10-Q 1 mbcn20180331_10q.htm FORM 10-Q mbcn20180331_10q.htm
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

X

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

 

For the quarterly period ended March 31, 2018

or

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

 

For the transition period from ___________ to ___________

 

 

Commission file number 001-36613

 

 

Middlefield Banc Corp.

(Exact Name of Registrant as Specified in its Charter)

 

Ohio

 

34-1585111

State or Other Jurisdiction of

 

I.R.S. Employer Identification No.

Incorporation or Organization

 

 

 

 

 

15985 East High Street, Middlefield, Ohio

 

44062-0035

Address of Principal Executive Offices

 

Zip Code

 

 

 

440-632-1666

 

Registrant’s Telephone Number, Including Area Code

 

 

     
Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report

 

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

 

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

 

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

 

Large accelerated filer ☐

Accelerated filer  X

Non-accelerated filer ☐  (Do not check if a smaller reporting company)

Smaller reporting company ☐

 

Emerging growth company ☐

 

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

 

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

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

      Class: Common Stock, without par value

      Outstanding at May 9, 2018: 3,224,499

 

 

 

 

 

MIDDLEFIELD BANC CORP.

 

INDEX

 

Part I – Financial Information

 
     

Item 1.

Financial Statements (unaudited)  
     

 

Consolidated Balance Sheet as of March 31, 2018 and December 31, 2017

3

     

 

Consolidated Statement of Income for the Three Months ended March 31, 2018 and 2017

4

     

 

Consolidated Statement of Comprehensive Income for the Three Months ended March 31, 2018 and 2017

5

     

 

Consolidated Statement of Changes in Stockholders' Equity for the Three Months ended March 31, 2018

6

     

 

Consolidated Statement of Cash Flows for the Three Months ended March 31, 2018 and 2017

7

     

 

Notes to Unaudited Consolidated Financial Statements

9

     

Item 2.  

Management's Discussion and Analysis of Financial Condition and Results of Operations

28

     

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

35

     

Item 4.

Controls and Procedures

36

   

Part II – Other Information

 
   

Item 1.

Legal Proceedings

37

     

Item 1A.

Risk Factors

37

     

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

37

     

Item 3.

Defaults by the Company on its Senior Securities

37

     

Item 4.

Mine Safety Disclosures

37

     

Item 5.

Other Information

37

     

Item 6.

Exhibits and Reports on Form 8-K

37

   

Signatures

42

   

Exhibit 31.1

 

   

Exhibit 31.2

 

   

Exhibit 32

 

 

2

 

 

 

MIDDLEFIELD BANC CORP.

CONSOLIDATED BALANCE SHEET

(Dollar amounts in thousands, except share data)

(Unaudited)

 

    March 31,     December 31,  
   

2018

   

2017

 
                 

ASSETS

               

Cash and cash equivalents

  $ 33,258     $ 39,886  

Equity securities, at fair value

    643       -  

Investment securities available for sale, at fair value

    91,262       95,283  

Loans held for sale

    937       463  

Loans

    932,374       923,213  

Less allowance for loan and lease losses

    7,551       7,190  

Net loans

    924,823       916,023  

Premises and equipment, net

    12,225       11,853  

Goodwill

    15,071       15,071  

Core deposit intangibles

    2,658       2,749  

Bank-owned life insurance

    15,764       15,652  

Other real estate owned

    212       212  

Accrued interest receivable and other assets

    9,911       9,144  
                 

TOTAL ASSETS

  $ 1,106,764     $ 1,106,336  
                 

LIABILITIES

               

Deposits:

               

Noninterest-bearing demand

  $ 194,203     $ 192,438  

Interest-bearing demand

    96,659       83,990  

Money market

    149,359       150,277  

Savings

    221,851       208,502  

Time

    282,501       242,987  

Total deposits

    944,573       878,194  

Short-term borrowings

    18,671       74,707  

Other borrowings

    19,028       29,065  

Accrued interest payable and other liabilities

    4,340       4,507  

TOTAL LIABILITIES

    986,612       986,473  
                 

STOCKHOLDERS' EQUITY

               

Common stock, no par value; 10,000,000 shares authorized, 3,609,149 and 3,603,881 shares issued; 3,222,984 and 3,217,716 shares outstanding

    85,116       84,859  

Retained earnings

    48,927       47,431  

Accumulated other comprehensive (loss) income

    (373 )     1,091  

Treasury stock, at cost; 386,165 shares

    (13,518 )     (13,518 )

TOTAL STOCKHOLDERS' EQUITY

    120,152       119,863  
                 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 1,106,764     $ 1,106,336  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

3

 

 

 

MIDDLEFIELD BANC CORP.

