28,379
|
-
|
28,379
|
-
|
|||||||||||||||
Accrued interest payable
|
1,118
|
1,118
|
18
|
1,100
|
-
|
|||||||||||||||
Derivative financial instruments
|
1,116
|
1,116
|
-
|
1,116
|
-
|
|||||||||||||||
December 31, 2016
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
35,238
|
$
|
35,238
|
$
|
35,238
|
$
|
-
|
$
|
-
|
||||||||||
Interest bearing deposits
|
47,956
|
47,956
|
47,956
|
-
|
-
|
|||||||||||||||
Interest bearing deposits - time
|
5,591
|
5,611
|
-
|
5,611
|
-
|
|||||||||||||||
Trading securities
|
410
|
410
|
410
|
-
|
-
|
|||||||||||||||
Securities available for sale
|
610,616
|
610,616
|
-
|
610,616
|
-
|
|||||||||||||||
Federal Home Loan Bank and Federal
|
||||||||||||||||||||
Reserve Bank Stock
|
15,543
|
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Net loans and loans held for sale (2)
|
1,655,335
|
1,629,587
|
-
|
67,321
|
1,562,266
|
|||||||||||||||
Accrued interest receivable
|
7,316
|
7,316
|
5
|
2,364
|
4,947
|
|||||||||||||||
Derivative financial instruments
|
2,251
|
2,251
|
-
|
2,251
|
-
|
|||||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits with no stated maturity (1)
|
$
|
1,740,601
|
$
|
1,740,601
|
$
|
1,740,601
|
$
|
-
|
$
|
-
|
||||||||||
Deposits with stated maturity (1)
|
485,118
|
483,469
|
-
|
483,469
|
-
|
|||||||||||||||
Other borrowings
|
9,433
|
10,371
|
-
|
10,371
|
-
|
|||||||||||||||
Subordinated debentures
|
35,569
|
25,017
|
-
|
25,017
|
-
|
|||||||||||||||
Accrued interest payable
|
932
|
932
|
21
|
911
|
-
|
|||||||||||||||
Derivative financial instruments
|
975
|
975
|
-
|
975
|
-
|
(1)
|
Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $13.2 million and $7.4 million at June 30, 2017 and December 31, 2016, respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $33.4 million and $31.3 million June 30, 2017 and December 31, 2016, respectively.
|
(2)
|
Net loans and loans held for sale include $31.4 million of payment plan receivables and commercial loans held for sale at December 31, 2016.
|
Unrealized
Gains
(Losses) on
Securities
Available
for Sale
|
Dispropor-
tionate
Tax Effects
from
Securities
Available
for Sale
|
Total
|
||||||||||
(In thousands) | ||||||||||||
For the three months ended June 30,
|
||||||||||||
2017
|
||||||||||||
Balances at beginning of period
|
$
|
(738
|
)
|
$
|
(5,798
|
)
|
$
|
(6,536
|
)
|
|||
Other comprehensive income before reclassifications
|
2,731
|
-
|
2,731
|
|||||||||
Amounts reclassified from AOCL
|
(7
|
)
|
-
|
(7
|
)
|
|||||||
Net current period other comprehensive income
|
2,724
|
-
|
2,724
|
|||||||||
Balances at end of period
|
$
|
1,986
|
$
|
(5,798
|
)
|
$
|
(3,812
|
)
|
||||
2016
|
||||||||||||
Balances at beginning of period
|
$
|
999
|
$
|
(5,798
|
)
|
$
|
(4,799
|
)
|
||||
Other comprehensive income before reclassifications
|
1,588
|
-
|
1,588
|
|||||||||
Amounts reclassified from AOCL
|
(72
|
)
|
-
|
(72
|
)
|
|||||||
Net current period other comprehensive income
|
1,516
|
-
|
1,516
|
|||||||||
Balances at end of period
|
$
|
2,515
|
$
|
(5,798
|
)
|
$
|
(3,283
|
)
|
||||
For the six months ended June 30,
|
||||||||||||
2017
|
||||||||||||
Balances at beginning of period
|
$
|
(3,310
|
)
|
$
|
(5,798
|
)
|
$
|
(9,108
|
)
|
|||
Cumulative effect of change in accounting
|
300
|
-
|
300
|
|||||||||
Balances at beginning of period, as adjusted
|
(3,010
|
)
|
(5,798
|
)
|
(8,808
|
)
|
||||||
Other comprehensive income before reclassifications
|
5,072
|
-
|
5,072
|
|||||||||
Amounts reclassified from AOCL
|
(76
|
)
|
-
|
(76
|
)
|
|||||||
Net current period other comprehensive income
|
4,996
|
-
|
4,996
|
|||||||||
Balances at end of period
|
$
|
1,986
|
$
|
(5,798
|
)
|
$
|
(3,812
|
)
|
||||
2016
|
||||||||||||
Balances at beginning of period
|
$
|
(238
|
)
|
$
|
(5,798
|
)
|
$
|
(6,036
|
)
|
|||
Other comprehensive income before reclassifications
|
2,937
|
-
|
2,937
|
|||||||||
Amounts reclassified from AOCL
|
(184
|
)
|
-
|
(184
|
)
|
|||||||
Net current period other comprehensive income
|
2,753
|
-
|
2,753
|
|||||||||
Balances at end of period
|
$
|
2,515
|
$
|
(5,798
|
)
|
$
|
(3,283
|
)
|
Amount
Reclassified
From
|
Affected Line Item in Condensed
|
||||
AOCL Component
|
AOCL
|
Consolidated Statements of Operations
|
|||
(In thousands)
|
|||||
2017
|
|||||
Unrealized gains on securities available for sale
|
|||||
$
|
11
|
Net gains on securities
|
|||
-
|
Net impairment loss recognized in earnings
|
||||
11
|
Total reclassifications before tax
|
||||
4
|
Income tax expense
|
||||
$
|
7
|
Reclassifications, net of tax
|
|||
2016
|
|||||
Unrealized gains on securities available for sale
|
|||||
$
|
109
|
Net gains on securities
|
|||
-
|
Net impairment loss recognized in earnings
|
||||
109
|
Total reclassifications before tax
|
||||
37
|
Income tax expense
|
||||
$
|
72
|
Reclassifications, net of tax
|
Amount
Reclassified
From
|
Affected Line Item in Condensed
|
||||
AOCL Component
|
AOCL
|
Consolidated Statements of Operations
|
|||
(In thousands)
|
|||||
2017
|
|||||
Unrealized gains on securities available for sale
|
|||||
$
|
117
|
Net gains on securities
|
|||
-
|
Net impairment loss recognized in earnings
|
||||
117
|
Total reclassifications before tax
|
||||
41
|
Income tax expense
|
||||
$
|
76
|
Reclassifications, net of tax
|
|||
2016
|
|||||
Unrealized gains on securities available for sale
|
|||||
$
|
283
|
Net gains on securities
|
|||
-
|
Net impairment loss recognized in earnings
|
||||
283
|
Total reclassifications before tax
|
||||
99
|
Income tax expense
|
||||
$
|
184
|
Reclassifications, net of tax
|
May 1,
2017 |
December 31,
2016 |
|||||||
(In thousands)
|
||||||||
Assets sold
|
||||||||
Payment plan receivables
|
$
|
33,128
|
$
|
30,582
|
||||
Commerical loans
|
525
|
794
|
||||||
Other assets
|
1,765
|
1,984
|
||||||
Total assets
|
$
|
35,418
|
$
|
33,360
|
||||
Liabilities assumed
|
$
|
1,972
|
$
|
718
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net income (annualized) to
|
||||||||||||||||
Average assets
|
0.92
|
%
|
1.06
|
%
|
0.93
|
%
|
0.87
|
%
|
||||||||
Average common shareholders’ equity
|
9.15
|
10.66
|
9.38
|
8.67
|
||||||||||||
Net income per common share
|
||||||||||||||||
Basic
|
$
|
0.28
|
$
|
0.30
|
$
|
0.56
|
$
|
0.49
|
||||||||
Diluted
|
0.27
|
0.30
|
0.55
|
0.48
|
Three Months Ended
June 30,
|
||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
1,779,916
|
$
|
19,919
|
4.49
|
%
|
$
|
1,573,471
|
$
|
18,173
|
4.64
|
%
|
||||||||||||
Tax-exempt loans (1)
|
3,037
|
46
|
6.08
|
3,555
|
55
|
6.22
|
||||||||||||||||||
Taxable securities
|
503,863
|
2,781
|
2.21
|
541,557
|
2,480
|
1.83
|
||||||||||||||||||
Tax-exempt securities (1)
|
88,731
|
783
|
3.53
|
50,091
|
432
|
3.45
|
||||||||||||||||||
Interest bearing cash
|
32,193
|
53
|
0.66
|
74,384
|
100
|
0.54
|
||||||||||||||||||
Other investments
|
15,543
|
239
|
6.17
|
15,478
|
197
|
5.12
|
||||||||||||||||||
Interest Earning Assets
|
2,423,283
|
23,821
|
3.94
|
2,258,536
|
21,437
|
3.81
|
||||||||||||||||||
Cash and due from banks
|
30,649
|
34,515
|
||||||||||||||||||||||
Other assets, net
|
144,673
|
154,859
|
||||||||||||||||||||||
Total Assets
|
$
|
2,598,605
|
$
|
2,447,910
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest-bearing checking
|
$
|
1,058,768
|
316
|
0.12
|
$
|
1,027,913
|
277
|
0.11
|
||||||||||||||||
Time deposits
|
468,705
|
1,162
|
0.99
|
430,955
|
875
|
0.82
|
||||||||||||||||||
Other borrowings
|
68,511
|
563
|
3.30
|
47,467
|
485
|
4.11
|
||||||||||||||||||
Interest Bearing Liabilities
|
1,595,984
|
2,041
|
0.51
|
1,506,335
|
1,637
|
0.44
|
||||||||||||||||||
Non-interest bearing deposits
|
712,132
|
672,920
|
||||||||||||||||||||||
Other liabilities
|
30,394
|
25,855
|
||||||||||||||||||||||
Shareholders’ equity
|
260,095
|
242,800
|
||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
2,598,605
|
$
|
2,447,910
|
||||||||||||||||||||
Net Interest Income
|
$
|
21,780
|
$
|
19,800
|
||||||||||||||||||||
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.60
|
%
|
3.52
|
%
|
(1)
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
|
(2)
|
Annualized
|
Six Months Ended
June 30,
|
||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
1,733,225
|
$
|
39,743
|
4.61
|
%
|
$
|
1,559,807
|
$
|
36,693
|
4.72
|
%
|
||||||||||||
Tax-exempt loans (1)
|
3,549
|
98
|
5.57
|
3,601
|
110
|
6.14
|
||||||||||||||||||
Taxable securities
|
512,586
|
5,535
|
2.16
|
531,695
|
4,724
|
1.78
|
||||||||||||||||||
Tax-exempt securities (1)
|
83,417
|
1,481
|
3.55
|
46,036
|
813
|
3.53
|
||||||||||||||||||
Interest bearing cash
|
49,356
|
166
|
0.68
|
77,910
|
206
|
0.53
|
||||||||||||||||||
Other investments
|
15,543
|
438
|
5.68
|
15,512
|
397
|
5.15
|
||||||||||||||||||
Interest Earning Assets
|
2,397,676
|
47,461
|
3.98
|
2,234,561
|
42,943
|
3.86
|
||||||||||||||||||
Cash and due from banks
|
32,212
|
39,841
|
||||||||||||||||||||||
Other assets, net
|
149,306
|
159,979
|
||||||||||||||||||||||
Total Assets
|
$
|
2,579,194
|
$
|
2,434,381
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest-
|
||||||||||||||||||||||||
bearing checking
|
$
|
1,052,973
|
599
|
0.11
|
$
|
1,021,015
|
547
|
0.11
|
||||||||||||||||
Time deposits
|
475,409
|
2,322
|
0.98
|
433,449
|
1,719
|
0.80
|
||||||||||||||||||
Other borrowings
|
56,823
|
1,033
|
3.67
|
47,495
|
962
|
4.07
|
||||||||||||||||||
Interest Bearing Liabilities
|
1,585,205
|
3,954
|
0.50
|
1,501,959
|
3,228
|
0.43
|
||||||||||||||||||
Non-interest bearing deposits
|
708,363
|
663,168
|
||||||||||||||||||||||
Other liabilities
|
29,772
|
24,811
|
||||||||||||||||||||||
Shareholders’ equity
|
255,854
|
244,443
|
||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
2,579,194
|
$
|
2,434,381
|
||||||||||||||||||||
Net Interest Income
|
$
|
43,507
|
$
|
39,715
|
||||||||||||||||||||
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.65
|
%
|
3.57
|
%
|
(1)
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
|
(2)
|
Annualized
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(Dollars in thousands)
|
(Dollars in thousands)
|
|||||||||||||||
Net interest income
|
$
|
21,492
|
$
|
19,630
|
$
|
42,958
|
$
|
39,393
|
||||||||
Add: taxable equivalent adjustment
|
288
|
170
|
549
|
322
|
||||||||||||
Net interest income - taxable equivalent
|
$
|
21,780
|
$
|
19,800
|
$
|
43,507
|
$
|
39,715
|
||||||||
Net interest margin (GAAP) (1)
|
3.56
|
%
|
3.50
|
%
|
3.61
|
%
|
3.55
|
%
|
||||||||
Net interest margin (FTE) (1)
|
3.60
|
%
|
3.52
|
%
|
3.65
|
%
|
3.57
|
%
|
(1)
|
Annualized
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Service charges on deposit accounts
|
$
|
3,175
|
$
|
3,038
|
$
|
6,184
|
$
|
5,883
|
||||||||
Interchange income
|
2,005
|
1,976
|
3,927
|
3,854
|
||||||||||||
Net gains (losses) on assets:
|
||||||||||||||||
Mortgage loans
|
3,344
|
2,529
|
5,915
|
4,171
|
||||||||||||
Securities
|
(34
|
)
|
185
|
(7
|
)
|
347
|
||||||||||
Mortgage loan servicing, net
|
(158
|
)
|
(334
|
)
|
667
|
(1,312
|
)
|
|||||||||
Investment and insurance commissions
|
467
|
384
|
935
|
851
|
||||||||||||
Bank owned life insurance
|
240
|
298
|
493
|
588
|
||||||||||||
Title insurance fees
|
323
|
253
|
587
|
541
|
||||||||||||
Other
|
1,084
|
1,251
|
2,084
|
2,466
|
||||||||||||
Total non-interest income
|
$
|
10,446
|
$
|
9,580
|
$
|
20,785
|
$
|
17,389
|
Three months ended
June 30, |
Six months ended
June 30, |
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Mortgage loans originated
|
$
|
235,087
|
$
|
91,966
|
$
|
393,168
|
$
|
165,468
|
||||||||
Mortgage loans sold
|
104,714
|
70,479
|
184,405
|
126,145
|
||||||||||||
Net gains on mortgage loans
|
3,344
|
2,529
|
5,915
|
4,171
|
||||||||||||
Net gains as a percent of mortgage loans sold (“Loan Sales Margin”)
|
3.19
|
%
|
3.59
|
%
|
3.21
|
%
|
3.31
|
%
|
||||||||
Fair value adjustments included in the Loan Sales Margin
|
0.32
|
0.34
|
0.27
|
0.30
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
6/30/2017
|
6/30/2016
|
6/30/2017
|
6/30/2016
|
|||||||||||||
Mortgage loan servicing:
|
(In thousands)
|
|||||||||||||||
Revenue, net
|
$
|
1,073
|
$
|
1,021
|
$
|
2,162
|
$
|
2,050
|
||||||||
Fair value change due to price
|
(648
|
)
|
--
|
(503
|
)
|
--
|
||||||||||
Fair value change due to pay-downs
|
(583
|
)
|
--
|
(992
|
)
|
--
|
||||||||||
Amortization
|
--
|
(709
|
)
|
--
|
(1,266
|
)
|
||||||||||
Impairment charge
|
--
|
(646
|
)
|
--
|
(2,096
|
)
|
||||||||||
Total
|
$
|
(158
|
)
|
$
|
(334
|
)
|
$
|
667
|
$
|
(1,312
|
)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
14,727
|
$
|
10,983
|
$
|
13,671
|
$
|
12,436
|
||||||||
Change in accounting
|
-
|
-
|
542
|
-
|
||||||||||||
Balance at beginning of period, as adjusted
|
$
|
14,727
|
$
|
10,983
|
$
|
14,213
|
$
|
12,436
|
||||||||
Originated servicing rights capitalized
|
1,019
|
703
|
1,797
|
1,257
|
||||||||||||
Amortization
|
-
|
(709
|
)
|
-
|
(1,266
|
)
|
||||||||||
Change in valuation allowance
|
-
|
(646
|
)
|
-
|
(2,096
|
)
|
||||||||||
Change in fair value
|
(1,231
|
)
|
-
|
(1,495
|
)
|
-
|
||||||||||
Balance at end of period
|
$
|
14,515
|
$
|
10,331
|
$
|
14,515
|
$
|
10,331
|
||||||||
Valuation allowance at end of period
|
$
|
-
|
$
|
5,368
|
$
|
-
|
$
|
5,368
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Compensation
|
$
|
8,707
|
$
|
7,972
|
$
|
18,379
|
$
|
16,045
|
||||||||
Performance-based compensation
|
2,138
|
1,875
|
4,131
|
3,557
|
||||||||||||
Payroll taxes and employee benefits
|
2,535
|
2,153
|
5,017
|
4,279
|
||||||||||||
Compensation and employee benefits
|
13,380
|
12,000
|
27,527
|
23,881
|
||||||||||||
Occupancy, net
|
1,920
|
1,856
|
4,062
|
4,063
|
||||||||||||
Data processing
|
1,937
|
1,936
|
3,874
|
4,037
|
||||||||||||
Furniture, fixtures and equipment
|
1,005
|
965
|
1,982
|
1,949
|
||||||||||||
Communications
|
678
|
722
|
1,361
|
1,610
|
||||||||||||
Loan and collection
|
670
|
571
|
1,083
|
1,396
|
||||||||||||
Advertising
|
519
|
478
|
1,025
|
955
|
||||||||||||
Legal and professional
|
389
|
345
|
826
|
758
|
||||||||||||
Interchange expense
|
292
|
267
|
575
|
533
|
||||||||||||
FDIC deposit insurance
|
202
|
331
|
400
|
665
|
||||||||||||
Supplies
|
159
|
197
|
331
|
373
|
||||||||||||
Credit card and bank service fees
|
136
|
198
|
327
|
385
|
||||||||||||
Costs (recoveries) related to unfunded lending commitments
|
130
|
(80
|
)
|
240
|
(67
|
)
|
||||||||||
Amortization of intangible assets
|
86
|
87
|
173
|
174
|
||||||||||||
Net (gains) losses on other real estate and repossessed assets
|
91
|
(159
|
)
|
102
|
(165
|
)
|
||||||||||
Provision for loss reimbursement on sold loans
|
20
|
-
|
51
|
(15
|
)
|
|||||||||||
Other
|
1,147
|
1,181
|
2,391
|
2,408
|
||||||||||||
Total non-interest expense
|
$
|
22,761
|
$
|
20,895
|
$
|
46,330
|
$
|
42,940
|
Unrealized
|
||||||||||||||||
Amortized
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
June 30, 2017
|
$
|
580,670
|
$
|
5,060
|
$
|
2,005
|
$
|
583,725
|
||||||||
December 31, 2016
|
615,709
|
2,548
|
7,641
|
610,616
|
Six months ended
June 30,
|
||||||||
2017
|
2016
|
|||||||
(In thousands)
|
||||||||
Proceeds
|
$
|
7,830
|
$
|
55,362
|
||||
Gross gains
|
$
|
117
|
$
|
336
|
||||
Gross losses
|
-
|
(53
|
)
|
|||||
Net impairment charges
|
-
|
-
|
||||||
Fair value adjustments
|
(124
|
)
|
64
|
|||||
Net gains
|
$
|
(7
|
)
|
$
|
347
|
June 30,
2017
|
December 31,
2016
|
|||||||
(Dollars in thousands)
|
||||||||
Non-accrual loans
|
$
|
8,542
|
$
|
13,364
|
||||
Loans 90 days or more past due and still accruing interest
|
--
|
--
|
||||||
Total non-performing loans
|
8,542
|
13,364
|
||||||
Other real estate and repossessed assets
|
2,368
|
5,004
|
||||||
Total non-performing assets
|
$
|
10,910
|
$
|
18,368
|
||||
As a percent of Portfolio Loans
|
||||||||
Non-performing loans
|
0.47
|
%
|
0.83
|
%
|
||||
Allowance for loan losses
|
1.14
|
1.26
|
||||||
Non-performing assets to total assets
|
0.41
|
0.72
|
||||||
Allowance for loan losses as a percent of non-performing loans
|
241.00
|
151.41
|
(1)
|
Excludes loans classified as “troubled debt restructured” that are not past due and vehicle service contract counterparty receivables, net.
|
June 30, 2017
|
||||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDRs
|
$
|
10,551
|
$
|
56,100
|
$
|
66,651
|
||||||
Non-performing TDRs(2)
|
492
|
4,184
|
(3)
|
4,676
|
||||||||
Total
|
$
|
11,043
|
$
|
60,284
|
$
|
71,327
|
December 31, 2016
|
||||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDRs
|
$
|
10,560
|
$
|
59,726
|
$
|
70,286
|
||||||
Non-performing TDRs(2)
|
3,565
|
4,071
|
(3)
|
7,636
|
||||||||
Total
|
$
|
14,125
|
$
|
63,797
|
$
|
77,922
|
(1) |
Retail loans include mortgage and installment loan segments.
|
(2) |
Included in non-performing loans table above.