CONSOLIDATED STATEMENT OF INCOME  

(Dollar amounts in thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

 
   

2018

   

2017

 

INTEREST AND DIVIDEND INCOME

               

Interest and fees on loans

  $ 11,054     $ 9,180  

Interest-bearing deposits in other institutions

    119       49  

Federal funds sold

    14       3  

Investment securities:

               

Taxable interest

    169       218  

Tax-exempt interest

    525       637  

Dividends on stock

    59       112  

Total interest and dividend income

    11,940       10,199  
                 

INTEREST EXPENSE

               

Deposits

    1,640       1,125  

Short-term borrowings

    276       177  

Other borrowings

    122       140  

Total interest expense

    2,038       1,442  
                 

NET INTEREST INCOME

    9,902       8,757  
                 

Provision for loan losses

    210       165  
                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    9,692       8,592  
                 

NONINTEREST INCOME

               

Service charges on deposit accounts

    453       469  

Investment securities gains on sale, net

    -       488  

Gain on equity securities

    18       -  

Earnings on bank-owned life insurance

    112       109  

Gain on sale of loans

    4       234  

Other income

    199       211  

Total noninterest income

    786       1,511  
                 

NONINTEREST EXPENSE

               

Salaries and employee benefits

    3,979       3,696  

Occupancy expense

    536       488  

Equipment expense

    233       281  

Data processing costs

    477       320  

Ohio state franchise tax

    115       186  

Federal deposit insurance expense

    150       68  

Professional fees

    445       373  

Advertising expense

    228       248  

Core deposit intangible amortization

    91       72  

Merger expense

    -       387  

Other expense

    1,091       1,148  

Total noninterest expense

    7,345       7,267  
                 

Income before income taxes

    3,133       2,836  

Income taxes

    528       736  
                 

NET INCOME

  $ 2,605     $ 2,100  
                 

EARNINGS PER SHARE

               

Basic

  $ 0.81     $ 0.78  

Diluted

    0.80       0.78  
                 

DIVIDENDS DECLARED PER SHARE

  $ 0.33     $ 0.27  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

4

 

 

 

MIDDLEFIELD BANC CORP.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(Dollar amounts in thousands)

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

 
   

2018

   

2017

 
                 

Net income

  $ 2,605     $ 2,100  
                 

Other comprehensive loss:

               

Net unrealized holding (loss) gain on available-for-sale investment securities

    (1,912 )     231  

Tax effect

    402       (78 )
                 

Reclassification adjustment for investment securities gains included in net income

    -       (488 )

Tax effect

    -       166  
                 

Total other comprehensive loss

    (1,510 )     (169 )
                 

Comprehensive income

  $ 1,095     $ 1,931  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

5

 

 

 

MIDDLEFIELD BANC CORP.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

 

                   

Accumulated

                 
                   

Other

           

Total

 
   

Common

   

Retained

   

Comprehensive

   

Treasury

   

Stockholders'

 
   

Stock

   

Earnings

   

Income (Loss)

   

Stock

   

Equity

 
                                         

Balance, December 31, 2017

  $ 84,859     $ 47,431     $ 1,091     $ (13,518 )   $ 119,863  
                                         

Change in accounting principle for adoption of ASU 2016-01

            141       (141 )             -  

Change in accounting principle for adoption of ASU 2018-02

            (187 )     187               -  

Net income

            2,605                       2,605  

Other comprehensive loss

                    (1,510 )             (1,510 )

Dividend reinvestment and purchase plan (3,278 shares)

    161                               161  

Stock-based compensation expense (1,990 shares)

    96                               96  

Cash dividends ($0.33 per share)

            (1,063 )                     (1,063 )
                                         

Balance, March 31, 2018

  $ 85,116     $ 48,927     $ (373 )   $ (13,518 )   $ 120,152  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

6

 

 

 

MIDDLEFIELD BANC CORP.

CONSOLIDATED STATEMENT OF CASH FLOWS

(Dollar amounts in thousands)

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

 
   

2018

   

2017

 

OPERATING ACTIVITIES

               

Net income

  $ 2,605     $ 2,100  

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

               

Provision for loan losses

    210       165  

Investment securities gains on sale, net

    -       (488 )

Gain on equity securities

    (18 )     -  

Depreciation and amortization of premises and equipment, net

    231       308  

Amortization of premium and discount on investment securities, net

    104       124  

Accretion of deferred loan fees, net

    (341 )     (185 )

Amortization of core deposit intangibles

    91       72  

Stock-based compensation expense

    96       -  

Origination of loans held for sale

    (1,783 )     (2,321 )

Proceeds from sale of loans

    1,313       1,921  

Gain on sale of loans

    (4 )     (100 )

Origination of student loans held for sale

    -       (95,679 )

Proceeds from sale of student loans

    -       93,438  

Gain on sale of student loans

    -       (134 )

Earnings on bank-owned life insurance

    (112 )     (109 )

Deferred income tax

    131       (1,116 )

Net gain loss on other real estate owned

    -       (56 )

Decrease (increase) in accrued interest receivable

    19       (199 )

Decrease in accrued interest payable

    (5 )     (14 )

Other, net

    (587 )     547  

Net cash provided by (used in) operating activities

    1,950       (1,726 )
                 

INVESTING ACTIVITIES

               

Investment securities available for sale:

               