|
(3) |
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
|
Six months ended
June 30,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
20,234
|
$
|
650
|
$
|
22,570
|
$
|
652
|
||||||||
Additions (deductions)
|
||||||||||||||||
Provision for loan losses
|
224
|
-
|
(1,264
|
)
|
-
|
|||||||||||
Recoveries credited to allowance
|
1,786
|
-
|
2,718
|
-
|
||||||||||||
Loans charged against the allowance
|
(1,658
|
)
|
-
|
(1,312
|
)
|
-
|
||||||||||
Additions (deductions) included in non-interest expense
|
-
|
240
|
-
|
(67
|
)
|
|||||||||||
Balance at end of period
|
$
|
20,586
|
$
|
890
|
$
|
22,712
|
$
|
585
|
||||||||
Net loans charged against the allowance to average Portfolio Loans
|
(0.02
|
)%
|
(0.18
|
)%
|
June 30,
2017
|
December 31,
2016
|
|||||||
(In thousands)
|
||||||||
Specific allocations
|
$
|
7,244
|
$
|
9,152
|
||||
Other adversely rated commercial loans
|
563
|
491
|
||||||
Historical loss allocations
|
6,338
|
4,929
|
||||||
Additional allocations based on subjective factors
|
6,441
|
5,662
|
||||||
Total
|
$
|
20,586
|
$
|
20,234
|
June 30,
2017 |
December 31,
2016 |
|||||||
(In thousands)
|
||||||||
Subordinated debentures
|
$
|
35,569
|
$
|
35,569
|
||||
Amount not qualifying as regulatory capital
|
(1,069
|
)
|
(1,069
|
)
|
||||
Amount qualifying as regulatory capital
|
34,500
|
34,500
|
||||||
Shareholders’ equity
|
||||||||
Common stock
|
324,231
|
323,745
|
||||||
Accumulated deficit
|
(57,966
|
)
|
(65,657
|
)
|
||||
Accumulated other comprehensive loss
|
(3,812
|
)
|
(9,108
|
)
|
||||
Total shareholders’ equity
|
262,453
|
248,980
|
||||||
Total capitalization
|
$
|
296,953
|
$
|
283,480
|
Change in Interest
Rates |
Market Value
Of Portfolio
Equity(1) |
Percent
Change |
Net Interest
Income(2) |
Percent
Change |
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
June 30, 2017
|
||||||||||||||||
200 basis point rise
|
$
|
408,600
|
2.90
|
%
|
$
|
93,400
|
4.01
|
%
|
||||||||
100 basis point rise
|
408,600
|
2.90
|
92,300
|
2.78
|
||||||||||||
Base-rate scenario
|
397,100
|
-
|
89,800
|
-
|
||||||||||||
100 basis point decline
|
361,000
|
(9.09
|
)
|
83,300
|
(7.24
|
)
|
||||||||||
December 31, 2016
|
||||||||||||||||
200 basis point rise
|
$
|
427,400
|
6.90
|
%
|
$
|
84,800
|
6.94
|
%
|
||||||||
100 basis point rise
|
417,800
|
4.50
|
82,500
|
4.04
|
||||||||||||
Base-rate scenario
|
399,800
|
-
|
79,300
|
-
|
||||||||||||
100 basis point decline
|
366,000
|
(8.45
|
)
|
73,500
|
(7.31
|
)
|
(1) |
Simulation analyses calculate the change in the net present value of our assets and liabilities, including debt and related financial derivative instruments, under parallel shifts in interest rates by discounting the estimated future cash flows using a market-based discount rate. Cash flow estimates incorporate anticipated changes in prepayment speeds and other embedded options.
|
(2) |
Simulation analyses calculate the change in net interest income under immediate parallel shifts in interest rates over the next twelve months, based upon a static statement of financial condition, which includes debt and related financial derivative instruments, and do not consider loan fees.
|
(a) |
Evaluation of Disclosure Controls and Procedures.
|
(b) |
Changes in Internal Controls.
|
Period
|
Total Number of
Shares Purchased (1)
|
Average Price
Paid Per Share
|
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
|
Remaining
Number of
Shares Authorized
for Purchase
Under the Plan
|
||||||||||||
April 2017
|
2,687
|
$
|
22.30
|
-
|
1,062,905
|
|||||||||||
May 2017
|
-
|
-
|
-
|
1,062,905
|
||||||||||||
June 2017
|
-
|
-
|
-
|
1,062,905
|
||||||||||||
Total
|
2,687
|
$
|
22.30
|
-
|
1,062,905
|
(1) |
Represents shares withheld from the shares that would otherwise have been issued to certain officers in order to satisfy tax withholding obligations resulting from vesting of restricted stock.
|
(a)
|
The following exhibits (listed by number corresponding to the Exhibit Table as Item 601 in Regulation S-K) are filed with this report:
|
|
Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
|
||
Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
|
||
Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
|
||
Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
|
||
101.INS Instance Document
|
||
101.SCH XBRL Taxonomy Extension Schema Document | ||
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
|
||
101.DEF XBRL Taxonomy Extension Definition Linkbase Document
|
||
101.LAB XBRL Taxonomy Extension Label Linkbase Document
|
||
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
|
Date
|
August 4, 2017
|
By
|
/s/ Robert N. Shuster
|
|
Robert N. Shuster, Principal Financial Officer
|
||||
Date
|
August 4, 2017
|
By
|
/s/ James J. Twarozynski
|
|
James J. Twarozynski, Principal Accounting Officer
|
1. |
I have reviewed this quarterly report on Form 10-Q of Independent Bank Corporation;
|
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
|
4. |
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
a) |
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
|
b) |
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c) |
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d) |
disclosed in this quarterly report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
|
5. |
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a) |
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
|
INDEPENDENT BANK CORPORATION
|
|
Date: August 4, 2017
|
/s/ William B. Kessel
|
William B. Kessel
|
|
President and Chief Executive Officer
|
1. |
I have reviewed this quarterly report on Form 10-Q of Independent Bank Corporation;
|
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
|
4. |
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
a) |
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
|
b) |
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c) |
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d) |
disclosed in this quarterly report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
|
5. |
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a) |
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
|
INDEPENDENT BANK CORPORATION
|
|
Date: August 4, 2017
|
/s/ Robert N. Shuster
|
Robert N. Shuster
|
|
Chief Financial Officer
|
INDEPENDENT BANK CORPORATION
|
|
Date: August 4, 2017
|
|
/s/ William B. Kessel
|
|
William B. Kessel
|
|
President and Chief Executive Officer
|
INDEPENDENT BANK CORPORATION
|
|
Date: August 4, 2017
|
|
/s/ Robert N. Shuster
|
|
Robert N. Shuster
|
|
Chief Financial Officer
|
Document and Entity Information - shares |
6 Months Ended | |
---|---|---|
Jun. 30, 2017 |
Aug. 03, 2017 |
|
Document and Entity Information [Abstract] | ||
Entity Registrant Name | INDEPENDENT BANK CORP /MI/ | |
Entity Central Index Key | 0000039311 | |
Current Fiscal Year End Date | --12-31 | |
Entity Well-known Seasoned Issuer | No | |
Entity Voluntary Filers | No | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 21,336,090 | |
Document Fiscal Year Focus | 2017 | |
Document Fiscal Period Focus | Q2 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2017 |
Condensed Consolidated Statements of Financial Condition (unaudited) (Parenthetical) - $ / shares |
Jun. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Shareholders' Equity | ||
Preferred stock, par value (in dollars per share) | $ 0 | $ 0 |
Preferred stock, shares authorized (in shares) | 200,000 | 200,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0 | $ 0 |
Common stock, shares authorized (in shares) | 500,000,000 | 500,000,000 |
Common stock, shares issued (in shares) | 21,334,740 | 21,258,092 |
Common stock, shares outstanding (in shares) | 21,334,740 | 21,258,092 |
Condensed Consolidated Statements of Operations (unaudited) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|||
Interest Income | ||||||
Interest and fees on loans | $ 19,949 | $ 18,208 | $ 39,807 | $ 36,764 | ||
Interest on securities | ||||||
Taxable | 2,781 | 2,480 | 5,535 | 4,724 | ||
Tax-exempt | 511 | 282 | 966 | 530 | ||
Other investments | 292 | 297 | 604 | 603 | ||
Total Interest Income | 23,533 | 21,267 | 46,912 | 42,621 | ||
Interest Expense | ||||||
Deposits | 1,478 | 1,152 | 2,921 | 2,266 | ||
Other borrowings and subordinated debentures | 563 | 485 | 1,033 | 962 | ||
Total Interest Expense | 2,041 | 1,637 | 3,954 | 3,228 | ||
Net Interest Income | 21,492 | 19,630 | 42,958 | 39,393 | ||
Provision for loan losses | 583 | (734) | 224 | (1,264) | ||
Net Interest Income After Provision for Loan Losses | 20,909 | 20,364 | 42,734 | 40,657 | ||
Non-interest Income | ||||||
Service charges on deposit accounts | 3,175 | 3,038 | 6,184 | 5,883 | ||
Interchange income | 2,005 | 1,976 | 3,927 | 3,854 | ||
Net gains (losses) on assets | ||||||
Mortgage loans | 3,344 | 2,529 | 5,915 | 4,171 | ||
Securities | (34) | 185 | (7) | 347 | ||
Mortgage loan servicing, net | (158) | (334) | 667 | (1,312) | ||
Title insurance fees | 323 | 253 | 587 | 541 | ||
Other | 1,791 | 1,933 | 3,512 | 3,905 | ||
Total Non-Interest Income | 10,446 | 9,580 | 20,785 | 17,389 | ||
Non-interest Expense | ||||||
Compensation and employee benefits | 13,380 | 12,000 | 27,527 | 23,881 | ||
Occupancy, net | 1,920 | 1,856 | 4,062 | 4,063 | ||
Data processing | 1,937 | 1,936 | 3,874 | 4,037 | ||
Furniture, fixtures and equipment | 1,005 | 965 | 1,982 | 1,949 | ||
Communications | 678 | 722 | 1,361 | 1,610 | ||
Loan and collection | 670 | 571 | 1,083 | 1,396 | ||
Advertising | 519 | 478 | 1,025 | 955 | ||
Legal and professional | 389 | 345 | 826 | 758 | ||
Interchange expense | 292 | 267 | 575 | 533 | ||
FDIC deposit insurance | 202 | 331 | 400 | 665 | ||
Credit card and bank service fees | 136 | 198 | 327 | 385 | ||
Other | 1,633 | 1,226 | 3,288 | 2,708 | ||
Total Non-Interest Expense | 22,761 | 20,895 | 46,330 | 42,940 | ||
Income Before Income Tax | 8,594 | 9,049 | 17,189 | 15,106 | ||
Income tax expense | 2,663 | 2,611 | 5,284 | 4,568 | ||
Net Income | $ 5,931 | $ 6,438 | $ 11,905 | $ 10,538 | ||
Net Income Per Common Share | ||||||
Basic (in dollars per share) | [1] | $ 0.28 | $ 0.30 | $ 0.56 | $ 0.49 | |
Diluted (in dollars per share) | 0.27 | 0.30 | 0.55 | 0.48 | ||
Dividends Per Common Share | ||||||
Declared (in dollars per share) | 0.10 | 0.08 | 0.20 | 0.16 | ||
Paid (in dollars per share) | $ 0.10 | $ 0.08 | $ 0.20 | $ 0.16 | ||
|
Condensed Consolidated Statements of Comprehensive Income (unaudited) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|
Condensed Consolidated Statements of Comprehensive Income (unaudited) [Abstract] | ||||
Net income | $ 5,931 | $ 6,438 | $ 11,905 | $ 10,538 |
Securities available for sale | ||||
Unrealized gains arising during period | 4,095 | 2,334 | 7,718 | 4,448 |
Change in unrealized gains for which a portion of other than temporary impairment has been recognized in earnings | 107 | 107 | 85 | 71 |
Reclassification adjustments for gains included in earnings | (11) | (109) | (117) | (283) |
Unrealized gains recognized in other comprehensive income on securities available for sale | 4,191 | 2,332 | 7,686 | 4,236 |
Income tax expense | 1,467 | 816 | 2,690 | 1,483 |
Unrealized gains recognized in other comprehensive income on securities available for sale, net of tax | 2,724 | 1,516 | 4,996 | 2,753 |
Other comprehensive income | 2,724 | 1,516 | 4,996 | 2,753 |
Comprehensive income | $ 8,655 | $ 7,954 | $ 16,901 | $ 13,291 |
Preparation of Financial Statements |
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2017 | |||
Preparation of Financial Statements [Abstract] | |||
Preparation of Financial Statements |
The condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2016 included in our Annual Report on Form 10-K. In our opinion, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary to present fairly our consolidated financial condition as of June 30, 2017 and December 31, 2016, and the results of operations for the three and six-month periods ended June 30, 2017 and 2016. The results of operations for the three and six -month periods ended June 30, 2017, are not necessarily indicative of the results to be expected for the full year. Certain reclassifications have been made in the prior period financial statements to conform to the current period presentation. Our critical accounting policies include the determination of the allowance for loan losses, the valuation of originated mortgage loan servicing rights and the valuation of deferred tax assets. Refer to our 2016 Annual Report on Form 10-K for a disclosure of our accounting policies. |
New Accounting Standards |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Standards [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Standards |
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This ASU supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. In addition, this ASU specifies the accounting for some costs to obtain or fulfill a contract with a customer. This amended guidance is effective for us on January 1, 2018, and is not expected to have a material impact on our consolidated operating results or financial condition. Financial instruments for the most part and related contractual rights and obligations which are the sources of the majority of our operating revenue are excluded from the scope of this amended guidance. In addition, for those operating revenue streams that are included in the scope of this amended guidance, based upon our review of these sources of income we do not believe they will be materially impacted by this amended guidance. In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities”. This ASU amends existing guidance related to the accounting for certain financial assets and liabilities. These amendments, among other things, require equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset and eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. This amended guidance is effective for us on January 1, 2018. We have reviewed the types of financial instruments impacted by this amended guidance, including certain equity investments and liabilities measured under the fair value election, and have determined that we do not currently own any such instruments. The balance of this amended guidance is expected to impact certain disclosure items but is not expected to have any impact on our consolidated operating results or financial condition. In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)”. This ASU amends existing guidance related to the accounting for leases. These amendments, among other things, requires lessees to account for most leases on the balance sheet while recognizing expense on the income statement in a manner similar to existing guidance. For lessors the guidance modifies the classification criteria and the accounting for sales-type and direct finance leases. This amended guidance is effective for us on January 1, 2019 and is not expected to have a material impact on our consolidated operating results or financial condition. Based on a review of our operating leases that we currently have in place we do not expect a material change in the recognition, measurement and presentation of lease expense or impact on cash flow. While the primary impact will be the recognition of certain operating leases on our Condensed Consolidated Statements of Financial Condition this impact is not expected to be material. In June 2016, the FASB issued ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments”. This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This ASU will replace today’s “incurred loss” approach with an “expected loss” model for instruments measured at amortized cost. For securities available for sale, allowances will be recorded rather than reducing the carrying amount as is done under the current other-than-temporary impairment model. This ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. This amended guidance is effective for us on January 1, 2020. We began evaluating this ASU in 2016 and have formed a committee that includes personnel from various areas of the Bank that meets regularly to discuss the implementation of the ASU. We are currently in the process of gathering data and reviewing loss methodologies and have engaged third party resources that will assist us in the implementation of this ASU. While we have not yet determined what the impact will be on our consolidated operating results or financial condition by the nature of the implementation of an expected loss model compared to an incurred loss approach, we would expect our AFLL to increase under this ASU. In March 2017, the FASB issued ASU 2017-08, “Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20) Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”). This ASU shortens the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be accreted to maturity. This amended guidance is effective for us on January 1, 2019, with early adoption permitted. We adopted this amended guidance during the first quarter of 2017 using a modified retrospective approach. The impact of this adoption was to adjust our January 1, 2017 Condensed Consolidated Statement of Financial Position to reflect cumulative effect adjustments as summarized in the table below. The adjustments below reflect the recording of $0.46 million ($0.30 million, net of tax) of additional premium amortization on securities available for sale and a $0.30 million decrease in accumulated other comprehensive loss to reflect the decrease in after tax unrealized losses on securities available for sale as of January 1, 2017 as a result of adopting this amended guidance. After January 1, 2017, premium amortization on certain callable debt securities is now amortized to the first call date. During the first quarter of 2017 the impact on the Condensed Consolidated Statements of Operations was an increase to premium amortization of $0.03 million. During the first quarter of 2017, we adopted the fair value method of accounting for our capitalized mortgage loan servicing rights pursuant to FASB Accounting Standards Codification topic 860 – “Transfers and Servicing”. Prior to January 1, 2017, we were accounting for our capitalized mortgage loan servicing rights under the amortization method. We adopted the fair value method using a modified retrospective adjustment to beginning accumulated deficit. The impact of the adoption of the fair value method is summarized in the table below. The adjustments below reflect the recording of a $0.54 million increase in the fair value of our capitalized mortgage loan servicing rights with a $0.19 million reduction in deferred tax assets, net for a net impact on accumulated deficit and total equity of $0.35 million.
|
Securities |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities |
Securities available for sale consist of the following:
We adopted ASU 2017-08 during the first quarter of 2017 using a modified retrospective approach. As a result, the amortized cost of securities as of January 1, 2017 was adjusted lower by $0.46 million (see note #2). Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows:
Our portfolio of securities available for sale is reviewed quarterly for impairment in value. In performing this review management considers (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the impact of changes in market interest rates on the market value of the security and (4) an assessment of whether we intend to sell, or it is more likely than not that we will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. For securities that do not meet the aforementioned recovery criteria, the amount of impairment recognized in earnings is limited to the amount related to credit losses, while impairment related to other factors is recognized in other comprehensive income. U.S. agency, U.S. agency residential mortgage-backed securities and U.S. agency commercial mortgage backed securities — at June 30, 2017, we had 21 U.S. agency, 103 U.S. agency residential mortgage-backed and 11 U.S. agency commercial mortgage-backed securities whose fair market value is less than amortized cost. The unrealized losses are largely attributed to increases in interest rates since acquisition and widening spreads to Treasury bonds. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. Private label mortgage backed securities — at June 30, 2017, we had 14 of this type of security whose fair value is less than amortized cost. The unrealized losses are primarily attributed to three securities purchased prior to 2016. One of these three securities has an impairment in excess of 10% and all three of these holdings have been impaired for more than 12 months. The unrealized losses are largely attributable to credit spread widening on these three securities since their acquisition. These three securities are receiving principal and interest payments. These transactions are pass-through structures, receiving pro rata principal and interest payments from a dedicated collateral pool. The nonreceipt of interest cash flows is not expected and thus not presently considered in our discounted cash flow methodology discussed below. These three private label mortgage-backed securities are periodically reviewed for other than temporary impairment (“OTTI”) utilizing a cash flow projection. The cash flow analysis forecasts cash flow from the underlying loans in each transaction and then applies these cash flows to the bonds in the securitization. Our cash flow analysis forecasts complete recovery of our cost basis for all three of these securities whose fair value is less than amortized cost. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no other declines discussed above are deemed to be other than temporary. Other asset backed — at June 30, 2017, we had 69 other asset backed securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. Obligations of states and political subdivisions — at June 30, 2017, we had 183 municipal securities whose fair value is less than amortized cost. The unrealized losses are primarily due to wider benchmark pricing spreads and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. Corporate — at June 30, 2017, we had 13 corporate securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. Trust preferred securities — at June 30, 2017, we had three trust preferred securities whose fair value is less than amortized cost. All of our trust preferred securities are single issue securities issued by a trust subsidiary of a bank holding company. The pricing of trust preferred securities has suffered from credit spread widening. One of the three securities is rated by two major rating agencies as investment grade, while one (a Bank of America issuance) is rated below investment grade by two major rating agencies and the other one is non-rated. The non-rated issue is a relatively small bank and was never rated. The issuer of this non-rated trust preferred security, which had a total amortized cost of $1.0 million and total fair value of $0.9 million as of June 30, 2017, continues to have satisfactory credit metrics and make interest payments. The following table breaks out our trust preferred securities in further detail as of June 30, 2017 and December 31, 2016:
As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. Foreign government — at June 30, 2017, we had two foreign government securities whose fair value is less than amortized cost. The unrealized loss is primarily due to increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary. We recorded no credit related OTTI charges in our Condensed Consolidated Statements of Operations related to securities available for sale during the three and six month periods ended June 30, 2017 and 2016, respectively. At June 30, 2017, three private label mortgage-backed securities had credit related OTTI and are summarized as follows:
Each of these securities is receiving principal and interest payments similar to principal reductions in the underlying collateral. All three of these securities have unrealized gains at June 30, 2017. The original amortized cost for each of these securities has been permanently adjusted downward for previously recorded credit related OTTI. The unrealized loss (based on original amortized cost) for these securities is now less than previously recorded credit related OTTI amounts. A roll forward of credit losses recognized in earnings on securities available for sale follows:
The amortized cost and fair value of securities available for sale at June 30, 2017, by contractual maturity, follow:
The actual maturity may differ from the contractual maturity because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Gains and losses realized on the sale of securities available for sale are determined using the specific identification method and are recognized on a trade-date basis. A summary of proceeds from the sale of securities available for sale and gains and losses for the six month periods ending June 30, follows:
During 2017 and 2016, our trading securities consisted of various preferred stocks. During the first six months of 2017 and 2016, we recognized gains (losses) on trading securities of $(0.124) million and $0.064 million, respectively, that are included in net gains (losses) on securities in the Condensed Consolidated Statements of Operations. These amounts relate to trading securities still held at each respective period end. |
Loans |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans |
Our assessment of the allowance for loan losses is based on an evaluation of the loan portfolio, recent loss experience, current economic conditions and other pertinent factors. An analysis of the allowance for loan losses by portfolio segment for the three months ended June 30, follows:
(1) Payment plan receivables were reclassified to held for sale at December 31, 2016. See note #15. An analysis of the allowance for loan losses by portfolio segment for the six months ended June 30, follows:
(1) Payment plan receivables were reclassified to held for sale at December 31, 2016. See note #15. Allowance for loan losses and recorded investment in loans by portfolio segment follows:
Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow:
An aging analysis of loans by class follows:
Impaired loans are as follows:
Impaired loans by class are as follows (1):
(1) There were no impaired purchased mortgage loans at June 30, 2017 or December 31, 2016. Average recorded investment in and interest income earned on impaired loans by class for the three month periods ending June 30, follows (1):
Average recorded investment in and interest income earned on impaired loans by class for the six month periods ending June 30, follows (1):
Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance. Troubled debt restructurings follow:
We allocated $7.2 million and $9.0 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of June 30, 2017 and December 31, 2016, respectively. During the six months ended June 30, 2017 and 2016, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances. Loans that have been classified as troubled debt restructurings during the three-month periods ended June 30 follow(1):
Loans that have been classified as troubled debt restructurings during the six-month periods ended June 30 follow(1):
The troubled debt restructurings described above for 2017 had no impact on the allowance for loan losses and resulted in zero charge offs during the three months ended June 30, 2017, and increased the allowance by $0.1 million and resulted in zero charge offs during the six months ended June 30, 2017. The troubled debt restructurings described above for 2016 had no impact on the allowance for loan losses and resulted in zero charge offs during the three months ended June 30, 2016, and increased the allowance by $0.3 million and resulted in zero charge offs during the six months ended June 30, 2016. A loan is considered to be in payment default generally once it is 90 days contractually past due under the modified terms. There were no troubled debt restructurings that subsequently defaulted within twelve months following the modification during the three and six months ended June 30, 2017 or 2016. In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy. Credit Quality Indicators – As part of our on-going monitoring of the credit quality of our loan portfolios, we track certain credit quality indicators including (a) weighted-average risk grade of commercial loans, (b) the level of classified commercial loans, (c) credit scores of mortgage and installment loan borrowers, and (d) delinquency history and non-performing loans. For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows: Rating 1 through 6: These loans are generally referred to as our “non-watch” commercial credits that include very high or exceptional credit fundamentals through acceptable credit fundamentals. Rating 7 and 8: These loans are generally referred to as our “watch” commercial credits. This rating includes loans to borrowers that exhibit potential credit weakness or downward trends. If not checked or cured these trends could weaken our asset or credit position. While potentially weak, no loss of principal or interest is envisioned with these ratings. Rating 9: These loans are generally referred to as our “substandard accruing” commercial credits. This rating includes loans to borrowers that exhibit a well-defined weakness where payment default is probable and loss is possible if deficiencies are not corrected. Generally, loans with this rating are considered collectible as to both principal and interest primarily due to collateral coverage. Rating 10 and 11: These loans are generally referred to as our “substandard - non-accrual” and “doubtful” commercial credits, respectively. These ratings include loans to borrowers with weaknesses that make collection of debt in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual. Rating 12: These loans are generally referred to as our “loss” commercial credits. This rating includes loans to borrowers that are deemed incapable of repayment and are charged-off. The following table summarizes loan ratings by loan class for our commercial loan segment:
For each of our mortgage and installment segment classes, we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually. The following tables summarize credit scores by loan class for our mortgage and installment loan segments:
(1) Credit scores have been updated within the last twelve months.