Proceeds from repayments and maturities

    1,380       3,544  

Increase in loans, net

    (8,669 )     (34,533 )

Proceeds from the sale of other real estate owned

    -       333  

Purchase of bank-owned life insurance

    -       (4 )

Purchase of premises and equipment

    (603 )     (179 )

Purchase of restricted stock

    (90 )     (899 )

Redemption of restricted stock

    -       795  

Acquisition, net of cash paid

    -       5,431  

Net cash used in investing activities

    (7,982 )     (25,512 )
                 

FINANCING ACTIVITIES

               

Net increase in deposits

    66,379       19,873  

(Decrease) increase in short-term borrowings, net

    (56,036 )     7,854  

Repayment of other borrowings

    (10,037 )     (49 )

Proceeds from other borrowings

    -       30,000  

Proceeds from common stock issued

    -       53  

Proceeds from dividend reinvestment and purchase plan

    161       132  

Cash dividends

    (1,063 )     (756 )

Net cash (used in) provided by financing activities

    (596 )     57,107  

(Decrease) increase in cash and cash equivalents

    (6,628 )     29,869  
                 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

    39,886       32,495  
                 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

  $ 33,258     $ 62,364  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

7

 

 

   

Three Months Ended

 
   

March 31,

 
   

2018

   

2017

 

SUPPLEMENTAL INFORMATION

               

Cash paid during the year for:

               

Interest on deposits and borrowings

  $ 2,043     $ 1,456  
                 

Noncash investing transactions:

               

Transfers from loans to other real estate owned

  $ -     $ 977  

Common stock issued in business acquisition

    -       20,995  

Transfer of equity securities from investment securities available for sale, at fair value

    (625 )     -  
                 
                 

Acquisition of Liberty Bank

               

Noncash assets acquired

               

Loans

  $ -     $ 195,388  

Loans held for sale

    -       5,953  

Premises and equipment, net

    -       325  

Accrued interest receivable

    -       440  

Bank-owned life insurance

    -       1,681  

Core deposit intangible

    -       3,087  

Other assets

    -       997  

Goodwill

    -       10,740  
Total noncash assets acquired     -       218,611  

Liabilities assumed

               

Time deposits

    -       (30,744 )

Deposits other than time deposits

    -       (167,300 )

Accrued interest payable

    -       (47 )

Deferred taxes

    -       (1,134 )

Other liabilities

    -       (2,754 )
Total liabilities assumed     -       (201,979 )
                 

Liberty stock acquired in business combination

    -       (1,068 )
                 

Net noncash assets acquired

  $ -     $ 15,564  
                 

Cash and cash equivalents acquired, net

  $ -     $ 5,431  

 

 

See accompanying notes to unaudited consolidated financial statements.

 

8

 

 

MIDDLEFIELD BANC CORP.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

 

NOTE 1 - BASIS OF PRESENTATION

 

The consolidated financial statements of Middlefield Banc Corp. ("Company") include its bank subsidiary, The Middlefield Banking Company (“MBC” or “Middlefield Bank”), and a nonbank asset resolution subsidiary EMORECO, Inc. All significant inter-company items have been eliminated.

 

The accompanying unaudited financial statements have been prepared in accordance with U.S. generally accepted accounting principles and the instructions for Form 10-Q and Article 10 of Regulation S-X. In management’s opinion, the financial statements include all adjustments, consisting of normal recurring adjustments, that the Company considers necessary to fairly state the Company’s financial position and the results of operations and cash flows. The consolidated balance sheet at December 31, 2017, has been derived from the audited financial statements at that date but does not include all of the necessary informational disclosures and footnotes as required by U.S. generally accepted accounting principles. The accompanying financial statements should be read in conjunction with the financial statements and notes thereto included with the Company’s Form 10-K for the year ended December 31, 2017. The results of the Company’s operations for any interim period are not necessarily indicative for the results of the Company’s operations for any other interim period or for a full fiscal year.

 

Recent Accounting Pronouncements –

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The standard requires lessees to recognize the assets and liabilities that arise from leases on the balance sheet.  A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term.  A short-term lease is defined as one in which (a) the lease term is 12 months or less and (b) there is not an option to purchase the underlying asset that the lessee is reasonably certain to exercise. For short-term leases, lessees may elect to recognize lease payments over the lease term on a straight-line basis. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within those years. For all other entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2019, and for interim periods within fiscal years beginning after December 15, 2020. The amendments should be applied at the beginning of the earliest period presented using a modified retrospective approach with earlier application permitted as of the beginning of an interim or annual reporting period. The Company is currently assessing the practical expedients it may elect at adoption, but does not anticipate the amendments will have a significant impact on the financial statements. Based on the Company’s preliminary analysis of its current portfolio, the impact to the Company’s balance sheet is estimated to result in less than a 1 percent increase in assets and liabilities. The Company also anticipates additional disclosures to be provided at adoption.