(1) Credit scores have been updated within the last twelve months. Foreclosed residential real estate properties included in other real estate and repossessed assets on our Condensed Consolidated Statements of Financial Condition totaled $2.0 million and $1.9 million at June 30, 2017 and December 31, 2016, respectively. Retail mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements totaled $1.2 million and $1.0 million at June 30, 2017 and December 31, 2016, respectively. |
Shareholders' Equity and Earnings Per Common Share |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' Equity and Earnings Per Common Share [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' Equity and Earnings Per Common Share |
On January 23, 2017, our Board of Directors authorized a share repurchase plan (the “Repurchase Plan”) to buy back up to 5% of our outstanding common stock through December 31, 2017. We expect to accomplish the repurchases through open market transactions, though we could affect repurchases through other means, such as privately negotiated transactions. The timing and amount of any share repurchases will depend on a variety of factors, including, among others, securities law restrictions, the trading price of our common stock, regulatory requirements, potential alternative uses for capital, and our financial performance. The Repurchase Plan does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at any time at our discretion. We expect to fund any repurchases from cash on hand. We did not repurchase any shares of common stock during the six months ended June 30, 2017. A reconciliation of basic and diluted net income per common share follows:
(1) Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. Weighted average stock options outstanding that were not considered in computing diluted net income per share because they were anti-dilutive were zero for both the three and six month periods ended June 30, 2017, and totaled 0.03 million for both the three and six month periods ended June 30, 2016. |
Derivative Financial Instruments |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Financial Instruments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Financial Instruments |
We are required to record derivatives on our Condensed Consolidated Statements of Financial Condition as assets and liabilities measured at their fair value. The accounting for increases and decreases in the value of derivatives depends upon the use of derivatives and whether the derivatives qualify for hedge accounting. Our derivative financial instruments according to the type of hedge in which they are designated follows:
Certain financial derivative instruments have not been designated as hedges. The fair value of these derivative financial instruments has been recorded on our Condensed Consolidated Statements of Financial Condition and is adjusted on an ongoing basis to reflect their then current fair value. The changes in fair value of derivative financial instruments not designated as hedges are recognized in our Condensed Consolidated Statements of Operations. In the ordinary course of business, we enter into rate-lock mortgage loan commitments with customers (“Rate-Lock Commitments”). These commitments expose us to interest rate risk. We also enter into mandatory commitments to sell mortgage loans (“Mandatory Commitments”) to reduce the impact of price fluctuations of mortgage loans held for sale and Rate-Lock Commitments. Mandatory Commitments help protect our loan sale profit margin from fluctuations in interest rates. The changes in the fair value of Rate-Lock Commitments and Mandatory Commitments are recognized currently as part of net gains on mortgage loans in our Condensed Consolidated Statements of Operations. We obtain market prices on Mandatory Commitments and Rate-Lock Commitments. Net gains on mortgage loans, as well as net income may be more volatile as a result of these derivative instruments, which are not designated as hedges. We currently offer to our deposit customers an equity linked time deposit product (“Altitude CD”). The Altitude CD is a time deposit that provides the customer a guaranteed return of principal at maturity plus a potential equity return (a written option), while we receive a like stream of funds based on the equity return (a purchased option). The written and purchased options will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the written and purchased options in the table above relate to this Altitude CD product. We have a program that allows commercial loan customers to lock in a fixed rate for a longer period of time than we would normally offer for interest rate risk reasons. We will enter into a variable rate commercial loan and an interest rate swap agreement with a customer and then enter into an offsetting interest rate swap agreement with an unrelated party. The interest rate swap agreement fair values will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the interest rate swap agreements in the table above relate to this program. The following tables illustrate the impact that the derivative financial instruments discussed above have on individual line items in the Condensed Consolidated Statements of Financial Condition for the periods presented: Fair Values of Derivative Instruments
The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows:
|
Intangible Assets |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
The following table summarizes intangible assets, net of amortization:
Amortization of other intangibles has been estimated through 2022 in the following table.
|
Share Based Compensation |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Based Compensation [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Based Compensation |
We maintain share based payment plans that include a non-employee director stock purchase plan and a long-term incentive plan that permits the issuance of share based compensation, including stock options and non-vested share awards. The long-term incentive plan, which is shareholder approved, permits the grant of additional share based awards for up to 0.5 million shares of common stock as of June 30, 2017. The non-employee director stock purchase plan permits the issuance of additional share based payments for up to 0.2 million shares of common stock as of June 30, 2017. Share based awards and payments are measured at fair value at the date of grant and are expensed over the requisite service period. Common shares issued upon exercise of stock options come from currently authorized but unissued shares. During the three month periods ended March 31, 2017 and 2016, pursuant to our long-term incentive plan, we granted 0.05 million and 0.07 million shares of restricted stock, respectively and 0.02 million and 0.03 million performance stock units (“PSU”), respectively to certain officers. The shares of restricted stock and PSUs cliff vest after a period of three years. The performance feature of the PSUs is based on a comparison of our total shareholder return over the three year period starting on the grant date to the total shareholder return over that period for a banking index of our peers. No long term incentive grants were made during the second quarters of 2017 or 2016. Our directors may elect to receive a portion of their quarterly cash retainer fees in the form of common stock (either on a current basis or on a deferred basis pursuant to the non-employee director stock purchase plan referenced above). Shares equal in value to that portion of each director’s fees that he or she has elected to receive in stock are issued each quarter and vest immediately. We issued 0.005 million shares and 0.004 million shares to directors during the first six months of 2017 and 2016, respectively and expensed their value during those same periods. Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.4 million and $0.8 million during the three and six month periods ended June 30, 2017, respectively, and was $0.4 million and $0.8 million during the same periods in 2016, respectively. The corresponding tax benefit relating to this expense was $0.2 million and $0.3 million for the three and six month periods ended June 30, 2017, respectively and $0.1 million and $0.3 million for the same periods in 2016. Total expense recognized for non-employee director share based payments was $0.04 million and $0.07 million during the three and six month periods ended June 30, 2017, respectively, and was $0.03 million and $0.06 million during the same periods in 2016, respectively. The corresponding tax benefit relating to this expense was $0.01 million and $0.03 million for the three and six month periods ended June 30, 2017, respectively and $0.01 million and $0.02 million during the same periods in 2016. At June 30, 2017, the total expected compensation cost related to non-vested restricted stock and PSUs not yet recognized was $2.7 million. The weighted-average period over which this amount will be recognized is 2.4 years. A summary of outstanding stock option grants and related transactions follows:
A summary of outstanding non-vested restricted stock and PSUs and related transactions follows:
Certain information regarding options exercised during the periods follows:
|
Income Tax |
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2017 | |||
Income Tax [Abstract] | |||
Income Tax |
Income tax expense was $2.7 million and $2.6 million during the three month periods ended June 30, 2017 and 2016, respectively and $5.3 million and $4.6 million during the six months ended June 30, 2017 and 2016, respectively. The second quarter of 2016 included a $0.3 million income tax benefit resulting from the adoption of Financial Accounting Standards Board Accounting Standards Update 2016-09 “Compensation – Stock Compensation (718) Improvements to Employee Share-Based Payment Accounting” during the second quarter of 2016. We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. The ultimate realization of this asset is primarily based on generating future income. We concluded at both June 30, 2017 and 2016, that the realization of substantially all of our deferred tax assets continues to be more likely than not. We had maintained a valuation allowance against our deferred tax assets of approximately $1.1 million at December 31, 2016. This valuation allowance on our deferred tax assets related to state income taxes at Mepco. In this instance, we determined that the future realization of these particular deferred tax assets was not more likely than not. That conclusion was based on the pending sale of Mepco’s payment plan business. After accounting for the May 2017 sale of our payment plan business, all that remained of these deferred tax assets were loss carryforwards that we wrote off against the related valuation allowance as of June 30, 2017 as we will no longer be doing business in those states. At both June 30, 2017 and December 31, 2016, we had approximately $0.8 million, of gross unrecognized tax benefits. We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease during the balance of 2017. |
Regulatory Matters |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Regulatory Matters [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Regulatory Matters |
Capital guidelines adopted by federal and state regulatory agencies and restrictions imposed by law limit the amount of cash dividends our Bank can pay to us. Under these guidelines, the amount of dividends that may be paid in any calendar year is limited to the Bank’s current year net profits, combined with the retained net profits of the preceding two years. Further, the Bank cannot pay a dividend at any time that it has negative undivided profits. As of June 30, 2017, the Bank had positive undivided profits of $11.8 million. It is not our intent to have dividends paid in amounts that would reduce the capital of our Bank to levels below those which we consider prudent and in accordance with guidelines of regulatory authorities. We are also subject to various regulatory capital requirements. The prompt corrective action regulations establish quantitative measures to ensure capital adequacy and require minimum amounts and ratios of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets. Failure to meet minimum capital requirements can result in certain mandatory, and possibly discretionary, actions by regulators that could have a material effect on our consolidated financial statements. Under capital adequacy guidelines, we must meet specific capital requirements that involve quantitative measures as well as qualitative judgments by the regulators. The most recent regulatory filings as of June 30, 2017 and December 31, 2016, categorized our Bank as well capitalized. Management is not aware of any conditions or events that would have changed the most recent Federal Deposit Insurance Corporation (“FDIC”) categorization. On July 2, 2013, the Federal Reserve approved a final rule that establishes an integrated regulatory capital framework (the “New Capital Rules”). The rule implements in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Act. In general, under the New Capital Rules, minimum requirements have increased for both the quantity and quality of capital held by banking organizations. Consistent with the international Basel framework, the New Capital Rules include a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. The capital conservation buffer began to phase in on January 1, 2016 with 1.25% and 0.625% added to the minimum ratio for adequately capitalized institutions for 2017 and 2016, respectively and 0.625% will be added each subsequent year until fully phased in during 2019. This capital conservation buffer is not reflected in the table that follows. To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the phased in buffer. The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking organizations. As to the quality of capital, the New Capital Rules emphasize common equity Tier 1 capital, the most loss-absorbing form of capital, and implement strict eligibility criteria for regulatory capital instruments. The New Capital Rules also change the methodology for calculating risk-weighted assets to enhance risk sensitivity. Our actual capital amounts and ratios follow:
NA - Not applicable The components of our regulatory capital are as follows:
|
Fair Value Disclosures |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures |
FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value: Level 1: Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets. Level 2: Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets. Level 3: Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques. We used the following methods and significant assumptions to estimate fair value: Securities: Where quoted market prices are available in an active market, securities (trading or available for sale) are classified as Level 1 of the valuation hierarchy. Level 1 securities include certain preferred stocks included in our trading portfolio for which there are quoted prices in active markets. If quoted market prices are not available for the specific security, then fair values are estimated by (1) using quoted market prices of securities with similar characteristics, (2) matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis whose significant fair value inputs can generally be verified and do not typically involve judgment by management. These securities are classified as Level 2 of the valuation hierarchy and primarily include agency securities, private label mortgage-backed securities, other asset backed securities, obligations of states and political subdivisions, trust preferred securities, corporate securities and foreign government securities. Loans held for sale: The fair value of mortgage loans held for sale is based on mortgage backed security pricing for comparable assets (recurring Level 2). Impaired loans with specific loss allocations based on collateral value: From time to time, certain loans are considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. We measure our investment in an impaired loan based on one of three methods: the loan’s observable market price, the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At June 30, 2017 and December 31, 2016, all of our impaired loans were evaluated based on either the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the impaired loan as nonrecurring Level 3. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value. Other real estate: At the time of acquisition, other real estate is recorded at fair value, less estimated costs to sell, which becomes the property’s new basis. Subsequent write-downs to reflect declines in value since the time of acquisition may occur from time to time and are recorded in non-interest expense-other in the Condensed Consolidated Statements of Operations. The fair value of the property used at and subsequent to the time of acquisition is typically determined by a third party appraisal of the property. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value. Appraisals for both collateral-dependent impaired loans and other real estate are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, an independent third party (for commercial properties over $0.25 million) or a member of our Collateral Evaluation Department (for commercial properties under $0.25 million) or a member of our Special Assets Group (for residential properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. For commercial and residential properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions. These additional discounts generally do not result in material adjustments to the appraised value. Capitalized mortgage loan servicing rights: The fair value of capitalized mortgage loan servicing rights is based on a valuation model used by an independent third party that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Certain model assumptions are generally unobservable and are based upon the best information available including data relating to our own servicing portfolio, reviews of mortgage servicing assumption and valuation surveys and input from various mortgage servicers and, therefore, are recorded as Level 3. Management evaluates the third party valuation for reasonableness each quarter as part of our financial reporting control processes. Prior to January 1, 2017, capitalized mortgage loan servicing rights were accounted for using the amortization method of accounting and were measured at fair value on a non-recurring basis. During the first quarter of 2017, we adopted the fair value method of accounting for our capitalized mortgage loan servicing rights (see note #2) and are now measured at fair value on a recurring basis. Derivatives: The fair value of rate-lock mortgage loan commitments and mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets (recurring Level 2). The fair value of interest rate swap agreements is based on a discounted cash flow analysis whose significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management (recurring Level 2). The fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management (recurring Level 2). Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:
There were no transfers between Level 1 and Level 2 during the six months ended June 30, 2017 and 2016. Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:
For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends received. The following represent impairment charges recognized during the three and six month periods ended June 30, 2017 and 2016 relating to assets measured at fair value on a non-recurring basis:
A reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows:
As discussed above we changed the accounting for capitalized mortgage loan servicing rights during the first quarter of 2017 (see note #2) and are now measuring valuation on a recurring basis. The fair value of our capitalized mortgage loan servicing rights has been determined based on a valuation model used by an independent third party as discussed above. The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income and float rate. Significant changes in all four of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights. Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows:
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:
The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.