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments (CECL), which changes the impairment model for most financial assets. This Update is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The underlying premise of the Update is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be effected for the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. ASU 2016-13 is effective for annual and interim periods beginning after December 15, 2019, and early adoption is permitted for annual and interim periods beginning after December 15, 2018. With certain exceptions, transition to the new requirements will be through a cumulative effect adjustment to opening retained earnings as of the beginning of the first reporting period in which the guidance is adopted. Management is currently evaluating the impact of the adoption of this guidance on the Company’s consolidated financial statements. Management will oversee the implementation of CECL and is currently in the process of implementing a software solution to assist in the adoption of this ASU. Management plans to run the current incurred loss model and the CECL model concurrently for 12 months prior to the adoption of this guidance on January 1, 2020.

 

9

 

 

In February 2018, the FASB issued ASU 2018-03, Technical Corrections and Improvements to Financial Instruments—Overall (Subtopic 825-10), to clarify certain aspects of the guidance issued in ASU 2016-01. (1) An entity measuring an equity security using the measurement alternative may change its measurement approach to a fair value method in accordance with Topic 820, Fair Value Measurement, through an irrevocable election that would apply to that security and all identical or similar investments of the same issuer. Once an entity makes this election, the entity should measure all future purchases of identical or similar investments of the same issuer using a fair value method in accordance with Topic 820. (2) Adjustments made under the measurement alternative are intended to reflect the fair value of the security as of the date that the observable transaction for a similar security took place. (3) Re-measuring the entire value of forward contracts and purchased options is required when observable transactions occur on the underlying equity securities. (4) When the fair value option is elected for a financial liability, the guidance in paragraph 825-10- 45-5 should be applied, regardless of whether the fair value option was elected under either Subtopic 815-15, Derivatives and Hedging—Embedded Derivatives, or 825-10, Financial Instruments—Overall. (5) Financial liabilities for which the fair value option is elected, the amount of change in fair value that relates to the instrument specific credit risk should first be measured in the currency of denomination when presented separately from the total change in fair value of the financial liability. Then, both components of the change in the fair value of the liability should be re-measured into the functional currency of the reporting entity using end-of-period spot rates. (6) The prospective transition approach for equity securities without a readily determinable fair value in the amendments in Update 2016-01 is meant only for instances in which the measurement alternative is applied. An insurance entity subject to the guidance in Topic 944, Financial Services— Insurance, should apply a prospective transition method when applying the amendments related to equity securities without readily determinable fair values. An insurance entity should apply the selected prospective transition method consistently to the entity’s entire population of equity securities for which the measurement alternative is elected. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years beginning after June 15, 2018. Public business entities with fiscal years beginning between December 15, 2017, and June 15, 2018, are not required to adopt these amendments until the interim period beginning after June 15, 2018, and public business entities with fiscal years beginning between June 15, 2018, and December 15, 2018, are not required to adopt these amendments before adopting the amendments in Update 2016-01. For all other entities, the effective date is the same as the effective date in Update 2016-01. All entities may early adopt these amendments for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, as long as they have adopted Update 2016-01. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

 

ASU 2018-04, Investments – Debt Securities (Topic 320) and Regulated Operations (Topic 980) - Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 117 and SEC Release No. 33-9273, ASU 2018-04 supersedes various SEC paragraphs and adds an SEC paragraph pursuant to the issuance of Staff Accounting Bulletin No. 117.

 

 

NOTE 2 REVENUE RECOGNITION

 

Effective January 1, 2017, the Company adopted ASU 2014-09 Revenue from Contracts with Customers-Topic 606 and all subsequent ASUs that modified ASC 606. The implementation of the new standard had no material impact to the measurement or recognition of revenue of prior periods and did not require any cumulative effect adjustment for adoption.

 

Management determined that the primary sources of revenue, which emanate from interest income on loans and investments, along with noninterest revenue resulting from investment security gains, gains on the sale of loans, and BOLI income, are not within the scope of ASC 606. As a result, no changes were made during the period related to these sources of revenue, which cumulatively comprise 93.4% of the total revenue of the Company.

 

The main types of noninterest income within the scope of the standard are as follows:

 

Service charges on deposit accounts – The Company has contracts with its deposit customers where fees are charged if the account balance falls below predetermined levels defined as compensating balances. These agreements can be cancelled at any time by either the Company or the deposit customer. Revenue from these transactions is recognized on a monthly basis as the Company has an unconditional right to the fee consideration. The Company also has transaction fees related to specific transactions or activities resulting from a customer request or activity that include overdraft fees, online banking fees, and other transaction fees. All of these fees are attributable to specific performance obligations of the Company where the revenue is recognized at a defined point in time, which is completion of the requested service/transaction.

 

Gains (losses) on sale of other real estate owned – Gains and losses are recognized at the completion of the property sale when the buyer obtains control of the real estate and all of the performance obligations of the Company have been satisfied. Evidence of the buyer obtaining control of the asset include transfer of the property title, physical possession of the asset, and the buyer obtaining control of the risks and rewards related to the asset. In situations where the Company agrees to provide financing to facilitate the sale, additional analysis is performed to ensure that the contract for sale identifies the buyer and seller, the asset to be transferred, payment terms, and that the contract has a true commercial substance and that collection of amounts due from the buyer is reasonable. In situations where financing terms are not reflective of current market terms, the transaction price is discounted impacting the gain/loss and the carrying value of the asset.