|
Fair Values of Financial Instruments |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Values of Financial Instruments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Values of Financial Instruments | 12. Fair Values of Financial Instruments Most of our assets and liabilities are considered financial instruments. Many of these financial instruments lack an available trading market and it is our general practice and intent to hold the majority of our financial instruments to maturity. Significant estimates and assumptions were used to determine the fair value of financial instruments. These estimates are subjective in nature, involving uncertainties and matters of judgment, and therefore, fair values may not be a precise estimate. Changes in assumptions could significantly affect the estimates. Estimated fair values have been determined using available data and methodologies that are considered suitable for each category of financial instrument. For instruments with adjustable interest rates which reprice frequently and without significant credit risk, it is presumed that estimated fair values approximate the recorded book balances. Fair value methodologies discussed below do not necessarily represent an exit price in the determination of the fair value of these financial instruments. Cash and due from banks and interest bearing deposits: The recorded book balance of cash and due from banks and interest bearing deposits approximate fair value and are classified as Level 1. Interest bearing deposits - time: Interest bearing deposits - time have been valued based on a model using a benchmark yield curve plus a base spread and are classified as Level 2. Securities: Financial instrument assets actively traded in a secondary market have been valued using quoted market prices. Trading securities are classified as Level 1 while securities available for sale are classified as Level 2 as described in note #11. Federal Home Loan Bank and Federal Reserve Bank stock: It is not practicable to determine the fair value of FHLB and FRB stock due to restrictions placed on transferability. Net loans and loans held for sale: The fair value of loans is calculated by discounting estimated future cash flows using estimated market discount rates that reflect credit and interest-rate risk inherent in the loans and do not necessarily represent an exit price. Loans are classified as Level 3. Impaired loans are valued at the lower of cost or fair value as described in note #11. Loans held for sale are classified as Level 2 as described in note #11. Payment plan receivables held for sale are also classified as Level 2 based on a signed purchase agreement as described in note #15. Accrued interest receivable and payable: The recorded book balance of accrued interest receivable and payable approximate fair value and are classified at the same Level as the asset and liability they are associated with. Derivative financial instruments: The fair value of rate-lock mortgage loan commitments and mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets, the fair value of interest rate swap agreements is based on a discounted cash flow analysis whose significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management and the fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management. Each of these instruments has been classified as Level 2 as described in note #11. Deposits: Deposits without a stated maturity, including demand deposits, savings, NOW and money market accounts, have a fair value equal to the amount payable on demand. Each of these instruments is classified as Level 1. Deposits with a stated maturity, such as time deposits have generally been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification. Other borrowings: Other borrowings have been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification. Subordinated debentures: Subordinated debentures have generally been valued based on a quoted market price of similar instruments resulting in a Level 2 classification. The estimated recorded book balances and fair values follow:
The fair values for commitments to extend credit and standby letters of credit are estimated to approximate their aggregate book balance, which is nominal and therefore are not disclosed. Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale the entire holdings of a particular financial instrument. Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business, the value of future earnings attributable to off-balance sheet activities and the value of assets and liabilities that are not considered financial instruments. Fair value estimates for deposit accounts do not include the value of the core deposit intangible asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market. |
Contingent Liabilities |
6 Months Ended |
---|---|
Jun. 30, 2017 | |
Contingent Liabilities [Abstract] | |
Contingent Liabilities | 13. Contingent Liabilities In December 2016, we reached a tentative settlement regarding litigation initiated against us in Wayne County, Michigan Circuit Court. The Court issued a preliminary approval of this settlement in the first quarter of 2017. This litigation concerned checking account transaction sequencing during a period from February 2009 to June 2011. Under the terms of the settlement, we have agreed to pay $2.2 million and are also responsible for class notification costs and certain other expenses which are estimated to total approximately $0.1 million (these amounts were accrued for and expensed in the fourth quarter of 2016). We expect the settlement payment to occur in the fourth quarter of 2017 or first quarter of 2018. Although, we deny any liability associated with this matter and believe we have meritorious defenses to the allegations in the complaint, given the costs and uncertainty of litigation, it was determined that this settlement was in the best interests of the organization. We are also involved in various other litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued. At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant. However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future. The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Risks associated with the likelihood that we will not collect the full amount owed to us, net of reserves, are disclosed elsewhere in this report. In connection with the sale of Mepco (see note #15), we agreed to contractually indemnify the purchaser from certain losses it may incur, including as a result of its failure to collect certain receivables it purchased as part of the business as well as breaches of representations and warranties we made in the sale agreement, subject to various limitations. We have not accrued any liability related to these indemnification requirements in our June 30, 2017 Condensed Consolidated Statement of Financial Condition because we believe the likelihood of having to pay any amount as a result of these indemnification obligations is remote. However, if the purchaser is unable to collect the receivables it purchased from Mepco or otherwise encounters difficulties in operating the business, it is possible it could make one or more claims against us pursuant to the sale agreement. In that event, we may incur expenses in defending any such claims and/or amounts paid to such purchaser to resolve such claims. The provision for loss reimbursement on sold loans represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac and Ginnie Mae). Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale. The provision for loss reimbursement on sold loans was an expense of $0.02 million and zero for the three months ended June 30, 2017 and 2016, respectively and an expense (credit) of $0.05 million and $(0.02) million for the six month periods ended June 30, 2017 and 2016, respectively. The small expense provisions in 2017 are primarily due to growth in the balance of loans serviced for investors. The small credit provision for the first six months of 2016 is due primarily to the settlement of certain loss reimbursement claims at slightly lower amounts than what had been specifically reserved for at the end of the previous period. The reserve for loss reimbursements on sold mortgage loans totaled $0.5 million and $0.6 million at June 30, 2017 and December 31, 2016, respectively. This reserve is included in accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. |
Accumulated Other Comprehensive Loss ("AOCL") |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss ("AOCL") [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss ("AOCL") | 14. Accumulated Other Comprehensive Loss (“AOCL”) A summary of changes in AOCL follows:
We adopted ASU 2017-08 during the first quarter of 2017 using a modified retrospective approach. As a result, accumulated other comprehensive loss as of January 1, 2017 was adjusted by $0.30 million (see note #2). The disproportionate tax effects from securities available for sale arose due to tax effects of other comprehensive income (“OCI”) in the presence of a valuation allowance against our deferred tax assets and a pretax loss from operations. Generally, the amount of income tax expense or benefit allocated to operations is determined without regard to the tax effects of other categories of income or loss, such as OCI. However, an exception to the general rule is provided when, in the presence of a valuation allowance against deferred tax assets, there is a pretax loss from operations and pretax income from other categories in the current period. In such instances, income from other categories must offset the current loss from operations, the tax benefit of such offset being reflected in operations. A summary of reclassifications out of each component of AOCL for the three months ended June 30 follows:
A summary of reclassifications out of each component of AOCL for the six months ended June 30 follows:
|
Payment Plan Receivables and Other Assets Held for Sale |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payment Plan Receivables and Other Assets Held for Sale [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payment Plan Receivables and Other Assets Held for Sale | 15. Payment Plan Receivables and Other Assets Held for Sale On December 30, 2016 Mepco executed an Asset Purchase Agreement (the “APA”) with Seabury Asset Management LLC (“Seabury”). Pursuant to the terms of the APA, Mepco sold its payment plan processing business to Seabury effective May 1, 2017. We received cash totaling $33.4 million and recorded no gain or loss in 2017 as the assets were sold and the liabilities were assumed at book value. Assets sold and liabilities assumed were as follows:
These assets and liabilities were categorized as “held for sale” in our December 31, 2016 Condensed Consolidated Statements of Financial Condition. These assets and corresponding liabilities held for sale were carried at the lower of cost or fair value on an aggregate basis. Fair value adjustments, if any, were recorded in current earnings. |
New Accounting Standards (Policies) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Standards [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Standards | In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This ASU supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. In addition, this ASU specifies the accounting for some costs to obtain or fulfill a contract with a customer. This amended guidance is effective for us on January 1, 2018, and is not expected to have a material impact on our consolidated operating results or financial condition. Financial instruments for the most part and related contractual rights and obligations which are the sources of the majority of our operating revenue are excluded from the scope of this amended guidance. In addition, for those operating revenue streams that are included in the scope of this amended guidance, based upon our review of these sources of income we do not believe they will be materially impacted by this amended guidance. In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities”. This ASU amends existing guidance related to the accounting for certain financial assets and liabilities. These amendments, among other things, require equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset and eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. This amended guidance is effective for us on January 1, 2018. We have reviewed the types of financial instruments impacted by this amended guidance, including certain equity investments and liabilities measured under the fair value election, and have determined that we do not currently own any such instruments. The balance of this amended guidance is expected to impact certain disclosure items but is not expected to have any impact on our consolidated operating results or financial condition. In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)”. This ASU amends existing guidance related to the accounting for leases. These amendments, among other things, requires lessees to account for most leases on the balance sheet while recognizing expense on the income statement in a manner similar to existing guidance. For lessors the guidance modifies the classification criteria and the accounting for sales-type and direct finance leases. This amended guidance is effective for us on January 1, 2019 and is not expected to have a material impact on our consolidated operating results or financial condition. Based on a review of our operating leases that we currently have in place we do not expect a material change in the recognition, measurement and presentation of lease expense or impact on cash flow. While the primary impact will be the recognition of certain operating leases on our Condensed Consolidated Statements of Financial Condition this impact is not expected to be material. In June 2016, the FASB issued ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments”. This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This ASU will replace today’s “incurred loss” approach with an “expected loss” model for instruments measured at amortized cost. For securities available for sale, allowances will be recorded rather than reducing the carrying amount as is done under the current other-than-temporary impairment model. This ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. This amended guidance is effective for us on January 1, 2020. We began evaluating this ASU in 2016 and have formed a committee that includes personnel from various areas of the Bank that meets regularly to discuss the implementation of the ASU. We are currently in the process of gathering data and reviewing loss methodologies and have engaged third party resources that will assist us in the implementation of this ASU. While we have not yet determined what the impact will be on our consolidated operating results or financial condition by the nature of the implementation of an expected loss model compared to an incurred loss approach, we would expect our AFLL to increase under this ASU. In March 2017, the FASB issued ASU 2017-08, “Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20) Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”). This ASU shortens the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be accreted to maturity. This amended guidance is effective for us on January 1, 2019, with early adoption permitted. We adopted this amended guidance during the first quarter of 2017 using a modified retrospective approach. The impact of this adoption was to adjust our January 1, 2017 Condensed Consolidated Statement of Financial Position to reflect cumulative effect adjustments as summarized in the table below. The adjustments below reflect the recording of $0.46 million ($0.30 million, net of tax) of additional premium amortization on securities available for sale and a $0.30 million decrease in accumulated other comprehensive loss to reflect the decrease in after tax unrealized losses on securities available for sale as of January 1, 2017 as a result of adopting this amended guidance. After January 1, 2017, premium amortization on certain callable debt securities is now amortized to the first call date. During the first quarter of 2017 the impact on the Condensed Consolidated Statements of Operations was an increase to premium amortization of $0.03 million. During the first quarter of 2017, we adopted the fair value method of accounting for our capitalized mortgage loan servicing rights pursuant to FASB Accounting Standards Codification topic 860 – “Transfers and Servicing”. Prior to January 1, 2017, we were accounting for our capitalized mortgage loan servicing rights under the amortization method. We adopted the fair value method using a modified retrospective adjustment to beginning accumulated deficit. The impact of the adoption of the fair value method is summarized in the table below. The adjustments below reflect the recording of a $0.54 million increase in the fair value of our capitalized mortgage loan servicing rights with a $0.19 million reduction in deferred tax assets, net for a net impact on accumulated deficit and total equity of $0.35 million.
|
New Accounting Standards (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Standards [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed consolidated statement of financial position to reflect cumulative effect of adjustments | The impact of the adoption of the fair value method is summarized in the table below. The adjustments below reflect the recording of a $0.54 million increase in the fair value of our capitalized mortgage loan servicing rights with a $0.19 million reduction in deferred tax assets, net for a net impact on accumulated deficit and total equity of $0.35 million.
|
Securities (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale | Securities available for sale consist of the following:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in a continuous unrealized loss position | Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trust preferred securities | The following table breaks out our trust preferred securities in further detail as of June 30, 2017 and December 31, 2016:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Private label mortgage backed securities below investment grade | At June 30, 2017, three private label mortgage-backed securities had credit related OTTI and are summarized as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit losses recognized in earnings on securities available for sale | A roll forward of credit losses recognized in earnings on securities available for sale follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortized cost and fair value of securities available for sale by contractual maturity | The amortized cost and fair value of securities available for sale at June 30, 2017, by contractual maturity, follow:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gains and losses realized on sale of securities available for sale | A summary of proceeds from the sale of securities available for sale and gains and losses for the six month periods ending June 30, follows:
|
Loans (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Analysis of allowance for loan losses by portfolio segment | An analysis of the allowance for loan losses by portfolio segment for the three months ended June 30, follows:
(1) Payment plan receivables were reclassified to held for sale at December 31, 2016. See note #15. An analysis of the allowance for loan losses by portfolio segment for the six months ended June 30, follows:
(1) Payment plan receivables were reclassified to held for sale at December 31, 2016. See note #15. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses and recorded investment in loans by portfolio segment | Allowance for loan losses and recorded investment in loans by portfolio segment follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans on non-accrual status and past due more than 90 days | Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Aging analysis of loans by class | An aging analysis of loans by class follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impaired loans | Impaired loans are as follows:
Impaired loans by class are as follows (1):
(1) There were no impaired purchased mortgage loans at June 30, 2017 or December 31, 2016. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average recorded investment in and interest income earned on impaired loans by class | Average recorded investment in and interest income earned on impaired loans by class for the three month periods ending June 30, follows (1):
Average recorded investment in and interest income earned on impaired loans by class for the six month periods ending June 30, follows (1):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Troubled debt restructurings | Troubled debt restructurings follow:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Troubled debt restructuring during the period | Loans that have been classified as troubled debt restructurings during the three-month periods ended June 30 follow(1):
Loans that have been classified as troubled debt restructurings during the six-month periods ended June 30 follow(1):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of loan ratings by loan class | The following table summarizes loan ratings by loan class for our commercial loan segment:
For each of our mortgage and installment segment classes, we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually. The following tables summarize credit scores by loan class for our mortgage and installment loan segments:
(1) Credit scores have been updated within the last twelve months.
(1) Credit scores have been updated within the last twelve months. |
Shareholders' Equity and Earnings Per Common Share (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' Equity and Earnings Per Common Share [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of basic and diluted net income per share | A reconciliation of basic and diluted net income per common share follows:
(1) Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards. |
Derivative Financial Instruments (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Financial Instruments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments according to type of hedge designation | Our derivative financial instruments according to the type of hedge in which they are designated follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of derivative instruments | Fair Values of Derivative Instruments
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of derivative financial instruments on condensed consolidated statement of operation | The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows:
|
Intangible Assets (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other intangible assets, net of amortization | The following table summarizes intangible assets, net of amortization:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Estimated amortization of other intangible assets | Amortization of other intangibles has been estimated through 2022 in the following table.
|
Share Based Compensation (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Based Compensation [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of outstanding stock option grants and transactions | A summary of outstanding stock option grants and related transactions follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of non-vested restricted stock, restricted stock units and PSU's | A summary of outstanding non-vested restricted stock and PSUs and related transactions follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information regarding options exercised | Certain information regarding options exercised during the periods follows:
|
Regulatory Matters (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Regulatory Matters [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Actual capital amounts and ratios | Our actual capital amounts and ratios follow:
NA - Not applicable |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of regulatory capital | The components of our regulatory capital are as follows:
|
Fair Value Disclosures (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Assets and liabilities measured at fair value | Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in fair value for financial assets | Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) | A reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis | Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows:
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Aggregate fair value and aggregate remaining contractual principal balance for loans held for sale | The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.
|