 

10

 

 

The following table depicts the disaggregation of revenue derived from contracts with customers to depict the nature, amount, timing, and uncertainty of revenue and cash flows for the three months ended March 31:

 

Noninterest Income

 

2018

   

2017

 

(Dollar amounts in thousands)

               

Service charges on deposit accounts:

               

Overdraft fees

  $ 193     $ 192  

ATM banking fees

    201       114  

Service charges and other fees

    59       163  

Investment securities gains on sale, net (a)

    -       488  

Equity securities, unrealized gains (a)

    18       -  

Earnings on bank-owned life insurance (a)

    112       109  

Gain on sale of loans (a)

    4       234  

Other income

    199       211  

Total noninterest income

  $ 786     $ 1,511  

 

 

 

(a)

Not within scope of ASC 606.

 

 

NOTE 3 - STOCK-BASED COMPENSATION

 

The Company had no unvested stock options outstanding as of March 31, 2018 and 2017.

 

Stock option activity during the three months ended March 31 is as follows:

 

           

Weighted-

 
           

average

 
           

Exercise Price

 
   

Shares

   

Per Share

 
                 

Outstanding, January 1, 2018

    19,750     $ 20.94  

Exercised

    (1,500 )     23.00  
                 

Outstanding, March 31, 2018

    18,250     $ 20.78  
                 

Exercisable, March 31, 2018

    18,250     $ 20.78  

 

 

The following table presents the activity during the three months ended March 31, 2018 related to awards of restricted stock:

 

           

Weighted-

 
           

average

 
           

Grant Date Fair

 
   

Shares

   

Value Per Share

 
                 

Nonvested at January 1, 2018

    14,601     $ 35.14  

Granted

    -       -  

Forfeited

    -       -  

Nonvested at March 31, 2018

    14,601     $ 35.14  
                 

Expected to vest at March 31, 2018

    14,601     $ 35.14  

 

11

 

 

Share-based compensation expense of $55,000 and $48,000 was recognized for the three-month periods ended March 31, 2018 and 2017, respectively.

 

The expected remaining compensation expense that will be recognized on restricted stock totals $199,000, of which $127,000 will be recognized in 2018 and $72,000 will be recognized in 2019.

 

 

NOTE 4 - EARNINGS PER SHARE

 

The Company provides dual presentation of basic and diluted earnings per share. Basic earnings per share is calculated by dividing net income by the average shares outstanding. Diluted earnings per share adds the dilutive effects of stock options to average shares outstanding.

 

The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation.

 

    

For the Three

 
   

Months Ended

 
   

March 31,

 
   

 

2018

   

2017

 
                 

Weighted-average common shares outstanding

    3,606,427       3,065,981  
                 

Average treasury stock shares

    (386,165 )     (386,165 )
                 

Weighted-average common shares and common stock equivalents used to calculate basic earnings per share

    3,220,262       2,679,816  
                 

Additional common stock equivalents (stock options and restricted stock) used to calculate diluted earnings per share

    17,807       12,199  
                 

Weighted-average common shares and common stock equivalents used to calculate diluted earnings per share

    3,238,069       2,692,015  

 

 

Options to purchase 18,250 shares of common stock, at prices ranging from $17.55 to $23.00, were outstanding during the three months ended March 31, 2018. Also outstanding were 14,601 shares of restricted stock. None of the outstanding options or restricted stock were anti-dilutive.

 

Options to purchase 27,762 shares of common stock, at prices ranging from $17.55 to $37.48, were outstanding during the three months ended March 31, 2017. Also outstanding were 15,800 shares of restricted stock. None of the outstanding options or restricted stock were anti-dilutive.

 

12

 
 

 

 

NOTE 5 - FAIR VALUE MEASUREMENTS

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following levels:

 

Level I:

Quoted prices are available in active markets for identical assets or liabilities as of the reported date.

 

Level II:

Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair valued using other financial instruments, the parameters of which can be directly observed.

 

Level III:

Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation.

 

The following tables present the assets measured on a recurring basis on the Consolidated Balance Sheet at their fair value by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

 

           

March 31, 2018

         

(Dollar amounts in thousands)

 

Level I

   

Level II

   

Level III

   

Total

 

Assets measured on a recurring basis:

                               

U.S. government agency securities

  $ -     $ 8,305     $ -     $ 8,305  

Obligations of states and political subdivisions

    -       65,579       -       65,579  

Mortgage-backed securities in government-sponsored entities

    -       17,378       -       17,378  

Total debt securities

    -       91,262       -       91,262  

Equity securities in financial institutions

    393       250       -       643  

Total

  $ 393     $ 91,512     $ -     $ 91,905  

 

           

December 31, 2017

         

(Dollar amounts in thousands)

 

Level I

   

Level II

   

Level III

   

Total

 

Assets measured on a recurring basis:

                               

U.S. government agency securities

  $ -     $ 8,719     $ -     $ 8,719  

Obligations of states and political subdivisions

    -       67,429       -       67,429  

Mortgage-backed securities in government-sponsored entities

    -       18,510       -       18,510  

Total debt securities

    -       94,658       -       94,658  

Equity securities in financial institutions

    -       625       -       625  

Total

  $ -     $ 95,283     $ -     $ 95,283  

 

Investment Securities Available for Sale - The Company obtains fair values from an independent pricing service which represent quoted prices for similar assets, fair values determined by pricing models using a market approach that considers observable market data, such as interest rate volatilities, LIBOR yield curve, credit spreads and prices from market makers and live trading systems (Level II).

 

Equity Securities - Equity securities that are traded on a national securities exchange are valued at their last reported sales price as of the measurement date. Equity securities traded in the over-the-counter (“OTC”) markets and listed securities for which no sale was reported on that date are generally valued at their last reported “bid” price if held long, and last reported “ask” price if sold short. To the extent equity securities are actively traded and valuation adjustments are not applied, they are categorized in Level I of the fair value hierarchy. Equity securities traded on inactive markets or valued by reference to similar instruments are generally categorized in Level II of the fair value hierarchy. Equity securities are carried at fair value through net income at March 31, 2018.

 

13

 

 

Impaired Loans – The Company has measured impairment on collateral-dependent impaired loans generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. Additionally, management makes estimates about expected costs to sell the property which are also included in the net realizable value. If the fair value of the collateral-dependent loan is less than the carrying amount of the loan, a specific reserve for the loan is made in the allowance for loan losses or a charge-off is taken to reduce the loan to the fair value of the collateral (less estimated selling costs) and the loan is included in the following table as a Level III measurement. If the fair value of the collateral exceeds the carrying amount of the loan, then the loan is not included in the following table as it is not currently being carried at its fair value. The fair values in the following table exclude estimated selling costs of $573,000 at March 31, 2018.

 

Other Real Estate Owned (OREO) – OREO is carried at the lower of cost or fair value, which is measured at the date of foreclosure. If the fair value of the collateral exceeds the carrying amount of the loan, no charge-off or adjustment is necessary, the loan is not considered to be carried at fair value, and is therefore not included in the following table. If the fair value of the collateral is less than the carrying amount of the loan, management will charge the loan down to its estimated realizable value. The fair value of OREO is based on the appraised value of the property, which is generally unadjusted by management and is based on comparable sales for similar properties in the same geographic region as the subject property, and is included in the following table as a Level II measurement. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. In these cases, the loans are categorized in the following table as Level III measurement since these adjustments are considered to be unobservable inputs. Income and expenses from operations and further declines in the fair value of the collateral subsequent to foreclosure are included in net expenses from OREO.

 

The following tables present the assets measured on a nonrecurring basis on the Consolidated Balance Sheet at their fair value by level within the fair value hierarchy. Collateral-dependent impaired loans are carried at fair value if they have been charged down to fair value or if a specific valuation allowance has been established. A new cost basis is established at the time a property is initially recorded in OREO. OREO properties are carried at fair value if a devaluation has been taken to the property’s value subsequent to the initial measurement.

 

           

March 31, 2018

         

(Dollar amounts in thousands)

 

Level I

   

Level II

   

Level III

   

Total

 

Assets measured on a non-recurring basis:

                               

Impaired loans

  $ -     $ -     $ 1,734     $ 1,734  

 

           

December 31, 2017

         

(Dollar amounts in thousands)

 

Level I

   

Level II

   

Level III

   

Total

 

Assets measured on a non-recurring basis:

                               

Impaired loans

  $ -     $ -     $ 3,072     $ 3,072  

Other real estate owned

    -       -       32       32  

 

The following tables present additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company uses Level III inputs to determine fair value:

 

   

Quantitative Information about Level III Fair Value Measurements

 

(Dollar amounts in thousands)

 

 

 

 

 

 
   

Fair Value Estimate

  Valuation Techniques  Unobservable Input   Range (Weighted Average)  

March 31, 2018

                       

Impaired loans

  $ 1,734  

Appraisal of collateral (1)

Appraisal adjustments (2)

  0% to 100.0% (40.58%)  

 

 

   

Quantitative Information about Level III Fair Value Measurements

 

(Dollar amounts in thousands)

 

 

 

 

 

 
   

Fair Value Estimate

  Valuation Techniques Unobservable Input   Range (Weighted Average)  

December 31, 2017

                       

Impaired loans

  $ 3,072  

Appraisal of collateral (1)

Appraisal adjustments (2)

  0% to 86.1% (13.8%)  

Other real estate owned

  $ 32  

Appraisal of collateral (1)

Appraisal adjustments (2)

  0% to 10.0%    

 

 

(1)

Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various level III inputs which are not identifiable, less any associated allowance.

 

 

(2)

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.