Fair Values of Financial Instruments (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Values of Financial Instruments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Estimated recorded book balances and fair values | The estimated recorded book balances and fair values follow:
|
Accumulated Other Comprehensive Loss ("AOCL") (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss ("AOCL") [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of accumulated other comprehensive loss (AOCL), net of tax | A summary of changes in AOCL follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of reclassifications out of each component of AOCL | A summary of reclassifications out of each component of AOCL for the three months ended June 30 follows:
A summary of reclassifications out of each component of AOCL for the six months ended June 30 follows:
|
Payment Plan Receivables and Other Assets Held for Sale (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payment Plan Receivables and Other Assets Held for Sale [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Assets sold and liabilities assumed | Assets sold and liabilities assumed were as follows:
|
Securities (Details) $ in Thousands |
3 Months Ended | 6 Months Ended | 12 Months Ended | ||
---|---|---|---|---|---|
Jun. 30, 2017
USD ($)
Security
|
Jun. 30, 2016
USD ($)
|
Jun. 30, 2017
USD ($)
Security
|
Jun. 30, 2016
USD ($)
|
Dec. 31, 2016
USD ($)
|
|
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 580,670 | $ 580,670 | $ 615,709 | ||
Unrealized Gains | 5,060 | 5,060 | 2,548 | ||
Unrealized Losses | 2,005 | 2,005 | 7,641 | ||
Fair Value | 583,725 | 583,725 | 610,616 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 135,340 | 135,340 | 286,522 | ||
Less Than Twelve Months, Unrealized Losses | 1,149 | 1,149 | 5,739 | ||
Twelve Months or More, Fair Value | 50,180 | 50,180 | 68,405 | ||
Twelve Months or More, Unrealized Losses | 856 | 856 | 1,902 | ||
Total, Fair Value | 185,520 | 185,520 | 354,927 | ||
Total, Unrealized Losses | 2,005 | 2,005 | 7,641 | ||
Private Label Mortgage Backed Securities Below Investment Grade [Abstract] | |||||
Fair value | 2,159 | 2,159 | |||
Amortized cost | 1,891 | 1,891 | |||
Non-credit unrealized loss | 0 | 0 | |||
Unrealized gain | 268 | 268 | |||
Cumulative credit related OTTI | 1,594 | 1,594 | |||
Other than Temporary Impairment, Credit Losses Recognized in Earnings [Roll Forward] | |||||
Balance at beginning of period | 1,844 | $ 1,844 | 1,844 | $ 1,844 | 1,844 |
Additions to credit losses on securities for which no previous OTTI was recognized | 0 | 0 | 0 | 0 | |
Increases to credit losses on securities for which OTTI was previously recognized | 0 | 0 | 0 | 0 | |
Balance at end of period | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 |
Available-for-sale Securities, Debt Maturities, Amortized Cost Basis, Fiscal Year Maturity [Abstract] | |||||
Maturing within one year | 30,555 | 30,555 | |||
Maturing after one year but within five years | 99,193 | 99,193 | |||
Maturing after five years but within ten years | 86,846 | 86,846 | |||
Maturing after ten years | 56,975 | 56,975 | |||
Available-for-sale securities, debt maturities, amortized cost basis | 273,569 | 273,569 | |||
U.S. agency residential mortgage-backed | 143,670 | 143,670 | |||
U.S. agency commercial mortgage-backed | 11,573 | 11,573 | |||
Private label mortgage-backed | 25,150 | 25,150 | |||
Other asset backed | 126,708 | 126,708 | |||
Total | 580,670 | 580,670 | |||
Available-for-sale Securities, Debt Maturities, Fair Value, Fiscal Year Maturity [Abstract] | |||||
Maturing within one year | 30,608 | 30,608 | |||
Maturing after one year but within five years | 99,956 | 99,956 | |||
Maturing after five years but within ten years | 88,012 | 88,012 | |||
Maturing after ten years | 56,858 | 56,858 | |||
Total available-for-sale securities fair value | 275,434 | 275,434 | |||
U.S. agency residential mortgage-backed | 144,484 | 144,484 | |||
U.S. agency commercial mortgage-backed | 11,577 | 11,577 | |||
Private label mortgage-backed | 25,332 | 25,332 | |||
Other asset backed | 126,898 | 126,898 | |||
Total | 583,725 | 583,725 | |||
Gain and losses realized on sale of securities available for sale [Abstract] | |||||
Proceeds | 7,830 | 55,362 | |||
Realized gains | 117 | 336 | |||
Realized losses | 0 | 53 | |||
Credit related OTTI recognized in earnings | 0 | $ 0 | 0 | 0 | |
Trading securities, realized gains (losses) | (124) | $ 64 | |||
Cumulative Retrospective Adjustments [Member] | ASU 2017-08 [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Adjustment in amortized cost of available for sale securities | (460) | ||||
U.S. Agency [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | 28,179 | 28,179 | 28,909 | ||
Unrealized Gains | 248 | 248 | 159 | ||
Unrealized Losses | 29 | 29 | 80 | ||
Fair Value | 28,398 | 28,398 | 28,988 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 2,841 | 2,841 | 4,179 | ||
Less Than Twelve Months, Unrealized Losses | 17 | 17 | 41 | ||
Twelve Months or More, Fair Value | 4,920 | 4,920 | 8,217 | ||
Twelve Months or More, Unrealized Losses | 12 | 12 | 39 | ||
Total, Fair Value | 7,761 | 7,761 | 12,396 | ||
Total, Unrealized Losses | $ 29 | $ 29 | 80 | ||
Number of securities with market fair value less than amortized cost | Security | 21 | 21 | |||
U.S. Agency Residential Mortgage-Backed [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 143,670 | $ 143,670 | 156,053 | ||
Unrealized Gains | 1,309 | 1,309 | 1,173 | ||
Unrealized Losses | 495 | 495 | 937 | ||
Fair Value | 144,484 | 144,484 | 156,289 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 32,667 | 32,667 | 62,524 | ||
Less Than Twelve Months, Unrealized Losses | 260 | 260 | 732 | ||
Twelve Months or More, Fair Value | 21,433 | 21,433 | 20,857 | ||
Twelve Months or More, Unrealized Losses | 235 | 235 | 205 | ||
Total, Fair Value | 54,100 | 54,100 | 83,381 | ||
Total, Unrealized Losses | $ 495 | $ 495 | 937 | ||
Number of securities with market fair value less than amortized cost | Security | 103 | 103 | |||
U.S. Agency Commercial Mortgage-Backed [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 11,573 | $ 11,573 | 12,799 | ||
Unrealized Gains | 107 | 107 | 28 | ||
Unrealized Losses | 103 | 103 | 195 | ||
Fair Value | 11,577 | 11,577 | 12,632 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 6,147 | 6,147 | 6,079 | ||
Less Than Twelve Months, Unrealized Losses | 102 | 102 | 194 | ||
Twelve Months or More, Fair Value | 122 | 122 | 143 | ||
Twelve Months or More, Unrealized Losses | 1 | 1 | 1 | ||
Total, Fair Value | 6,269 | 6,269 | 6,222 | ||
Total, Unrealized Losses | $ 103 | $ 103 | 195 | ||
Number of securities with market fair value less than amortized cost | Security | 11 | 11 | |||
Private Label Mortgage-Backed [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 25,150 | $ 25,150 | 35,035 | ||
Unrealized Gains | 426 | 426 | 216 | ||
Unrealized Losses | 244 | 244 | 524 | ||
Fair Value | 25,332 | 25,332 | 34,727 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 5,002 | 5,002 | 20,545 | ||
Less Than Twelve Months, Unrealized Losses | 66 | 66 | 281 | ||
Twelve Months or More, Fair Value | 1,143 | 1,143 | 1,413 | ||
Twelve Months or More, Unrealized Losses | 178 | 178 | 243 | ||
Total, Fair Value | 6,145 | 6,145 | 21,958 | ||
Total, Unrealized Losses | $ 244 | $ 244 | 524 | ||
Number of securities with market fair value less than amortized cost | Security | 14 | 14 | |||
Number of securities purchased prior to 2016 | Security | 3 | 3 | |||
Number of securities with impairment in excess of ten percent | Security | 1 | 1 | |||
Percentage of excess impairment on securities | 10.00% | 10.00% | |||
Number of securities with impairment for more than 12 months | Security | 3 | 3 | |||
Private Label Mortgage Backed Securities Below Investment Grade [Abstract] | |||||
Number of private label mortgage backed securities currently with OTTI unrealized gains | Security | 3 | 3 | |||
Number of private label mortgage backed securities complete recovery of cost basis | Security | 3 | 3 | |||
Senior Security [Member] | |||||
Private Label Mortgage Backed Securities Below Investment Grade [Abstract] | |||||
Fair value | $ 1,133 | $ 1,133 | |||
Amortized cost | 1,003 | 1,003 | |||
Non-credit unrealized loss | 0 | 0 | |||
Unrealized gain | 130 | 130 | |||
Cumulative credit related OTTI | 757 | 757 | |||
Super Senior Security [Member] | |||||
Private Label Mortgage Backed Securities Below Investment Grade [Abstract] | |||||
Fair value | 955 | 955 | |||
Amortized cost | 888 | 888 | |||
Non-credit unrealized loss | 0 | 0 | |||
Unrealized gain | 67 | 67 | |||
Cumulative credit related OTTI | 457 | 457 | |||
Senior Support Security [Member] | |||||
Private Label Mortgage Backed Securities Below Investment Grade [Abstract] | |||||
Fair value | 71 | 71 | |||
Amortized cost | 0 | 0 | |||
Non-credit unrealized loss | 0 | 0 | |||
Unrealized gain | 71 | 71 | |||
Cumulative credit related OTTI | 380 | 380 | |||
Other Asset Backed [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | 126,708 | 126,708 | 146,829 | ||
Unrealized Gains | 327 | 327 | 271 | ||
Unrealized Losses | 137 | 137 | 391 | ||
Fair Value | 126,898 | 126,898 | 146,709 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 25,998 | 25,998 | 52,958 | ||
Less Than Twelve Months, Unrealized Losses | 38 | 38 | 172 | ||
Twelve Months or More, Fair Value | 11,035 | 11,035 | 17,763 | ||
Twelve Months or More, Unrealized Losses | 99 | 99 | 219 | ||
Total, Fair Value | 37,033 | 37,033 | 70,721 | ||
Total, Unrealized Losses | $ 137 | $ 137 | 391 | ||
Number of securities with market fair value less than amortized cost | Security | 69 | 69 | |||
Obligations of States and Political Subdivisions [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 178,729 | $ 178,729 | 175,180 | ||
Unrealized Gains | 1,787 | 1,787 | 478 | ||
Unrealized Losses | 752 | 752 | 4,759 | ||
Fair Value | 179,764 | 179,764 | 170,899 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 50,302 | 50,302 | 113,078 | ||
Less Than Twelve Months, Unrealized Losses | 611 | 611 | 4,014 | ||
Twelve Months or More, Fair Value | 6,788 | 6,788 | 14,623 | ||
Twelve Months or More, Unrealized Losses | 141 | 141 | 745 | ||
Total, Fair Value | 57,090 | 57,090 | 127,701 | ||
Total, Unrealized Losses | $ 752 | $ 752 | 4,759 | ||
Number of securities with market fair value less than amortized cost | Security | 183 | 183 | |||
Corporate [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 61,629 | $ 61,629 | 56,356 | ||
Unrealized Gains | 856 | 856 | 223 | ||
Unrealized Losses | 76 | 76 | 399 | ||
Fair Value | 62,409 | 62,409 | 56,180 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 10,281 | 10,281 | 25,546 | ||
Less Than Twelve Months, Unrealized Losses | 51 | 51 | 292 | ||
Twelve Months or More, Fair Value | 1,978 | 1,978 | 2,810 | ||
Twelve Months or More, Unrealized Losses | 25 | 25 | 107 | ||
Total, Fair Value | 12,259 | 12,259 | 28,356 | ||
Total, Unrealized Losses | $ 76 | $ 76 | 399 | ||
Number of securities with market fair value less than amortized cost | Security | 13 | 13 | |||
Trust Preferred [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | $ 2,926 | $ 2,926 | 2,922 | ||
Unrealized Gains | 0 | 0 | 0 | ||
Unrealized Losses | 165 | 165 | 343 | ||
Fair Value | 2,761 | 2,761 | 2,579 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 0 | 0 | 0 | ||
Less Than Twelve Months, Unrealized Losses | 0 | 0 | 0 | ||
Twelve Months or More, Fair Value | 2,761 | 2,761 | 2,579 | ||
Twelve Months or More, Unrealized Losses | 165 | 165 | 343 | ||
Total, Fair Value | 2,761 | 2,761 | 2,579 | ||
Total, Unrealized Losses | $ 165 | $ 165 | 343 | ||
Number of securities with market fair value less than amortized cost | Security | 3 | 3 | |||
Number of issues rated as investment grade | Security | 1 | 1 | |||
Number of securities rated as below investment grade | Security | 1 | 1 | |||
Number of major credit rating agencies rating securities with fair value less than amortized cost | Security | 2 | 2 | |||
Number of securities non-rated | Security | 1 | 1 | |||
Non-rated trust preferred securities, amortized cost | $ 1,000 | $ 1,000 | |||
Non-rated trust preferred securities, fair value | 900 | 900 | |||
Rated Issues [Member] | |||||
Trust preferred securities [Abstract] | |||||
Fair Value | 1,844 | 1,844 | 1,800 | ||
Net Unrealized Loss | (82) | (123) | |||
Unrated Issues [Member] | |||||
Trust preferred securities [Abstract] | |||||
Fair Value | 917 | 917 | 779 | ||
Net Unrealized Loss | (83) | (220) | |||
Foreign Government [Member] | |||||
Available-for-sale Securities, Amortized Cost Basis [Abstract] | |||||
Amortized Cost | 2,106 | 2,106 | 1,626 | ||
Unrealized Gains | 0 | 0 | 0 | ||
Unrealized Losses | 4 | 4 | 13 | ||
Fair Value | 2,102 | 2,102 | 1,613 | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value [Abstract] | |||||
Less Than Twelve Months, Fair Value | 2,102 | 2,102 | 1,613 | ||
Less Than Twelve Months, Unrealized Losses | 4 | 4 | 13 | ||
Twelve Months or More, Fair Value | 0 | 0 | 0 | ||
Twelve Months or More, Unrealized Losses | 0 | 0 | 0 | ||
Total, Fair Value | 2,102 | 2,102 | 1,613 | ||
Total, Unrealized Losses | $ 4 | $ 4 | $ 13 | ||
Number of securities with market fair value less than amortized cost | Security | 2 | 2 |
Loans (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Dec. 31, 2016 |
||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | $ 20,038 | $ 22,495 | $ 20,234 | $ 22,570 | ||||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | 583 | (734) | 224 | (1,264) | ||||||||
Recoveries credited to the allowance | 657 | 1,759 | 1,786 | 2,718 | ||||||||
Loans charged against the allowance | (692) | (808) | (1,658) | (1,312) | ||||||||
Balance at end of period | 20,586 | 22,712 | 20,586 | 22,712 | ||||||||
Allowance for loan losses [Abstract] | ||||||||||||
Individually evaluated for impairment | 7,244 | 7,244 | $ 9,152 | |||||||||
Collectively evaluated for impairment | 13,342 | 13,342 | 11,082 | |||||||||
Total ending allowance balance | 20,586 | 20,586 | 20,234 | |||||||||
Loans [Abstract] | ||||||||||||
Individually evaluated for impairment | 71,894 | 71,894 | 79,831 | |||||||||
Collectively evaluated for impairment | 1,745,219 | 1,745,219 | 1,533,530 | |||||||||
Total loans recorded investment | 1,817,113 | 1,817,113 | 1,613,361 | |||||||||
Accrued interest included in recorded investment | 5,436 | 5,436 | 5,113 | |||||||||
Total loans | 1,811,677 | 1,811,677 | 1,608,248 | |||||||||
Commercial [Member] | ||||||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | 5,088 | 5,622 | 4,880 | 5,670 | ||||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | (39) | (663) | (100) | (1,067) | ||||||||
Recoveries credited to the allowance | 202 | 1,114 | 606 | 1,470 | ||||||||
Loans charged against the allowance | (151) | (34) | (286) | (34) | ||||||||
Balance at end of period | 5,100 | 6,039 | 5,100 | 6,039 | ||||||||
Allowance for loan losses [Abstract] | ||||||||||||
Individually evaluated for impairment | 1,094 | 1,094 | 2,244 | |||||||||
Collectively evaluated for impairment | 4,006 | 4,006 | 2,636 | |||||||||
Total ending allowance balance | 5,100 | 5,100 | 4,880 | |||||||||
Loans [Abstract] | ||||||||||||
Individually evaluated for impairment | 11,351 | 11,351 | 15,767 | |||||||||
Collectively evaluated for impairment | 819,442 | 819,442 | 790,228 | |||||||||
Total loans recorded investment | 830,793 | 830,793 | 805,995 | |||||||||
Accrued interest included in recorded investment | 2,015 | 2,015 | 1,978 | |||||||||
Total loans | 828,778 | 828,778 | 804,017 | |||||||||
Mortgage [Member] | ||||||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | 8,109 | 10,296 | 8,681 | 10,391 | ||||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | 38 | (359) | (661) | (638) | ||||||||
Recoveries credited to the allowance | 191 | 294 | 677 | 676 | ||||||||
Loans charged against the allowance | (193) | (275) | (552) | (473) | ||||||||
Balance at end of period | 8,145 | 9,956 | 8,145 | 9,956 | ||||||||
Allowance for loan losses [Abstract] | ||||||||||||
Individually evaluated for impairment | 5,873 | 5,873 | 6,579 | |||||||||
Collectively evaluated for impairment | 2,272 | 2,272 | 2,102 | |||||||||
Total ending allowance balance | 8,145 | 8,145 | 8,681 | |||||||||
Loans [Abstract] | ||||||||||||
Individually evaluated for impairment | 56,106 | 56,106 | 59,151 | |||||||||
Collectively evaluated for impairment | 621,015 | 621,015 | 481,828 | |||||||||
Total loans recorded investment | 677,121 | 677,121 | 540,979 | |||||||||
Accrued interest included in recorded investment | [1] | 2,622 | 2,622 | 2,364 | ||||||||
Total loans | 674,499 | 674,499 | 538,615 | |||||||||
Installment [Member] | ||||||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | 911 | 1,161 | 1,011 | 1,181 | ||||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | 73 | 126 | 206 | 191 | ||||||||
Recoveries credited to the allowance | 264 | 351 | 503 | 572 | ||||||||
Loans charged against the allowance | (348) | (499) | (820) | (805) | ||||||||
Balance at end of period | 900 | 1,139 | 900 | 1,139 | ||||||||
Allowance for loan losses [Abstract] | ||||||||||||
Individually evaluated for impairment | 277 | 277 | 329 | |||||||||
Collectively evaluated for impairment | 623 | 623 | 682 | |||||||||
Total ending allowance balance | 900 | 900 | 1,011 | |||||||||
Loans [Abstract] | ||||||||||||
Individually evaluated for impairment | 4,437 | 4,437 | 4,913 | |||||||||
Collectively evaluated for impairment | 304,762 | 304,762 | 261,474 | |||||||||
Total loans recorded investment | 309,199 | 309,199 | 266,387 | |||||||||
Accrued interest included in recorded investment | [1] | 799 | 799 | 771 | ||||||||
Total loans | 308,400 | 308,400 | 265,616 | |||||||||
Payment Plan Receivables [Member] | ||||||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | 0 | [2] | 53 | [2] | 0 | 56 | ||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | 0 | [2] | (1) | [2] | 0 | (4) | ||||||
Recoveries credited to the allowance | 0 | [2] | 0 | [2] | 0 | 0 | ||||||
Loans charged against the allowance | 0 | [2] | 0 | [2] | 0 | 0 | ||||||
Balance at end of period | [2] | 0 | 52 | 0 | 52 | |||||||
Subjective Allocation [Member] | ||||||||||||
Analysis of allowance for loan losses by portfolio segment [Roll Forward] | ||||||||||||
Balance at beginning of period | 5,930 | 5,363 | 5,662 | 5,272 | ||||||||
Additions (deductions) [Abstract] | ||||||||||||
Provision for loan losses | 511 | 163 | 779 | 254 | ||||||||
Recoveries credited to the allowance | 0 | 0 | 0 | 0 | ||||||||
Loans charged against the allowance | 0 | 0 | 0 | 0 | ||||||||
Balance at end of period | 6,441 | $ 5,526 | 6,441 | $ 5,526 | ||||||||
Allowance for loan losses [Abstract] | ||||||||||||
Individually evaluated for impairment | 0 | 0 | 0 | |||||||||
Collectively evaluated for impairment | 6,441 | 6,441 | 5,662 | |||||||||
Total ending allowance balance | $ 6,441 | $ 6,441 | $ 5,662 | |||||||||
|
Loans, Receivables Past Due (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
|||
---|---|---|---|---|---|
Non performing loans [Abstract] | |||||
90+ and Still Accruing | $ 0 | $ 0 | |||
Non-Accrual | 8,542 | 13,364 | |||
Total Non-performing Loans | 8,542 | 13,364 | |||
Accrued interest included in recorded investment | 0 | 0 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 13,405 | 15,597 | |||
Loans not Past Due | 1,803,708 | 1,597,764 | |||
Total loans recorded investment | 1,817,113 | 1,613,361 | |||
Accrued interest included in recorded investment | 5,436 | 5,113 | |||
Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 3,669 | 4,257 | |||
Accrued interest included in recorded investment | 44 | 45 | |||
Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,797 | 2,659 | |||
Accrued interest included in recorded investment | 34 | 19 | |||
Loans Past Due, 90+ days [Member] | |||||
Non performing loans [Abstract] | |||||
Accrued interest included in recorded investment | 0 | 0 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 7,939 | 8,681 | |||
Accrued interest included in recorded investment | 0 | 0 | |||
Loans Past Due Total [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Accrued interest included in recorded investment | 78 | 64 | |||
Loans Not Past Due [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Accrued interest included in recorded investment | 5,358 | 5,049 | |||
Commercial [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total loans recorded investment | 830,793 | 805,995 | |||
Accrued interest included in recorded investment | 2,015 | 1,978 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 203 | 628 | |||
Total Non-performing Loans | 203 | 628 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 66 | 383 | |||
Loans not Past Due | 280,018 | 287,255 | |||
Total loans recorded investment | 280,084 | 287,638 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 36 | 0 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 0 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 30 | 383 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 10 | 105 | |||
Total Non-performing Loans | 10 | 105 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 105 | |||
Loans not Past Due | 58,353 | 51,670 | |||
Total loans recorded investment | 58,353 | 51,775 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 74 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 0 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 31 | |||
Commercial [Member] | Commercial and Industrial [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 541 | 4,430 | |||
Total Non-performing Loans | 541 | 4,430 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 375 | 1,551 | |||
Loans not Past Due | 491,981 | 465,031 | |||
Total loans recorded investment | 492,356 | 466,582 | |||
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 254 | 100 | |||
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 1,385 | |||
Commercial [Member] | Commercial and Industrial [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 121 | 66 | |||
Mortgage [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total loans recorded investment | 677,121 | 540,979 | |||
Accrued interest included in recorded investment | [1] | 2,622 | 2,364 | ||
Mortgage [Member] | 1-4 Family [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 5,481 | 5,248 | |||
Total Non-performing Loans | 5,481 | 5,248 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 8,382 | 8,478 | |||
Loans not Past Due | 448,747 | 306,063 | |||
Total loans recorded investment | 457,129 | 314,541 | |||
Accrued interest included in recorded investment | [1] | 1,761 | 1,466 | ||
Mortgage [Member] | 1-4 Family [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,894 | 2,361 | |||
Mortgage [Member] | 1-4 Family [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,007 | 869 | |||
Mortgage [Member] | 1-4 Family [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 5,481 | 5,248 | |||
Mortgage [Member] | Resort Lending [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 1,043 | 1,507 | |||
Total Non-performing Loans | 1,043 | 1,507 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,443 | 1,507 | |||
Loans not Past Due | 94,764 | 101,541 | |||
Total loans recorded investment | 96,207 | 103,048 | |||
Accrued interest included in recorded investment | [1] | 379 | 450 | ||
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 136 | 0 | |||
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 264 | 0 | |||
Mortgage [Member] | Resort Lending [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,043 | 1,507 | |||
Mortgage [Member] | Home Equity - 1st Lien [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 198 | 222 | |||
Total Non-performing Loans | 198 | 222 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 334 | 371 | |||
Loans not Past Due | 33,697 | 28,645 | |||
Total loans recorded investment | 34,031 | 29,016 | |||
Accrued interest included in recorded investment | [1] | 137 | 111 | ||
Mortgage [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 60 | 149 | |||
Mortgage [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 76 | 0 | |||
Mortgage [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 198 | 222 | |||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 312 | 317 | |||
Total Non-performing Loans | 312 | 317 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 1,133 | 1,005 | |||
Loans not Past Due | 52,598 | 54,232 | |||
Total loans recorded investment | 53,731 | 55,237 | |||
Accrued interest included in recorded investment | [1] | 244 | 226 | ||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 644 | 470 | |||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 177 | 218 | |||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 312 | 317 | |||
Mortgage [Member] | Purchased Loans [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 0 | 0 | |||