 

14

 

 

The estimated fair value of the Company’s financial instruments not recorded at fair value on a recurring basis is as follows:

 

   

March 31, 2018

 
   

Carrying

                           

Total

 
   

Value

   

Level I

   

Level II

   

Level III

   

Fair Value

 
   

(Dollar amounts in thousands)

 

Financial assets:

                                       

Cash and cash equivalents (1)

  $ 33,258     $ 33,258     $ -     $ -     $ 33,258  

Loans held for sale

    937       -       937       -       937  

Net loans

    924,823       -       -       916,073       916,073  

Bank-owned life insurance (1)

    15,764       15,764       -       -       15,764  

Federal Home Loan Bank stock (1)

    3,679       3,679       -       -       3,679  

Accrued interest receivable (1)

    3,269       3,269       -       -       3,269  
                                         

Financial liabilities:

                                       

Deposits

  $ 944,573     $ 662,072     $ -     $ 279,850     $ 941,922  

Short-term borrowings (1)

    18,671       18,671       -       -       18,671  

Other borrowings

    19,028       -       -       19,030       19,030  

Accrued interest payable (1)

    573       573       -       -       573  

 

(1) This financial instrument is carried at cost at March 31, 2018, which approximates the fair value of the instrument.

 

   

December 31, 2017

 
   

Carrying

                           

Total

 
   

Value

   

Level I

   

Level II

   

Level III

   

Fair Value

 
   

(Dollar amounts in thousands)

 

Financial assets:

                                       

Cash and cash equivalents

  $ 39,886     $ 39,886     $ -     $ -     $ 39,886  

Loans held for sale

    463       -       463       -       463  

Net loans

    916,023       -       -       913,323       913,323  

Bank-owned life insurance

    15,652       15,652       -       -       15,652  

Federal Home Loan Bank stock

    3,589       3,589       -       -       3,589  

Accrued interest receivable

    3,288       3,288       -       -       3,288  
                                         

Financial liabilities:

                                       

Deposits

  $ 878,194     $ 635,207     $ -     $ 242,020     $ 877,227  

Short-term borrowings

    74,707       74,707       -       -       74,707  

Other borrowings

    29,065       -       -       29,069       29,069  

Accrued interest payable

    578       578       -       -       578  

 

15

 
 

 

 

NOTE 6 – ACCUMULATED OTHER COMPREHENSIVE INCOME

 

The following tables present the changes in accumulated other comprehensive income by component net of tax for the three months ended March 31, 2018 and 2017, respectively:

 

(Dollars in thousands)  

Unrealized gains on

available-for-sale securities

(a)

 

Balance as of December 31, 2017

  $ 1,091  

Other comprehensive (loss) before reclassification

    (1,510 )

Change in accounting principle, ASC 2016-01 (b)

    (141 )

Change in accounting principle, ASC 2018-02 (b)

    187  

Period change

    (1,464 )

Balance at March 31, 2018

  $ (373 )

 

(Dollars in thousands)  

Unrealized gains on

available-for-sale securities

(a)

 

Balance as of December 31, 2016

  $ 1,201  

Other comprehensive income before reclassification

    153  

Amount reclassified from accumulated other comprehensive income

    (322 )

Period change

    (169 )

Balance at March 31, 2017

  $ 1,032  

 

 

(a)

All amounts are net of tax. Amounts in parentheses indicate debits to accumulated other comprehensive income.

 

(b)

Reclassifications are the result of the adoption of ASUs 2016-01 and 2018-02 effective for the Company beginning January 1, 2018. The reclassifications are presented within the Consolidated Statement of Changes in Stockholders’ Equity for the affected transitional periods.

 

The following tables present significant amounts reclassified from or to each component of accumulated other comprehensive income:

 

    Amounts Reclassified from Accumulated Other Comprehensive  

Affected Line Item in

    Income  

the Statement Where

(Dollars in thousands)

  For the Three Months Ended  

Net Income is

Details about other comprehensive income

 

March 31, 2018

   

March 31, 2017

 

Presented

Unrealized gains on available-for-sale securities (a)   $ -     $ 488  

Investment securities gains on sale, net

      -       (166 )

Income taxes

    $ -     $ 322    

 

 

(a)

For unrealized gains on available-for-sale securities, amounts in parentheses indicate expenses and other amounts indicate income.

 

16

 
 

 

 

NOTE 7 INVESTMENT AND EQUITY SECURITIES

 

The amortized cost and fair values of investment securities are as follows:

 

   

March 31, 2018

 
           

Gross

   

Gross

         
   

Amortized

   

Unrealized

   

Unrealized

   

Fair

 

(Dollar amounts in thousands)

 

Cost

   

Gains

   

Losses

   

Value

 
                                 

U.S. government agency securities

  $ 8,342     $ 70     $ (107 )   $ 8,305  

Obligations of states and political subdivisions:

                               

Taxable

    504       14       -       518  

Tax-exempt

    64,986       829       (754 )     65,061  

Mortgage-backed securities in government-sponsored entities

    17,900       66       (588 )     17,378  

Total

  $ 91,732     $ 979     $ (1,449 )   $ 91,262  

 