Total Non-performing Loans | 0 | 0 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 9 | 15 | |||
Loans not Past Due | 36,014 | 39,122 | |||
Total loans recorded investment | 36,023 | 39,137 | |||
Accrued interest included in recorded investment | [1] | 101 | 111 | ||
Mortgage [Member] | Purchased Loans [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 5 | 13 | |||
Mortgage [Member] | Purchased Loans [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 4 | 2 | |||
Mortgage [Member] | Purchased Loans [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 0 | 0 | |||
Installment [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total loans recorded investment | 309,199 | 266,387 | |||
Accrued interest included in recorded investment | [1] | 799 | 771 | ||
Installment [Member] | Home Equity - 1st Lien [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 203 | 266 | |||
Total Non-performing Loans | 203 | 266 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 387 | 625 | |||
Loans not Past Due | 10,589 | 12,025 | |||
Total loans recorded investment | 10,976 | 12,650 | |||
Accrued interest included in recorded investment | [1] | 44 | 54 | ||
Installment [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 124 | 311 | |||
Installment [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 60 | 48 | |||
Installment [Member] | Home Equity - 1st Lien [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 203 | 266 | |||
Installment [Member] | Home Equity - 2nd Lien [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 308 | 289 | |||
Total Non-performing Loans | 308 | 289 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 611 | 568 | |||
Loans not Past Due | 10,791 | 13,390 | |||
Total loans recorded investment | 11,402 | 13,958 | |||
Accrued interest included in recorded investment | [1] | 49 | 59 | ||
Installment [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 163 | 238 | |||
Installment [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 140 | 41 | |||
Installment [Member] | Home Equity - 2nd Lien [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 308 | 289 | |||
Installment [Member] | Boat Lending [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 93 | 219 | |||
Total Non-performing Loans | 93 | 219 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 278 | 436 | |||
Loans not Past Due | 126,150 | 102,489 | |||
Total loans recorded investment | 126,428 | 102,925 | |||
Accrued interest included in recorded investment | [1] | 291 | 264 | ||
Installment [Member] | Boat Lending [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 173 | 184 | |||
Installment [Member] | Boat Lending [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 12 | 33 | |||
Installment [Member] | Boat Lending [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 93 | 219 | |||
Installment [Member] | Recreational Vehicle Lending [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 20 | 21 | |||
Total Non-performing Loans | 20 | 21 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 83 | 122 | |||
Loans not Past Due | 89,132 | 74,413 | |||
Total loans recorded investment | 89,215 | 74,535 | |||
Accrued interest included in recorded investment | [1] | 215 | 203 | ||
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 50 | 68 | |||
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 13 | 33 | |||
Installment [Member] | Recreational Vehicle Lending [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 20 | 21 | |||
Installment [Member] | Other [Member] | |||||
Non performing loans [Abstract] | |||||
90+ and Still Accruing | 0 | 0 | |||
Non-Accrual | 130 | 112 | |||
Total Non-performing Loans | 130 | 112 | |||
Aging analysis of loans by class [Abstract] | |||||
Total | 304 | 431 | |||
Loans not Past Due | 70,874 | 61,888 | |||
Total loans recorded investment | 71,178 | 62,319 | |||
Accrued interest included in recorded investment | [1] | 200 | 191 | ||
Installment [Member] | Other [Member] | Loans Past Due, 30-59 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 130 | 289 | |||
Installment [Member] | Other [Member] | Loans Past Due, 60-89 days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | 44 | 30 | |||
Installment [Member] | Other [Member] | Loans Past Due, 90+ days [Member] | |||||
Aging analysis of loans by class [Abstract] | |||||
Total | $ 130 | $ 112 | |||
|
Loans, Impaired Financing Receivables (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
[2] | Jun. 30, 2017 |
Jun. 30, 2016 |
[3] | Dec. 31, 2016 |
|||||||||||
Impaired loan with no allocated allowance [Abstract] | |||||||||||||||||
TDR | $ 602 | $ 602 | $ 1,782 | ||||||||||||||
Non - TDR | 0 | 0 | 1,107 | ||||||||||||||
Impaired loans with an allocated allowance [Abstract] | |||||||||||||||||
TDR allowances based on collateral | 2,375 | 2,375 | 3,527 | ||||||||||||||
TDR - allowances based on present value cash flow | 68,350 | 68,350 | 72,613 | ||||||||||||||
Non - TDR - allowance based on collateral | 262 | 262 | 491 | ||||||||||||||
Total impaired loans | 71,589 | 71,589 | 79,520 | ||||||||||||||
Amount of allowance for loan losses allocated [Abstract] | |||||||||||||||||
TDR - allowance based on collateral | 683 | 683 | 1,868 | ||||||||||||||
TDR - allowance based on present value cash flow | 6,525 | 6,525 | 7,146 | ||||||||||||||
Non - TDR - allowance based on collateral | 36 | 36 | 138 | ||||||||||||||
Allowance for loan losses allocated | 7,244 | 7,244 | 9,152 | ||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 606 | 606 | 2,891 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 1,339 | 1,339 | 5,191 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 71,288 | 71,288 | 76,940 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 73,416 | 73,416 | 79,520 | |||||||||||||
Recorded Investment | [1] | 71,894 | 71,894 | 79,831 | |||||||||||||
Unpaid Principal Balance | [1] | 74,755 | 74,755 | 84,711 | |||||||||||||
Related Allowance | [1] | 7,244 | 7,244 | 9,152 | |||||||||||||
Accrued interest included in recorded investment | [1] | 305 | 305 | 311 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 489 | [2] | $ 1,636 | 1,289 | [3] | $ 1,999 | |||||||||||
Interest Income Recognized, with No Related Allowance | 15 | [2] | 5 | 20 | [3] | 37 | |||||||||||
Average Recorded Investment, with Related Allowance | 72,193 | [2] | 85,773 | 73,774 | [3] | 85,983 | |||||||||||
Interest Income Recognized, with Related Allowance | 866 | [2] | 905 | 1,714 | [3] | 1,808 | |||||||||||
Average Recorded Investment | 72,682 | [2] | 87,409 | 75,063 | [3] | 87,982 | |||||||||||
Interest Income Recognized | 881 | [2] | 910 | 1,734 | [3] | 1,845 | |||||||||||
Commercial [Member] | Income Producing - Real Estate [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 517 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 768 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 7,647 | 7,647 | 7,737 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 7,835 | 7,835 | 7,880 | |||||||||||||
Recorded Investment | [1] | 7,647 | 7,647 | 8,254 | |||||||||||||
Unpaid Principal Balance | [1] | 7,835 | 7,835 | 8,648 | |||||||||||||
Related Allowance | [1] | 594 | 594 | 554 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 185 | [2] | 673 | 296 | [3] | 662 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 2 | |||||||||||
Average Recorded Investment, with Related Allowance | 7,694 | [2] | 8,210 | 7,708 | [3] | 8,266 | |||||||||||
Interest Income Recognized, with Related Allowance | 104 | [2] | 100 | 209 | [3] | 207 | |||||||||||
Average Recorded Investment | 7,879 | [2] | 8,883 | 8,004 | [3] | 8,928 | |||||||||||
Interest Income Recognized | 104 | [2] | 100 | 209 | [3] | 209 | |||||||||||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 31 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 709 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 172 | 172 | 239 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 199 | 199 | 244 | |||||||||||||
Recorded Investment | [1] | 172 | 172 | 270 | |||||||||||||
Unpaid Principal Balance | [1] | 199 | 199 | 953 | |||||||||||||
Related Allowance | [1] | 11 | 11 | 36 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 335 | 10 | [3] | 496 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 7 | |||||||||||
Average Recorded Investment, with Related Allowance | 170 | [2] | 1,664 | 193 | [3] | 1,673 | |||||||||||
Interest Income Recognized, with Related Allowance | 2 | [2] | 13 | 4 | [3] | 26 | |||||||||||
Average Recorded Investment | 170 | [2] | 1,999 | 203 | [3] | 2,169 | |||||||||||
Interest Income Recognized | 2 | [2] | 13 | 4 | [3] | 33 | |||||||||||
Commercial [Member] | Commercial and Industrial [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 354 | 354 | 2,341 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 352 | 352 | 3,261 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 3,178 | 3,178 | 4,902 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 3,256 | 3,256 | 5,246 | |||||||||||||
Recorded Investment | [1] | 3,532 | 3,532 | 7,243 | |||||||||||||
Unpaid Principal Balance | [1] | 3,608 | 3,608 | 8,507 | |||||||||||||
Related Allowance | [1] | 489 | 489 | 1,654 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 177 | [2] | 609 | 898 | [3] | 821 | |||||||||||
Interest Income Recognized, with No Related Allowance | 8 | [2] | 0 | 8 | [3] | 21 | |||||||||||
Average Recorded Investment, with Related Allowance | 3,237 | [2] | 6,203 | 3,792 | [3] | 5,501 | |||||||||||
Interest Income Recognized, with Related Allowance | 37 | [2] | 59 | 72 | [3] | 82 | |||||||||||
Average Recorded Investment | 3,414 | [2] | 6,812 | 4,690 | [3] | 6,322 | |||||||||||
Interest Income Recognized | 45 | [2] | 59 | 80 | [3] | 103 | |||||||||||
Mortgage [Member] | 1-4 Family [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 251 | 251 | 2 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 915 | 915 | 387 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 39,194 | 39,194 | 41,701 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 40,728 | 40,728 | 43,479 | |||||||||||||
Recorded Investment | [1] | 39,445 | 39,445 | 41,703 | |||||||||||||
Unpaid Principal Balance | [1] | 41,643 | 41,643 | 43,866 | |||||||||||||
Related Allowance | [1] | 3,590 | 3,590 | 4,100 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 126 | [2] | 11 | 85 | [3] | 15 | |||||||||||
Interest Income Recognized, with No Related Allowance | 5 | [2] | 5 | 9 | [3] | 6 | |||||||||||
Average Recorded Investment, with Related Allowance | 39,646 | [2] | 46,041 | 40,331 | [3] | 46,625 | |||||||||||
Interest Income Recognized, with Related Allowance | 494 | [2] | 475 | 958 | [3] | 977 | |||||||||||
Average Recorded Investment | 39,772 | [2] | 46,052 | 40,416 | [3] | 46,640 | |||||||||||
Interest Income Recognized | 499 | [2] | 480 | 967 | [3] | 983 | |||||||||||
Mortgage [Member] | Resort Lending [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 16,251 | 16,251 | 16,898 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 16,318 | 16,318 | 16,931 | |||||||||||||
Recorded Investment | [1] | 16,251 | 16,251 | 16,898 | |||||||||||||
Unpaid Principal Balance | [1] | 16,318 | 16,318 | 16,931 | |||||||||||||
Related Allowance | [1] | 2,249 | 2,249 | 2,453 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 16,471 | [2] | 17,689 | 16,613 | [3] | 17,842 | |||||||||||
Interest Income Recognized, with Related Allowance | 150 | [2] | 159 | 311 | [3] | 319 | |||||||||||
Average Recorded Investment | 16,471 | [2] | 17,689 | 16,613 | [3] | 17,842 | |||||||||||
Interest Income Recognized | 150 | [2] | 159 | 311 | [3] | 319 | |||||||||||
Mortgage [Member] | Home Equity - 1st Lien [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 230 | 230 | 235 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 239 | 239 | 242 | |||||||||||||
Recorded Investment | [1] | 230 | 230 | 235 | |||||||||||||
Unpaid Principal Balance | [1] | 239 | 239 | 242 | |||||||||||||
Related Allowance | [1] | 10 | 10 | 10 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 232 | [2] | 243 | 233 | [3] | 218 | |||||||||||
Interest Income Recognized, with Related Allowance | 2 | [2] | 2 | 4 | [3] | 4 | |||||||||||
Average Recorded Investment | 232 | [2] | 243 | 233 | [3] | 218 | |||||||||||
Interest Income Recognized | 2 | [2] | 2 | 4 | [3] | 4 | |||||||||||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 180 | 180 | 315 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 214 | 214 | 398 | |||||||||||||
Recorded Investment | [1] | 180 | 180 | 315 | |||||||||||||
Unpaid Principal Balance | [1] | 214 | 214 | 398 | |||||||||||||
Related Allowance | [1] | 24 | 24 | 16 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 186 | [2] | 181 | 229 | [3] | 202 | |||||||||||
Interest Income Recognized, with Related Allowance | 1 | [2] | 4 | 3 | [3] | 5 | |||||||||||
Average Recorded Investment | 186 | [2] | 181 | 229 | [3] | 202 | |||||||||||
Interest Income Recognized | 1 | [2] | 4 | 3 | [3] | 5 | |||||||||||
Installment [Member] | Home Equity - 1st Lien [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 1 | 1 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 72 | 72 | 66 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 1,825 | 1,825 | 1,994 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 1,952 | 1,952 | 2,117 | |||||||||||||
Recorded Investment | [1] | 1,826 | 1,826 | 1,994 | |||||||||||||
Unpaid Principal Balance | [1] | 2,024 | 2,024 | 2,183 | |||||||||||||
Related Allowance | [1] | 87 | 87 | 118 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 1 | [2] | 1 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 2 | [2] | 0 | 3 | [3] | 1 | |||||||||||
Average Recorded Investment, with Related Allowance | 1,855 | [2] | 2,230 | 1,901 | [3] | 2,274 | |||||||||||
Interest Income Recognized, with Related Allowance | 33 | [2] | 42 | 67 | [3] | 84 | |||||||||||
Average Recorded Investment | 1,856 | [2] | 2,231 | 1,901 | [3] | 2,274 | |||||||||||
Interest Income Recognized | 35 | [2] | 42 | 70 | [3] | 85 | |||||||||||
Installment [Member] | Home Equity - 2nd Lien [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 2,147 | 2,147 | 2,415 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 2,173 | 2,173 | 2,443 | |||||||||||||
Recorded Investment | [1] | 2,147 | 2,147 | 2,415 | |||||||||||||
Unpaid Principal Balance | [1] | 2,173 | 2,173 | 2,443 | |||||||||||||
Related Allowance | [1] | 165 | 165 | 182 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 7 | 0 | [3] | 5 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 2,228 | [2] | 2,751 | 2,290 | [3] | 2,810 | |||||||||||
Interest Income Recognized, with Related Allowance | 35 | [2] | 41 | 70 | [3] | 85 | |||||||||||
Average Recorded Investment | 2,228 | [2] | 2,758 | 2,290 | [3] | 2,815 | |||||||||||
Interest Income Recognized | 35 | [2] | 41 | 70 | [3] | 85 | |||||||||||
Installment [Member] | Boat Lending [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 1 | 1 | 1 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 6 | 6 | 6 | |||||||||||||
Recorded Investment | [1] | 1 | 1 | 1 | |||||||||||||
Unpaid Principal Balance | [1] | 6 | 6 | 6 | |||||||||||||
Related Allowance | [1] | 1 | 1 | 0 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 1 | [2] | 2 | 1 | [3] | 2 | |||||||||||
Interest Income Recognized, with Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment | 1 | [2] | 2 | 1 | [3] | 2 | |||||||||||
Interest Income Recognized | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Installment [Member] | Recreational Vehicle Lending [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | 0 | 0 | 0 | [1] | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 102 | 102 | 109 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 102 | 102 | 108 | |||||||||||||
Recorded Investment | [1] | 102 | 102 | 109 | |||||||||||||
Unpaid Principal Balance | [1] | 102 | 102 | 108 | |||||||||||||
Related Allowance | [1] | 5 | 5 | 6 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 104 | [2] | 117 | 106 | [3] | 119 | |||||||||||
Interest Income Recognized, with Related Allowance | 2 | [2] | 1 | 3 | [3] | 3 | |||||||||||
Average Recorded Investment | 104 | [2] | 117 | 106 | [3] | 119 | |||||||||||
Interest Income Recognized | 2 | [2] | 1 | 3 | [3] | 3 | |||||||||||
Installment [Member] | Other [Member] | |||||||||||||||||
Impaired Loans by class [Abstract] | |||||||||||||||||
Recorded Investment, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
Unpaid Principal Balance, with no related allowance | [1] | 0 | 0 | 0 | |||||||||||||
No Related Allowance | [1] | 0 | 0 | 0 | |||||||||||||
Recorded Investment, with an allowance recorded | [1] | 361 | 361 | 394 | |||||||||||||
Unpaid Principal Balance, with an allowance recorded | [1] | 394 | 394 | 426 | |||||||||||||
Recorded Investment | [1] | 361 | 361 | 394 | |||||||||||||
Unpaid Principal Balance | [1] | 394 | 394 | 426 | |||||||||||||
Related Allowance | [1] | 19 | 19 | $ 23 | |||||||||||||
Average recorded investment in and interest income earned on impaired loans by class [Abstract] | |||||||||||||||||
Average Recorded Investment, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Interest Income Recognized, with No Related Allowance | 0 | [2] | 0 | 0 | [3] | 0 | |||||||||||
Average Recorded Investment, with Related Allowance | 369 | [2] | 442 | 377 | [3] | 451 | |||||||||||
Interest Income Recognized, with Related Allowance | 6 | [2] | 9 | 13 | [3] | 16 | |||||||||||
Average Recorded Investment | 369 | [2] | 442 | 377 | [3] | 451 | |||||||||||
Interest Income Recognized | $ 6 | [2] | $ 9 | $ 13 | [3] | $ 16 | |||||||||||
|
Loans, Troubled Debt Restructurings (Details) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2017
USD ($)
Contract
|
Jun. 30, 2016
USD ($)
Contract
|
Jun. 30, 2017
USD ($)
Payments
Contract
|
Jun. 30, 2016
USD ($)
Contract
|
Dec. 31, 2016
USD ($)
|
||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | $ 71,327 | $ 71,327 | $ 77,922 | |||||||||||||||||
Troubled debt restructuring, specific reserve | $ 7,200 | $ 7,200 | 9,000 | |||||||||||||||||
Number of Consecutive Timely Payments Required | Payments | 6 | |||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 13 | [1] | 7 | [1] | 22 | [2] | 20 | [2] | ||||||||||||
Pre-modification recorded balance | $ 889 | [1] | $ 221 | [1] | $ 1,307 | [2] | $ 2,480 | [2] | ||||||||||||
Post-modification recorded balance | 890 | [1] | 224 | [1] | 1,312 | [2] | 2,527 | [2] | ||||||||||||
Increase (decrease) in allowance for loan losses | 0 | 0 | 100 | 300 | ||||||||||||||||
Charge offs due to troubled debt restructurings | 0 | 0 | $ 0 | 0 | ||||||||||||||||
TDR that subsequently defaulted [Abstract] | ||||||||||||||||||||
Past due period for modified loans | 90 days | |||||||||||||||||||
Charge-offs on TDRs that subsequently defaulted | 0 | $ 0 | $ 0 | $ 0 | ||||||||||||||||
Minimum [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Modification of stated interest rate of loans, range of period | 9 months | |||||||||||||||||||
Modifications involving extension of maturity date, period range | 1 month | |||||||||||||||||||
Maximum [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Modification of stated interest rate of loans, range of period | 36 months | |||||||||||||||||||
Modification of stated interest rate of loans, range of period in certain circumstances | 480 months | |||||||||||||||||||
Modifications involving extension of maturity date, period range | 60 months | |||||||||||||||||||
Modifications involving extension of maturity date, period range in certain circumstances | 230 months | |||||||||||||||||||
Performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | 66,651 | $ 66,651 | 70,286 | |||||||||||||||||
Non-performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | [3] | 4,676 | 4,676 | 7,636 | ||||||||||||||||
Commercial [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | 11,043 | 11,043 | 14,125 | |||||||||||||||||
Commercial [Member] | Performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | 10,551 | 10,551 | 10,560 | |||||||||||||||||
Commercial [Member] | Non-performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | [3] | $ 492 | $ 492 | 3,565 | ||||||||||||||||
Commercial [Member] | Income Producing - Real Estate [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 2 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 110 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 110 | [2] | ||||||||||||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Commercial [Member] | Commercial and Industrial [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 9 | [1] | 0 | [1] | 12 | [2] | 4 | [2] | ||||||||||||
Pre-modification recorded balance | $ 653 | [1] | $ 0 | [1] | $ 786 | [2] | $ 1,758 | [2] | ||||||||||||
Post-modification recorded balance | $ 653 | [1] | $ 0 | [1] | $ 786 | [2] | $ 1,758 | [2] | ||||||||||||
Mortgage [Member] | 1-4 Family [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 1 | [1] | 1 | [1] | 2 | [2] | 3 | [2] | ||||||||||||
Pre-modification recorded balance | $ 32 | [1] | $ 109 | [1] | $ 49 | [2] | $ 192 | [2] | ||||||||||||
Post-modification recorded balance | $ 32 | [1] | $ 110 | [1] | $ 49 | [2] | $ 263 | [2] | ||||||||||||
Mortgage [Member] | Resort Lending [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 1 | [2] | 1 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 189 | [2] | $ 116 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 189 | [2] | $ 117 | [2] | ||||||||||||
Mortgage [Member] | Home Equity - 1st Lien [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 1 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 107 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 78 | [2] | ||||||||||||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Installment [Member] | Home Equity - 1st Lien [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 3 | [1] | 2 | [2] | 4 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 29 | [1] | $ 34 | [2] | $ 59 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 29 | [1] | $ 37 | [2] | $ 60 | [2] | ||||||||||||
Installment [Member] | Home Equity - 2nd Lien [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 3 | [1] | 2 | [1] | 5 | [2] | 4 | [2] | ||||||||||||
Pre-modification recorded balance | $ 204 | [1] | $ 71 | [1] | $ 249 | [2] | $ 126 | [2] | ||||||||||||
Post-modification recorded balance | $ 205 | [1] | $ 73 | [1] | $ 251 | [2] | $ 129 | [2] | ||||||||||||
Installment [Member] | Boat Lending [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Installment [Member] | Recreational Vehicle Lending [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 0 | [1] | 0 | [2] | 0 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Post-modification recorded balance | $ 0 | [1] | $ 0 | [1] | $ 0 | [2] | $ 0 | [2] | ||||||||||||
Installment [Member] | Other [Member] | ||||||||||||||||||||
Loans classified as troubled debt restructurings [Abstract] | ||||||||||||||||||||
Number of contracts | Contract | 0 | [1] | 1 | [1] | 0 | [2] | 1 | [2] | ||||||||||||
Pre-modification recorded balance | $ 0 | [1] | $ 12 | [1] | $ 0 | [2] | $ 12 | [2] | ||||||||||||
Post-modification recorded balance | 0 | [1] | $ 12 | [1] | 0 | [2] | $ 12 | [2] | ||||||||||||
Retail [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | [4] | 60,284 | 60,284 | 63,797 | ||||||||||||||||
Retail [Member] | Performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | [4] | 56,100 | 56,100 | 59,726 | ||||||||||||||||
Retail [Member] | Non-performing TDRs [Member] | ||||||||||||||||||||
Financing Receivable, Modifications [Line Items] | ||||||||||||||||||||
Troubled debt restructuring | [3],[4],[5] | $ 4,184 | $ 4,184 | $ 4,071 | ||||||||||||||||
|
Loans, Loan Ratings by Loan Class, Commercial Segment (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
|||
---|---|---|---|---|---|
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | $ 828,778 | $ 804,017 | |||
Accrued interest included in total | 5,436 | 5,113 | |||
Other Real Estate and Foreclosed Assets [Abstract] | |||||
Foreclosed residential real estate properties | 2,000 | 1,900 | |||
Retail mortgage loans in process of foreclosure | 1,200 | 1,000 | |||
Commercial [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 830,793 | 805,995 | |||
Accrued interest included in total | 2,015 | 1,978 | |||
Commercial [Member] | Non-Watch 1-6 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 809,868 | 783,854 | |||
Accrued interest included in total | 1,952 | 1,915 | |||
Commercial [Member] | Watch 7-8 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 16,580 | 13,642 | |||
Accrued interest included in total | 48 | 52 | |||
Commercial [Member] | Substandard Accrual 9 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 3,592 | 3,335 | |||
Accrued interest included in total | 15 | 11 | |||
Commercial [Member] | Non-Accrual 10-11 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 753 | 5,164 | |||
Accrued interest included in total | 0 | 0 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 280,084 | 287,638 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Non-Watch 1-6 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 276,218 | 282,886 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Watch 7-8 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 3,344 | 3,787 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Substandard Accrual 9 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 320 | 337 | |||
Commercial [Member] | Income Producing - Real Estate [Member] | Non-Accrual 10-11 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 202 | 628 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 58,353 | 51,775 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Non-Watch 1-6 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 58,278 | 51,603 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Watch 7-8 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 65 | 67 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Substandard Accrual 9 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 0 | 0 | |||
Commercial [Member] | Land, Land Development and Construction - Real Estate [Member] | Non-Accrual 10-11 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 10 | 105 | |||
Commercial [Member] | Commercial and Industrial [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 492,356 | 466,582 | |||
Commercial [Member] | Commercial and Industrial [Member] | Non-Watch 1-6 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 475,372 | 449,365 | |||
Commercial [Member] | Commercial and Industrial [Member] | Watch 7-8 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 13,171 | 9,788 | |||
Commercial [Member] | Commercial and Industrial [Member] | Substandard Accrual 9 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 3,272 | 2,998 | |||
Commercial [Member] | Commercial and Industrial [Member] | Non-Accrual 10-11 [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
Commercial | 541 | 4,431 | |||
Mortgage [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 87,695 | 69,920 | ||
750-799 | [1] | 262,540 | 195,484 | ||
700-749 | [1] | 150,820 | 121,245 | ||
650-699 | [1] | 93,782 | 77,129 | ||
600-649 | [1] | 35,974 | 35,780 | ||
550-599 | [1] | 20,421 | 18,931 | ||
500-549 | [1] | 12,238 | 12,120 | ||
Under 500 | [1] | 4,364 | 5,771 | ||
Unknown | [1] | 9,287 | 4,599 | ||
Total | [1] | 677,121 | 540,979 | ||
Accrued interest included in total | [1] | 2,622 | 2,364 | ||
Mortgage [Member] | 1-4 Family [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 51,751 | 36,534 | ||
750-799 | [1] | 175,169 | 102,382 | ||
700-749 | [1] | 98,924 | 69,337 | ||
650-699 | [1] | 69,420 | 50,621 | ||
600-649 | [1] | 27,633 | 25,270 | ||
550-599 | [1] | 15,598 | 13,747 | ||
500-549 | [1] | 8,948 | 9,215 | ||
Under 500 | [1] | 3,839 | 5,145 | ||
Unknown | [1] | 5,847 | 2,290 | ||
Total | [1] | 457,129 | 314,541 | ||
Accrued interest included in total | [1] | 1,761 | 1,466 | ||
Mortgage [Member] | Resort Lending [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 11,770 | 10,484 | ||
750-799 | [1] | 34,856 | 41,999 | ||
700-749 | [1] | 25,749 | 24,727 | ||
650-699 | [1] | 13,070 | 13,798 | ||
600-649 | [1] | 4,790 | 5,769 | ||
550-599 | [1] | 2,790 | 3,030 | ||
500-549 | [1] | 1,407 | 1,438 | ||
Under 500 | [1] | 90 | 92 | ||
Unknown | [1] | 1,685 | 1,711 | ||
Total | [1] | 96,207 | 103,048 | ||
Accrued interest included in total | [1] | 379 | 450 | ||
Mortgage [Member] | Home Equity - 1st Lien [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 7,477 | 6,048 | ||
750-799 | [1] | 14,175 | 10,006 | ||
700-749 | [1] | 6,019 | 5,706 | ||
650-699 | [1] | 3,501 | 4,106 | ||
600-649 | [1] | 1,080 | 1,674 | ||
550-599 | [1] | 478 | 455 | ||
500-549 | [1] | 543 | 486 | ||
Under 500 | [1] | 253 | 255 | ||
Unknown | [1] | 505 | 280 | ||
Total | [1] | 34,031 | 29,016 | ||
Accrued interest included in total | [1] | 137 | 111 | ||
Mortgage [Member] | Home Equity - 2nd Lien [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 8,575 | 8,392 | ||
750-799 | [1] | 19,038 | 20,113 | ||
700-749 | [1] | 12,087 | 12,360 | ||
650-699 | [1] | 7,359 | 8,167 | ||
600-649 | [1] | 2,471 | 3,067 | ||
550-599 | [1] | 1,555 | 1,699 | ||
500-549 | [1] | 1,340 | 981 | ||
Under 500 | [1] | 182 | 279 | ||
Unknown | [1] | 1,124 | 179 | ||
Total | [1] | 53,731 | 55,237 | ||
Accrued interest included in total | [1] | 244 | 226 | ||
Mortgage [Member] | Purchased Loans [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 8,122 | 8,462 | ||
750-799 | [1] | 19,302 | 20,984 | ||
700-749 | [1] | 8,041 | 9,115 | ||
650-699 | [1] | 432 | 437 | ||
600-649 | [1] | 0 | 0 | ||
550-599 | [1] | 0 | 0 | ||
500-549 | [1] | 0 | 0 | ||
Under 500 | [1] | 0 | 0 | ||
Unknown | [1] | 126 | 139 | ||
Total | [1] | 36,023 | 39,137 | ||
Accrued interest included in total | [1] | 101 | 111 | ||
Installment [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 64,797 | 56,347 | ||
750-799 | [1] | 138,923 | 114,065 | ||
700-749 | [1] | 56,182 | 48,883 | ||
650-699 | [1] | 25,935 | 25,070 | ||
600-649 | [1] | 8,049 | 8,402 | ||
550-599 | [1] | 3,961 | 4,289 | ||
500-549 | [1] | 2,169 | 2,813 | ||
Under 500 | [1] | 367 | 634 | ||
Unknown | [1] | 8,816 | 5,884 | ||
Total | [1] | 309,199 | 266,387 | ||
Accrued interest included in total | [1] | 799 | 771 | ||
Installment [Member] | Home Equity - 1st Lien [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 1,182 | 1,354 | ||
750-799 | [1] | 2,168 | 2,478 | ||
700-749 | [1] | 1,713 | 1,920 | ||
650-699 | [1] | 2,312 | 2,852 | ||
600-649 | [1] | 1,506 | 1,691 | ||
550-599 | [1] | 1,295 | 1,231 | ||
500-549 | [1] | 677 | 981 | ||
Under 500 | [1] | 97 | 114 | ||
Unknown | [1] | 26 | 29 | ||
Total | [1] | 10,976 | 12,650 | ||
Accrued interest included in total | [1] | 44 | 54 | ||
Installment [Member] | Home Equity - 2nd Lien [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 925 | 1,626 | ||
750-799 | [1] | 3,030 | 3,334 | ||
700-749 | [1] | 2,438 | 2,686 | ||
650-699 | [1] | 1,991 | 2,541 | ||
600-649 | [1] | 1,506 | 1,775 | ||
550-599 | [1] | 945 | 1,063 | ||
500-549 | [1] | 501 | 692 | ||
Under 500 | [1] | 59 | 220 | ||
Unknown | [1] | 7 | 21 | ||
Total | [1] | 11,402 | 13,958 | ||
Accrued interest included in total | [1] | 49 | 59 | ||
Installment [Member] | Boat Lending [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 26,334 | 21,422 | ||
750-799 | [1] | 64,018 | 50,508 | ||
700-749 | [1] | 24,380 | 20,045 | ||
650-699 | [1] | 8,913 | 7,559 | ||
600-649 | [1] | 1,754 | 1,846 | ||
550-599 | [1] | 510 | 882 | ||
500-549 | [1] | 289 | 440 | ||
Under 500 | [1] | 66 | 73 | ||
Unknown | [1] | 164 | 150 | ||
Total | [1] | 126,428 | 102,925 | ||
Accrued interest included in total | [1] | 291 | 264 | ||
Installment [Member] | Recreational Vehicle Lending [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 25,972 | 23,034 | ||
750-799 | [1] | 44,949 | 35,827 | ||
700-749 | [1] | 12,980 | 11,049 | ||
650-699 | [1] | 3,825 | 3,205 | ||
600-649 | [1] | 863 | 821 | ||
550-599 | [1] | 255 | 280 | ||
500-549 | [1] | 189 | 189 | ||
Under 500 | [1] | 12 | 16 | ||
Unknown | [1] | 170 | 114 | ||
Total | [1] | 89,215 | 74,535 | ||
Accrued interest included in total | [1] | 215 | 203 | ||
Installment [Member] | Other [Member] | |||||
Loan ratings/credit scores by loan class [Abstract] | |||||
800 and above | [1] | 10,384 | 8,911 | ||
750-799 | [1] | 24,758 | 21,918 | ||
700-749 | [1] | 14,671 | 13,183 | ||
650-699 | [1] | 8,894 | 8,913 | ||
600-649 | [1] | 2,420 | 2,269 | ||
550-599 | [1] | 956 | 833 | ||
500-549 | [1] | 513 | 511 | ||
Under 500 | [1] | 133 | 211 | ||
Unknown | [1] | 8,449 | 5,570 | ||
Total | [1] | 71,178 | 62,319 | ||
Accrued interest included in total | [1] | $ 200 | $ 191 | ||
|
Shareholders' Equity and Earnings Per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
3 Months Ended | 6 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Jan. 23, 2017 |
||||
Earnings Per Share Reconciliation [Abstract] | ||||||||
Net income | $ 5,931 | $ 6,438 | $ 11,905 | $ 10,538 | ||||
Weighted average shares outstanding (in shares) | [1] | 21,331 | 21,281 | 21,320 | 21,516 | |||
Effect of stock options (in shares) | 143 | 148 | 147 | 150 | ||||
Stock units for deferred compensation plan for non-employee directors (in shares) | 119 | 114 | 119 | 114 | ||||
Performance share units (in shares) | 54 | 41 | 57 | 37 | ||||
Restricted stock units (in shares) | 0 | 55 | 0 | 70 | ||||
Weighted average shares outstanding for calculation of diluted earnings per share (in shares) | 21,647 | 21,639 | 21,643 | 21,887 | ||||
Net income per common share [Abstract] | ||||||||
Basic (in dollars per share) | [1] | $ 0.28 | $ 0.30 | $ 0.56 | $ 0.49 | |||
Diluted (in dollars per share) | $ 0.27 | $ 0.30 | $ 0.55 | $ 0.48 | ||||
Common Stock [Member] | ||||||||
Class of Stock [Line Items] | ||||||||
Stock repurchase program percentage of shares authorized to be repurchased | 5.00% | |||||||
Stock Options [Member] | ||||||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||||||
Antidilutive shares excluded from computation of diluted loss per share (in shares) | 0 | 30 | 0 | 30 | ||||
|
Derivative Financial Instruments (Details) - No Hedge Designation [Member] - USD ($) $ in Thousands |
6 Months Ended | 12 Months Ended |
---|---|---|
Jun. 30, 2017 |
Dec. 31, 2016 |
|
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 240,237 | $ 187,092 |
Average Maturity | 3 years 9 months 18 days | 4 years 4 months 24 days |
Fair Value | $ 1,106 | $ 1,276 |
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 2,222 | 2,251 |
Liability Derivatives | 1,116 | 975 |
Rate-Lock Mortgage Loan Commitments [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 44,985 | $ 26,658 |
Average Maturity | 1 month 6 days | 1 month 6 days |
Fair Value | $ 1,082 | $ 646 |
Rate-Lock Mortgage Loan Commitments [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 1,082 | 646 |
Rate-Lock Mortgage Loan Commitments [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | 0 | 0 |
Mandatory Commitments to Sell Mortgage Loans [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 80,760 | $ 61,954 |
Average Maturity | 1 month 6 days | 1 month 6 days |
Fair Value | $ 24 | $ 630 |
Mandatory Commitments to Sell Mortgage Loans [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 24 | 630 |
Mandatory Commitments to Sell Mortgage Loans [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | 0 | 0 |
Interest Rate Swap [Member] | Fixed Income Interest Rate [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 54,127 | $ 46,121 |
Average Maturity | 8 years | 8 years 7 months 6 days |
Fair Value | $ 0 | $ 249 |
Interest Rate Swap [Member] | Fixed Income Interest Rate [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 422 | 493 |
Interest Rate Swap [Member] | Fixed Income Interest Rate [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | 422 | 244 |
Interest Rate Swap [Member] | Variable Income Interest Rate [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 54,127 | $ 46,121 |
Average Maturity | 8 years | 8 years 7 months 6 days |
Fair Value | $ 0 | $ (249) |
Interest Rate Swap [Member] | Variable Income Interest Rate [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 422 | 244 |
Interest Rate Swap [Member] | Variable Income Interest Rate [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | 422 | 493 |
Purchased Options [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 3,119 | $ 3,119 |
Average Maturity | 4 years 3 months 18 days | 4 years 6 months |
Fair Value | $ 272 | $ 238 |
Purchased Options [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 272 | 238 |
Purchased Options [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | 0 | 0 |
Written Options [Member] | ||
Derivative financial instrument according to type of hedge[ Abstract] | ||
Notional Amount | $ 3,119 | $ 3,119 |
Average Maturity | 4 years 3 months 18 days | 4 years 6 months |
Fair Value | $ (272) | $ (238) |
Written Options [Member] | Other Assets [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Asset Derivatives | 0 | 0 |
Written Options [Member] | Other Liabilities [Member] | ||
Fair value of derivative instruments, balance sheet location [Abstract] | ||
Liability Derivatives | $ 272 | $ 238 |
Derivative Financial Instruments, Effect on Statement of Operations (Details) - No Hedge Designation [Member] - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | $ 255 | $ (110) | $ (170) | $ (97) |
Rate-Lock Mortgage Loan Commitments [Member] | Net Gains on Mortgage Loans [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | 65 | 130 | 436 | 349 |
Mandatory Commitments to Sell Mortgage Loans [Member] | Net Gains on Mortgage Loans [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | 190 | (240) | (606) | (446) |
Purchased Options [Member] | Interest Expense [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | (35) | 3 | 34 | 81 |
Written Options [Member] | Interest Expense [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | 35 | (3) | (34) | (81) |
Fixed Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Income [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | (359) | (590) | (249) | (1,708) |
Variable Income Interest Rate [Member] | Interest Rate Swap [Member] | Interest Income [Member] | ||||
Effect of derivative financial instruments on the condensed consolidated financial statements of operations [Abstract] | ||||
Gain (Loss) Recognized in Income | $ 359 | $ 590 | $ 249 | $ 1,708 |
Intangible Assets (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Amortized intangible assets - core deposits [Abstract] | ||
Gross Carrying Amount | $ 6,118 | $ 6,118 |
Accumulated Amortization | 4,359 | $ 4,186 |
Summary of estimated intangible amortization [Abstract] | ||
Six months ending December 31, 2017 | 173 | |
2018 | 346 | |
2019 | 346 | |
2020 | 346 | |
2021 | 346 | |
2022 | 202 | |
Total | $ 1,759 |
Share Based Compensation (Details) - USD ($) $ / shares in Units, $ in Thousands |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2017 |
Mar. 31, 2017 |
Jun. 30, 2016 |
Mar. 31, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Number of additional shares approved for grant (in shares) | 500,000 | |||||
Total compensation cost not yet recognized | $ 2,700 | $ 2,700 | ||||
Total compensation cost not yet recognized, period for recognition | 2 years 4 months 24 days | |||||
Information regarding options exercised [Abstract] | ||||||
Intrinsic value | 195 | $ 60 | $ 474 | $ 177 | ||
Cash proceeds received | 33 | 27 | 99 | 59 | ||
Tax benefit realized | $ 68 | $ 21 | 166 | 62 | ||
Long-Term Incentive Plan [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Number of stock units or restricted shares issued in period (in shares) | 0 | 0 | ||||
Total compensation expense recognized | $ 400 | $ 400 | 800 | 800 | ||
Tax benefit relating to compensation expense recognized | $ 200 | 100 | $ 300 | $ 300 | ||
Stock Options [Member] | ||||||
Number of Shares [Roll Forward] | ||||||
Outstanding, beginning balance (in shares) | 211,018 | 211,018 | ||||
Granted (in shares) | 0 | |||||
Exercised (in shares) | (26,224) | |||||
Forfeited (in shares) | 0 | |||||
Expired (in shares) | 0 | |||||
Outstanding, ending balance (in shares) | 184,794 | 184,794 | ||||
Vested and expected to vest, period end (in shares) | 184,794 | 184,794 | ||||
Exercisable, period end (in shares) | 184,794 | 184,794 | ||||
Average Exercise Price [Roll Forward] | ||||||
Outstanding, beginning balance (in dollars per share) | $ 5.05 | $ 5.05 | ||||
Exercised (in dollars per share) | 3.76 | |||||
Outstanding, ending balance (in dollars per share) | $ 5.23 | 5.23 | ||||
Vested and expected to vest, period end (in dollars per share) | 5.23 | 5.23 | ||||
Exercisable, period end (in dollars per share) | $ 5.23 | $ 5.23 | ||||
Weighted-Average Remaining Contractual Term (Years) [Abstract] | ||||||
Outstanding, Weighted Average Remaining Contractual Term | 4 years 7 months 6 days | |||||
Vested and Expected to Vest, Weighted-Average Remaining Contractual Term | 4 years 7 months 6 days | |||||
Exercisable, Weighted Average Remaining Contractual Term | 4 years 7 months 6 days | |||||
Aggregate Intrinsic Value [Abstract] | ||||||
Outstanding, Aggregate Intrinsic Value | $ 3,053 | $ 3,053 | ||||
Vested and Expected to Vest, Aggregate Intrinsic Value | 3,053 | 3,053 | ||||
Exercisable, Aggregate Intrinsic Value | $ 3,053 | $ 3,053 | ||||
Non-Vested Restricted Stock and PSUs [Member] | ||||||
Number of Shares [Roll Forward] | ||||||
Outstanding, beginning balance (in shares) | 296,422 | 296,422 | ||||
Granted (in shares) | 68,473 | |||||
Vested (in shares) | (56,681) | |||||
Forfeited (in shares) | (7,321) | |||||
Outstanding, ending balance (in shares) | 300,893 | 300,893 | ||||
Weighted Average Grant Date Fair Value [Roll Forward] | ||||||
Outstanding, beginning balance (in dollars per share) | $ 14.52 | $ 14.52 | ||||
Granted (in dollars per share) | 21.07 | |||||
Vested (in dollars per share) | 14.85 | |||||
Forfeited (in dollars per share) | 15.73 | |||||
Outstanding, ending balance (in dollars per share) | $ 15.86 | $ 15.86 | ||||
Directors [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Shares issues as retainer fees (in shares) | 5,000 | 4,000 | ||||
Non-Employee Directors [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Number of additional shares approved for grant (in shares) | 200,000 | |||||
Total compensation expense recognized | $ 40 | 30 | $ 70 | $ 60 | ||
Tax benefit relating to compensation expense recognized | $ 10 | $ 10 | $ 30 | $ 20 | ||
Officers [Member] | Restricted Stock [Member] | Long-Term Incentive Plan [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Number of stock units or restricted shares issued in period (in shares) | 50,000 | 70,000 | ||||
Vesting period | 3 years | 3 years | ||||
Officers [Member] | Performance Stock Units [Member] | Long-Term Incentive Plan [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Number of stock units or restricted shares issued in period (in shares) | 20,000 | 30,000 | ||||
Vesting period | 3 years | 3 years |
Income Tax (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Dec. 31, 2016 |
|
Income Tax [Abstract] | |||||
Income tax expense | $ 2,663 | $ 2,611 | $ 5,284 | $ 4,568 | |
Gross unrecognized tax benefits | $ 800 | $ 800 | $ 800 | ||
Mepco [Member] | |||||
Valuation Allowance [Line Items] | |||||
Valuation allowance against deferred tax assets | $ 1,100 | ||||
ASU 2016-09 [Member] | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Tax benefit relating to compensation expense recognized | $ (300) | $ (300) |
Regulatory Matters (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|---|---|
Regulatory Matters [Abstract] | ||||
Undivided profits | $ 11,800 | |||
Components of regulatory capital [Abstract] | ||||
Total shareholders' equity | 262,453 | $ 248,980 | $ 246,923 | $ 251,092 |
Add (deduct) [Abstract] | ||||
Accumulated other comprehensive (gain) loss for regulatory purposes | (3,812) | (9,108) | ||
Intangible assets | (1,759) | (1,932) | ||
Consolidated [Member] | ||||
Total capital to risk-weighted assets [Abstract] | ||||
Total risk-based capital | 298,454 | 286,289 | ||
Minimum for Adequately Capitalized Institutions, Amount | $ 154,583 | $ 144,413 | ||
Actual, Ratio | 15.45% | 15.86% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 8.00% | 8.00% | ||
Tier 1 capital to risk-weighted assets [Abstract] | ||||
Actual, Amount | $ 276,978 | $ 265,405 | ||
Minimum for Adequately Capitalized Institutions, Amount | $ 115,937 | $ 108,309 | ||
Actual, Ratio | 14.33% | 14.70% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 6.00% | 6.00% | ||
Common equity tier 1 capital to risk-weighted assets [Abstract] | ||||
Actual, Amount | $ 245,795 | $ 238,996 | ||
Minimum for Adequately Capitalized Institutions, Amount | $ 86,953 | $ 81,232 | ||
Actual, Ratio | 12.72% | 13.24% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 4.50% | 4.50% | ||
Tier 1 capital to average assets [Abstract] | ||||
Tier 1 capital | $ 276,978 | $ 265,405 | ||
Minimum for Adequately Capitalized Institutions, Amount | $ 103,173 | $ 101,112 | ||
Actual, Ratio | 10.74% | 10.50% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 4.00% | 4.00% | ||
Components of regulatory capital [Abstract] | ||||
Total shareholders' equity | $ 262,453 | $ 248,980 | ||
Add (deduct) [Abstract] | ||||
Accumulated other comprehensive (gain) loss for regulatory purposes | (1,985) | 3,310 | ||
Intangible assets | (1,407) | (1,159) | ||
Disallowed deferred tax assets | (13,266) | (12,135) | ||
Common equity tier 1 capital | 245,795 | 238,996 | ||
Qualifying trust preferred securities | 34,500 | 34,500 | ||
Disallowed deferred tax assets | (3,317) | (8,091) | ||
Tier 1 capital | 276,978 | 265,405 | ||
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets | 21,476 | 20,884 | ||
Total risk-based capital | 298,454 | 286,289 | ||
Independent Bank [Member] | ||||
Total capital to risk-weighted assets [Abstract] | ||||
Total risk-based capital | 277,429 | 270,855 | ||
Minimum for Adequately Capitalized Institutions, Amount | 154,410 | 144,223 | ||
Minimum for Well Capitalized Institutions, Amount | $ 193,013 | $ 180,279 | ||
Actual, Ratio | 14.37% | 15.02% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 8.00% | 8.00% | ||
Minimum for Well-Capitalized Institutions, Ratio | 10.00% | 10.00% | ||
Tier 1 capital to risk-weighted assets [Abstract] | ||||
Actual, Amount | $ 255,953 | $ 249,971 | ||
Minimum for Adequately Capitalized Institutions, Amount | 115,808 | 108,167 | ||
Minimum for Well-Capitalized Institutions, Amount | $ 154,410 | $ 144,223 | ||
Actual, Ratio | 13.26% | 13.87% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 6.00% | 6.00% | ||
Minimum for Well Capitalized Institutions, Ratio | 8.00% | 8.00% | ||
Common equity tier 1 capital to risk-weighted assets [Abstract] | ||||
Actual, Amount | $ 255,953 | $ 249,971 | ||
Minimum for Adequately Capitalized Institutions, Amount | 86,856 | 81,126 | ||
Minimum for Well-Capitalized Institutions, Amount | $ 125,459 | $ 117,181 | ||
Actual, Ratio | 13.26% | 13.87% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 4.50% | 4.50% | ||
Minimum for Well Capitalized Institutions, Ratio | 6.50% | 6.50% | ||
Tier 1 capital to average assets [Abstract] | ||||
Tier 1 capital | $ 255,953 | $ 249,971 | ||
Minimum for Adequately Capitalized Institutions, Amount | 103,115 | 101,019 | ||
Minimum for Well-Capitalized Institutions, Amount | $ 128,894 | $ 126,274 | ||
Actual, Ratio | 9.93% | 9.90% | ||
Minimum for Adequately Capitalized Institutions, Ratio | 4.00% | 4.00% | ||
Minimum for Well-Capitalized Institutions, Ratio | 5.00% | 5.00% | ||
Components of regulatory capital [Abstract] | ||||
Total shareholders' equity | $ 266,093 | $ 258,814 | ||
Add (deduct) [Abstract] | ||||
Accumulated other comprehensive (gain) loss for regulatory purposes | (1,985) | 3,310 | ||
Intangible assets | (1,407) | (1,159) | ||
Disallowed deferred tax assets | (6,748) | (10,994) | ||
Common equity tier 1 capital | 255,953 | 249,971 | ||
Qualifying trust preferred securities | 0 | 0 | ||
Disallowed deferred tax assets | 0 | 0 | ||
Tier 1 capital | 255,953 | 249,971 | ||
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets | 21,476 | 20,884 | ||
Total risk-based capital | $ 277,429 | $ 270,855 |
Fair Value Disclosures, Significant Assumptions (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value Disclosures [Abstract] | |||||||||||||||
Value of collateral-dependent impaired loans that will be reviewed by independent third party, minimum | $ 250 | ||||||||||||||
Value of collateral-dependent impaired loans that will be reviewed by special assets group, maximum | 250 | ||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 286 | $ 410 | |||||||||||||
Securities available for sale | 583,725 | 610,616 | |||||||||||||
Loans held for sale | 45,693 | 35,946 | |||||||||||||
U.S. Agency [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 28,398 | 28,988 | |||||||||||||
U.S. Agency Residential Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 144,484 | 156,289 | |||||||||||||
U.S. Agency Commercial Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 11,577 | 12,632 | |||||||||||||
Private Label Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 25,332 | 34,727 | |||||||||||||
Other Asset Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 126,898 | 146,709 | |||||||||||||
Obligations of States and Political Subdivisions [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 179,764 | 170,899 | |||||||||||||
Corporate [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 62,409 | 56,180 | |||||||||||||
Trust Preferred [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,761 | 2,579 | |||||||||||||
Foreign Government [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,102 | 1,613 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 286 | 410 | |||||||||||||
Loans held for sale | 45,693 | 35,946 | |||||||||||||
Capitalized mortgage loan servicing rights | 14,515 | ||||||||||||||
Derivatives | [1] | 2,222 | 2,251 | ||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | [2] | 1,116 | 975 | ||||||||||||
Fair Value, Measurements, Recurring [Member] | U.S. Agency [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 28,398 | 28,988 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 144,484 | 156,289 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 11,577 | 12,632 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Private Label Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 25,332 | 34,727 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Other Asset Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 126,898 | 146,709 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Obligations of States and Political Subdivisions [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 179,764 | 170,899 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Corporate [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 62,409 | 56,180 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Trust Preferred [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,761 | 2,579 | |||||||||||||
Fair Value, Measurements, Recurring [Member] | Foreign Government [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,102 | 1,613 | |||||||||||||
Fair Value, Measurements, Nonrecurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Capitalized mortgage loan servicing rights | [3] | 8,163 | |||||||||||||
Fair Value, Measurements, Nonrecurring [Member] | Impaired Loans [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [4] | 287 | 255 | ||||||||||||
Land, land development & construction - real estate | [4] | 12 | 54 | ||||||||||||
Commercial and industrial | [4] | 1,241 | 1,342 | ||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [4] | 378 | 361 | ||||||||||||
Fair Value, Measurements, Nonrecurring [Member] | Other Real Estate [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [5],[6] | 2,863 | |||||||||||||
Land, land development & construction - real estate | [6] | 176 | |||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [6] | 162 | 98 | ||||||||||||
Resort Lending | [6] | 5 | 133 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 286 | 410 | |||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Derivatives | 0 | 0 | |||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 286 | 410 | |||||||||||||
Loans held for sale | 0 | 0 | |||||||||||||
Capitalized mortgage loan servicing rights | 0 | ||||||||||||||
Derivatives | [1] | 0 | 0 | ||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | [2] | 0 | 0 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Private Label Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Other Asset Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Obligations of States and Political Subdivisions [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Corporate [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Trust Preferred [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Recurring [Member] | Foreign Government [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Nonrecurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Capitalized mortgage loan servicing rights | [3] | 0 | |||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Impaired Loans [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [4] | 0 | 0 | ||||||||||||
Land, land development & construction - real estate | [4] | 0 | 0 | ||||||||||||
Commercial and industrial | [4] | 0 | 0 | ||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [4] | 0 | 0 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Other Real Estate [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [5],[6] | 0 | |||||||||||||
Land, land development & construction - real estate | [6] | 0 | |||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [6] | 0 | 0 | ||||||||||||
Resort Lending | [6] | 0 | 0 | ||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 0 | 0 | |||||||||||||
Securities available for sale | 583,725 | 610,616 | |||||||||||||
Derivatives | 2,222 | 2,251 | |||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | 1,116 | 975 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 0 | 0 | |||||||||||||
Loans held for sale | 45,693 | 35,946 | |||||||||||||
Capitalized mortgage loan servicing rights | 0 | ||||||||||||||
Derivatives | [1] | 2,222 | 2,251 | ||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | [2] | 1,116 | 975 | ||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 28,398 | 28,988 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 144,484 | 156,289 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 11,577 | 12,632 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Private Label Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 25,332 | 34,727 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Other Asset Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 126,898 | 146,709 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Obligations of States and Political Subdivisions [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 179,764 | 170,899 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Corporate [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 62,409 | 56,180 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Trust Preferred [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,761 | 2,579 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Recurring [Member] | Foreign Government [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 2,102 | 1,613 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Nonrecurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Capitalized mortgage loan servicing rights | [3] | 0 | |||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Impaired Loans [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [4] | 0 | 0 | ||||||||||||
Land, land development & construction - real estate | [4] | 0 | 0 | ||||||||||||
Commercial and industrial | [4] | 0 | 0 | ||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [4] | 0 | 0 | ||||||||||||
Significant Other Observable Inputs (Level 2) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Other Real Estate [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [5],[6] | 2,863 | |||||||||||||
Land, land development & construction - real estate | [6] | 0 | |||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [6] | 0 | 0 | ||||||||||||
Resort Lending | [6] | 0 | 0 | ||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 0 | 0 | |||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Capitalized mortgage loan servicing rights | 14,515 | 8,163 | |||||||||||||
Derivatives | 0 | 0 | |||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Trading securities | 0 | 0 | |||||||||||||
Loans held for sale | 0 | 0 | |||||||||||||
Capitalized mortgage loan servicing rights | 14,515 | ||||||||||||||
Derivatives | [1] | 0 | 0 | ||||||||||||
Liabilities [Abstract] | |||||||||||||||
Derivatives | [2] | 0 | 0 | ||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Residential Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | U.S. Agency Commercial Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Private Label Mortgage-Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Other Asset Backed [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Obligations of States and Political Subdivisions [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Corporate [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Trust Preferred [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member] | Foreign Government [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Securities available for sale | 0 | 0 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Nonrecurring [Member] | |||||||||||||||
Assets [Abstract] | |||||||||||||||
Capitalized mortgage loan servicing rights | [3] | 8,163 | |||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Impaired Loans [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [4] | 287 | 255 | ||||||||||||
Land, land development & construction - real estate | [4] | 12 | 54 | ||||||||||||
Commercial and industrial | [4] | 1,241 | 1,342 | ||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [4] | 378 | 361 | ||||||||||||
Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Nonrecurring [Member] | Other Real Estate [Member] | |||||||||||||||
Commercial [Abstract] | |||||||||||||||
Income producing - real estate | [5],[6] | 0 | |||||||||||||
Land, land development & construction - real estate | [6] | 176 | |||||||||||||
Mortgage [Abstract] | |||||||||||||||
1-4 Family | [6] | 162 | 98 | ||||||||||||
Resort Lending | [6] | $ 5 | $ 133 | ||||||||||||
|
Fair Value Disclosures, Changes in Fair Value for Financial Assets (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Dec. 31, 2016 |
|
Impairment charges recognized [Abstract] | |||||
Capitalized mortgage loan servicing rights, carrying amount | $ 8,200 | ||||
Capitalized mortgage loan servicing rights, valuation allowance | 2,300 | ||||
Capitalized mortgage loan servicing rights | $ 600 | $ 2,100 | |||
Collateral dependent loans, carrying amount | $ 2,600 | $ 2,600 | 4,000 | ||
Collateral dependent loans, valuation allowance | 700 | 700 | 2,000 | ||
Additional provision for loan losses on impaired loans | 100 | (100) | 300 | 300 | |
Other real estate, carrying amount | 200 | 200 | 3,200 | ||
Other real estate, valuation allowance | 100 | 100 | $ 800 | ||
Other real estate, additional charge | $ 30 | $ 40 | 40 | 60 | |
Trading Securities [Member] | |||||
Changes in fair value for financial assets [Abstract] | |||||
Net Gains (Losses) on Assets | (124) | 64 | |||
Total Change in Fair Values Included in Current Period Earnings | (124) | 64 | |||
Loans Held For Sale [Member] | |||||
Changes in fair value for financial assets [Abstract] | |||||
Net Gains (Losses) on Assets | 666 | 478 | |||
Total Change in Fair Values Included in Current Period Earnings | 666 | $ 478 | |||
Capitalized Mortgage Loan Servicing Rights [Member] | |||||
Changes in fair value for financial assets [Abstract] | |||||
Mortgage Loan Servicing, net | (1,495) | ||||
Total Change in Fair Values Included in Current Period Earnings | $ (1,495) |
Fair Value Disclosures, Reconciliation for all Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3) (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Mar. 31, 2017 |
Dec. 31, 2016 |
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) [Roll Forward] | ||||||||
Change in accounting | $ 14,515 | $ 14,515 | ||||||
Capitalized Mortgage Loan Servicing Rights [Member] | ||||||||
Reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) [Roll Forward] | ||||||||
Beginning balance | 14,727 | $ 0 | 0 | $ 0 | ||||
Change in accounting | $ 0 | $ 14,213 | $ 0 | $ 0 | ||||
Total losses realized and unrealized [Abstract] | ||||||||
Included in results of operations | (1,231) | 0 | (1,495) | 0 | ||||
Included in other comprehensive income | 0 | 0 | 0 | 0 | ||||
Purchases, issuances, settlements, maturities and calls | 1,019 | 0 | 1,797 | 0 | ||||
Transfers in and/or out of Level 3 | 0 | 0 | 0 | 0 | ||||
Ending balance | 14,515 | 0 | 14,515 | 0 | ||||
Amount of total losses for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at June 30 | (1,231) | 0 | (1,495) | 0 | ||||
Capitalized Mortgage Loan Servicing Rights [Member] | As Adjusted [Member] | ||||||||
Reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) [Roll Forward] | ||||||||
Beginning balance | $ 14,727 | $ 0 | $ 14,213 | $ 0 |
Fair Value Disclosures, Quantitative Information About Level 3 (Details) - USD ($) |
6 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2017 |
Dec. 31, 2016 |
||||
Impaired Loans Commercial [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Total impaired collateral value | $ 200,000 | ||||
Impaired Loans Commercial [Member] | Minimum [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Discount rate | 0.00% | ||||
Impaired Loans Commercial [Member] | Maximum [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Discount rate | 100.00% | ||||
Significant Unobservable Inputs (Level 3) [Member] | |||||
Asset (Liability) Fair Value [Abstract] | |||||
Capitalized mortgage loan servicing rights | $ 14,515,000 | $ 8,163,000 | |||
Impaired loan [Abstract] | |||||
Commercial | 1,540,000 | 1,446,000 | [1] | ||
Mortgage | 378,000 | 361,000 | |||
Other real estate [Abstract] | |||||
Commercial | 176,000 | ||||
Mortgage | $ 167,000 | $ 231,000 | |||
Present Value of Net Servicing Revenue [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Discount rate | 10.09% | 10.07% | |||
Cost to service | $ 81 | $ 83 | |||
Ancillary income | $ 24 | $ 24 | |||
Float rate | 1.96% | 1.97% | |||
Sales Comparison Approach [Member] | Impaired Loans Commercial [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Adjustment for differences between comparable sales | (2.30%) | (1.50%) | [1] | ||
Sales Comparison Approach [Member] | Impaired Loans Mortgage [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Adjustment for differences between comparable sales | (2.90%) | (4.70%) | |||
Sales Comparison Approach [Member] | Other Real Estate Commercial [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Adjustment for differences between comparable sales | (22.50%) | ||||
Sales Comparison Approach [Member] | Other Real Estate Mortgage [Member] | |||||
Unobservable Inputs Weighted Average [Abstract] | |||||
Adjustment for differences between comparable sales | (14.10%) | (5.10%) | |||
|
Fair Value Disclosures, Difference Between Aggregate Fair Value and Aggregate Remaining Contractual Principal (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Loans held for sale [Abstract] | ||
Aggregate Fair Value | $ 45,693 | $ 35,946 |
Difference | 1,103 | 437 |
Contractual Principal | $ 44,590 | $ 35,509 |
Fair Values of Financial Instruments (Details) - USD ($) $ in Thousands |
Jun. 30, 2017 |
Dec. 31, 2016 |
||||||
---|---|---|---|---|---|---|---|---|
Assets [Abstract] | ||||||||
Interest bearing deposits - time | $ 5,339 | $ 5,591 | ||||||
Trading securities | 286 | 410 | ||||||
Securities available for sale | 583,725 | 610,616 | ||||||
Federal Home Loan Bank and Federal Reserve Bank Stock | 15,543 | 15,543 | ||||||
Liabilities [Abstract] | ||||||||
Other borrowings | 85,524 | 9,433 | ||||||
Subordinated debentures | 35,569 | 35,569 | ||||||
Payment plan receivables and commercial loans held for sale | 31,400 | |||||||
Reciprocal deposits included in deposits with no stated maturity | 13,200 | 7,400 | ||||||
Reciprocal deposits included in deposits with stated maturity | 33,400 | 31,300 | ||||||
Recorded Book Balance [Member] | ||||||||
Assets [Abstract] | ||||||||
Cash and due from banks | 35,513 | 35,238 | ||||||
Interest bearing deposits | 24,255 | 47,956 | ||||||
Interest bearing deposits - time | 5,339 | 5,591 | ||||||
Trading securities | 286 | 410 | ||||||
Securities available for sale | 583,725 | 610,616 | ||||||
Federal Home Loan Bank and Federal Reserve Bank Stock | 15,543 | 15,543 | ||||||
Net loans and loans held for sale | 1,836,784 | 1,655,335 | [1] | |||||
Accrued interest receivable | 7,713 | 7,316 | ||||||
Derivative financial instruments | 2,222 | 2,251 | ||||||
Liabilities [Abstract] | ||||||||
Deposits with no stated maturity | [2] | 1,769,406 | 1,740,601 | |||||
Deposits with stated maturity | [2] | 476,813 | 485,118 | |||||
Other borrowings | 85,524 | 9,433 | ||||||
Subordinated debentures | 35,569 | 35,569 | ||||||
Accrued interest payable | 1,118 | 932 | ||||||
Derivative financial instruments | 1,116 | 975 | ||||||
Fair Value [Member] | ||||||||
Assets [Abstract] | ||||||||
Cash and due from banks | 35,513 | 35,238 | ||||||
Interest bearing deposits | 24,255 | 47,956 | ||||||
Interest bearing deposits - time | 5,346 | 5,611 | ||||||
Trading securities | 286 | 410 | ||||||
Securities available for sale | 583,725 | 610,616 | ||||||
Net loans and loans held for sale | 1,798,133 | 1,629,587 | [1] | |||||
Accrued interest receivable | 7,713 | 7,316 | ||||||
Derivative financial instruments | 2,222 | 2,251 | ||||||
Liabilities [Abstract] | ||||||||
Deposits with no stated maturity | [2] | 1,769,406 | 1,740,601 | |||||
Deposits with stated maturity | [2] | 474,172 | 483,469 | |||||
Other borrowings | 86,206 | 10,371 | ||||||
Subordinated debentures | 28,379 | 25,017 | ||||||
Accrued interest payable | 1,118 | 932 | ||||||
Derivative financial instruments | 1,116 | 975 | ||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||||||||
Assets [Abstract] | ||||||||
Cash and due from banks | 35,513 | 35,238 | ||||||
Interest bearing deposits | 24,255 | 47,956 | ||||||
Interest bearing deposits - time | 0 | 0 | ||||||
Trading securities | 286 | 410 | ||||||
Securities available for sale | 0 | 0 | ||||||
Net loans and loans held for sale | 0 | 0 | [1] | |||||
Accrued interest receivable | 1 | 5 | ||||||
Derivative financial instruments | 0 | 0 | ||||||
Liabilities [Abstract] | ||||||||
Deposits with no stated maturity | [2] | 1,769,406 | 1,740,601 | |||||
Deposits with stated maturity | [2] | 0 | 0 | |||||
Other borrowings | 0 | 0 | ||||||
Subordinated debentures | 0 | 0 | ||||||
Accrued interest payable | 18 | 21 | ||||||
Derivative financial instruments | 0 | 0 | ||||||
Significant Other Observable Inputs (Level 2) [Member] | ||||||||
Assets [Abstract] | ||||||||
Cash and due from banks | 0 | 0 | ||||||
Interest bearing deposits | 0 | 0 | ||||||
Interest bearing deposits - time | 5,346 | 5,611 | ||||||
Trading securities | 0 | 0 | ||||||
Securities available for sale | 583,725 | 610,616 | ||||||
Net loans and loans held for sale | 45,693 | 67,321 | [1] | |||||
Accrued interest receivable | 2,460 | 2,364 | ||||||
Derivative financial instruments | 2,222 | 2,251 | ||||||
Liabilities [Abstract] | ||||||||
Deposits with no stated maturity | [2] | 0 | 0 | |||||
Deposits with stated maturity | [2] | 474,172 | 483,469 | |||||
Other borrowings | 86,206 | 10,371 | ||||||
Subordinated debentures | 28,379 | 25,017 | ||||||
Accrued interest payable | 1,100 | 911 | ||||||
Derivative financial instruments | 1,116 | 975 | ||||||
Significant Unobservable Inputs (Level 3) [Member] | ||||||||
Assets [Abstract] | ||||||||
Cash and due from banks | 0 | 0 | ||||||
Interest bearing deposits | 0 | 0 | ||||||
Interest bearing deposits - time | 0 | 0 | ||||||
Trading securities | 0 | 0 | ||||||
Securities available for sale | 0 | 0 | ||||||
Net loans and loans held for sale | 1,752,440 | 1,562,266 | [1] | |||||
Accrued interest receivable | 5,252 | 4,947 | ||||||
Derivative financial instruments | 0 | 0 | ||||||
Liabilities [Abstract] | ||||||||
Deposits with no stated maturity | [2] | 0 | 0 | |||||
Deposits with stated maturity | [2] | 0 | 0 | |||||
Other borrowings | 0 | 0 | ||||||
Subordinated debentures | 0 | 0 | ||||||
Accrued interest payable | 0 | 0 | ||||||
Derivative financial instruments | $ 0 | $ 0 | ||||||
|
Contingent Liabilities (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | 12 Months Ended | ||
---|---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Dec. 31, 2016 |
|
Loss Contingencies [Line Items] | |||||
Litigation settlement expense | $ 2,200 | ||||
Notification costs and other estimated expenses | 100 | ||||
Provision for loss reimbursement on sold loans | $ 20 | $ 0 | $ 50 | $ (20) | |
Reserve for loss reimbursement on sold mortgage loans | $ 500 | $ 500 | $ 600 |
Accumulated Other Comprehensive Loss ("AOCL"), Summary of Changes (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||
Balance at beginning of period | $ 248,980 | $ 251,092 | ||
Cumulative effect of change in accounting | $ 352 | $ 1,247 | 352 | 1,247 |
Balance at beginning of period, as adjusted | 249,332 | 252,339 | ||
Other comprehensive income before reclassifications | 2,731 | 1,588 | 5,072 | 2,937 |
Amounts reclassified from AOCL | (7) | (72) | (76) | (184) |
Net current period other comprehensive income | 2,724 | 1,516 | 4,996 | 2,753 |
Balance at end of period | 262,453 | 246,923 | 262,453 | 246,923 |
Accumulated Other Comprehensive Loss [Member] | ||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||
Balance at beginning of period | (6,536) | (4,799) | (9,108) | (6,036) |
Cumulative effect of change in accounting | 300 | 300 | ||
Balance at beginning of period, as adjusted | (8,808) | |||
Balance at end of period | (3,812) | (3,283) | (3,812) | (3,283) |
Unrealized Gains (Losses) on Securities Available For Sale [Member] | ||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||
Balance at beginning of period | (738) | 999 | (3,310) | (238) |
Cumulative effect of change in accounting | 300 | 300 | ||
Balance at beginning of period, as adjusted | (3,010) | |||
Other comprehensive income before reclassifications | 2,731 | 1,588 | 5,072 | 2,937 |
Amounts reclassified from AOCL | (7) | (72) | (76) | (184) |
Net current period other comprehensive income | 2,724 | 1,516 | 4,996 | 2,753 |
Balance at end of period | 1,986 | 2,515 | 1,986 | 2,515 |
Disproportionate Tax Effects from Securities Available for Sale [Member] | ||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||
Balance at beginning of period | (5,798) | (5,798) | (5,798) | (5,798) |
Cumulative effect of change in accounting | 0 | 0 | ||
Balance at beginning of period, as adjusted | (5,798) | |||
Other comprehensive income before reclassifications | 0 | 0 | 0 | 0 |
Amounts reclassified from AOCL | 0 | 0 | 0 | 0 |
Net current period other comprehensive income | 0 | 0 | 0 | 0 |
Balance at end of period | $ (5,798) | $ (5,798) | $ (5,798) | $ (5,798) |
Accumulated Other Comprehensive Loss ("AOCL"), Reclassification Out of Each components (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
Jun. 30, 2017 |
Jun. 30, 2016 |
|
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | ||||
Total reclassifications before tax | $ 8,594 | $ 9,049 | $ 17,189 | $ 15,106 |
Income tax expense | 2,663 | 2,611 | 5,284 | 4,568 |
Reclassifications, net of tax | 5,931 | 6,438 | 11,905 | 10,538 |
Unrealized Gains on Securities Available For Sale [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member] | ||||
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | ||||
Net gains on securities | 11 | 109 | 117 | 283 |
Net impairment loss recognized in earnings | 0 | 0 | 0 | 0 |
Total reclassifications before tax | 11 | 109 | 117 | 283 |
Income tax expense | 4 | 37 | 41 | 99 |
Reclassifications, net of tax | $ 7 | $ 72 | $ 76 | $ 184 |
Payment Plan Receivables and Other Assets Held for Sale (Details) - USD ($) $ in Thousands |
6 Months Ended | |||
---|---|---|---|---|
Jun. 30, 2017 |
Jun. 30, 2016 |
May 01, 2017 |
Dec. 31, 2016 |
|
Payment Plan Receivables And Other Assets Held For Sale [Line Items] | ||||
Cash proceeds from sale of assets | $ 33,446 | $ 0 | ||
Assets sold [Abstract] | ||||
Commercial loans | 828,778 | $ 804,017 | ||
Mepco [Member] | ||||
Payment Plan Receivables And Other Assets Held For Sale [Line Items] | ||||
Cash proceeds from sale of assets | 33,400 | |||
Gain (loss) on sale of assets | $ 0 | |||
Assets sold [Abstract] | ||||
Payment plan receivables | $ 33,128 | 30,582 | ||
Commercial loans | 525 | 794 | ||
Other assets | 1,765 | 1,984 | ||
Total assets | 35,418 | 33,360 | ||
Liabilities assumed | $ 1,972 | $ 718 |
#(,EM]ECIQ1;'20=8):#T[8Q;%A(QR\M"7NMX Z 8 5A$
M6+BL^H=^8P4S.?LAADN*[68&R^PRN0@X[85/9=,&BY1!!0S-I@V4%B%I!9/)
M1< 97834HVVP$!E4PQ!5? "0D%2$#=<.R1 % KB M1U!'5[OR-5
M]#LGG+=?VTDDFZP)C-<)XVUBTKI :GU84?.X0&I]6%+S'%6GGU4<&=H55DW2
M!)[K@.>.3;;2$^W)AC7]R010Z\.2NN>HFCV;(Y$J6ER@N0YH;E9/F+F@:=U6
M5#XN:%J'SJ,P,-!4-*X!J%)K@ LRUX',S8.:>(*E=>P^JA);L+0._4=C\>#0
M6C1,F5E-%XS(;61R^^+!@;=-H8\NJ5R=\KG@ DM7,$);D;9S!;W5FPQ:;94*+!H@O>UKA*((
M:T669UJ9/%/8-,*K+FZ=ZOFG)C10-74JN)":QX,A_U3JR?P9'!_MC.=MTQMR
M3_5FR,LHT#S5U*G@0VIG*/2@XKBG4X!SQO.&&8KG)IY_:D(#55.G@@MISK63
MW15U1I,$G8WV77X\IC%1Q0' 5$%GD[L#W_-136BD:NI4\"2U-47(2I6Z,G92
M1+(U1\[WX(=3/XT.C1\'@
M95M4HFX+67N-V,W\>S)9$V8,K.)7(2[MZ-XS*$]2/IO!U^W,#TU&HA0;95SD
M^G(62U&6QI/.XT_OU!]B&L/Q_:OWSQ9>PSSEK5C*\G>Q58>9G_K>5NSR4ZD>
MY>6+Z($BW^OIOXFS*+7<9*)C;&39VE]O
4+,5_@ALH# ]*,$=EE(LKJ4;GC5Y84(H6S_,N^[A/
M\TV6+;!] %\ ? 4<8QXV)XK*WPDORMR:B=BY]X,(3YR>./:F"L[8BGB'XAUZ
M;R5/CSF[!:(EYCS'\$U,ND8P9%]3\+T49_X/G._##[L*#Q%^^$/AVWV";)<@
MBP39?TO')7TG8IJ<:;!NGR9'*C'V]"$^\/W#?FS(X8ROBG4_>>N^E2'B:L4L0
MFC''"<-7F/V"8%Y]"<&W0ASY?W2^34\V,TPB/5G3D]MM@713((T"Z3\E7G\H
M<0MS\R$(6_54@VGB-%E2XM#%25YYEX&]Y_%-_L*G:?\F3",[2\[H_,O&_M>(
M#GPJNRL_0JW_8(NAH';A>.O/9AJSR7#8SS^(+=^X^ -02P,$% @ UD $
M2]ND"NW& 0 -P0 !D !X;"]W;W)K
[BCRK36&R*T!VY=ET*'2(QA:W]9MJHQ6\,31E@!PS\XB!.P5H2