   

December 31, 2017

 
           

Gross

   

Gross

         
   

Amortized

   

Unrealized

   

Unrealized

   

Fair

 

(Dollar amounts in thousands)

 

Cost

   

Gains

   

Losses

   

Value

 
                                 

U.S. government agency securities

  $ 8,664     $ 126     $ (71 )   $ 8,719  

Obligations of states and political subdivisions:

                               

Taxable

    504       8       -       512  

Tax-exempt

    65,408       1,547       (38 )     66,917  

Mortgage-backed securities in government-sponsored entities

    18,640       157       (287 )     18,510  

Total debt securities

    93,216       1,838       (396 )     94,658  

Equity securities in financial institutions

    415       210       -       625  

Total

  $ 93,631     $ 2,048     $ (396 )   $ 95,283  

 

The following table presents the carrying amount of the Company’s equity investments without readily determinable fair values the annual and cumulative amount of impairment, and the annual and cumulative amount of observable price changes for orderly transactions for the identical or a similar investment of the same issuer:

 

   

2018

 
   

Year-to-Date

   

Life-to-Date

 

Amortized cost

  $ 232     $ 232  

Impairment

    -       -  

Observable price changes

    18       18  

Carrying value

  $ 250     $ 250  

 

17

 

 

The following table presents the net gains and losses on the Company’s equity investments recognized in earnings during the three months ended March 31, 2018, and the portion of unrealized gains and losses for the period that relates to equity investments held at March 31, 2018.

 

   

2018

 

(Dollar amounts in thousands)

       

Net gains recognized in equity securities during the period

  $ 18  

Less: Net gains realized on the sale of equity securities during the period

    -  

Unrealized gains recognized in equity securities held at reporting date

  $ 18  

 

The amortized cost and fair value of debt securities at March 31, 2018, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   

Amortized

   

Fair

 

(Dollar amounts in thousands)

 

Cost

   

Value

 
                 

Due in one year or less

  $ 4,252     $ 4,303  

Due after one year through five years

    7,607       7,713  

Due after five years through ten years

    12,489       12,420  

Due after ten years

    67,384       66,826  

Total

  $ 91,732     $ 91,262  

 

Proceeds from the sales of investment securities and the gross realized gains and losses are as follows:

 

   

For the Three Months

 
(Dollar amounts in thousands)   Ended March 31,  
   

2018

   

2017

 

Proceeds from sales

  $ -     $ -  

Gross realized gains

    -       488 (1)

Gross realized losses

    -       -  

 

(1) Prior to the acquisition of Liberty Bank, N.A., the Company had a previously held equity interest in Liberty which was re-measured at fair value on the acquisition date and resulted in a gain of $488,000, which was recorded in Equity Securities, Unrealized Gains on the consolidated Income Statement for the three months ended March 31, 2017.

 

Investment securities with an approximate carrying value of $61.7 million and $57.9 million at March 31, 2018 and December 31, 2017, respectively, were pledged to secure deposits and other purposes as required by law.

 

The following tables show the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position.

 

   

March 31, 2018

 
   

Less than Twelve Months

   

Twelve Months or Greater

   

Total

 
           

Gross

           

Gross

           

Gross

 
   

Fair

   

Unrealized

   

Fair

   

Unrealized

   

Fair

   

Unrealized

 

(Dollar amounts in thousands)

 

Value

   

Losses

   

Value

   

Losses

   

Value

   

Losses

 
                                                 

U.S. government agency securities

  $ 548     $ (12 )   $ 3,899     $ (95 )   $ 4,447     $ (107 )

Obligations of states and political subdivisions:

                                               

Tax-exempt

    25,087       (660 )     2,721       (94 )     27,808       (754 )

Mortgage-backed securities in government-sponsored entities

    5,941       (203 )     8,136       (385 )     14,077       (588 )

Total

  $ 31,576     $ (875 )   $ 14,756     $ (574 )   $ 46,332     $ (1,449 )

 

18

 

 

   

December 31, 2017

 
   

Less than Twelve Months

   

Twelve Months or Greater

   

Total

 
           

Gross

           

Gross

           

Gross

 
   

Fair

   

Unrealized

   

Fair

   

Unrealized

   

Fair

   

Unrealized

 

(Dollar amounts in thousands)

 

Value

   

Losses

   

Value

   

Losses

   

Value

   

Losses

 
                                                 

U.S. government agency securities

  $ 557     $ (4 )   $ 4,036     $ (67 )   $ 4,593     $ (71 )

Obligations of states and political subdivisions:

                                               

Tax-exempt

    1,009       (6 )     2,784       (32 )     3,793       (38 )

Mortgage-backed securities in government-sponsored entities

    5,698       (71 )     8,734       (216 )     14,432       (287 )

Total

  $ 7,264     $ (81 )   $ 15,554     $ (315 )   $ 22,818     $ (396 )

 

There were 82 securities considered temporarily impaired at March 31, 2018.

 

On a quarterly basis, the Company performs an assessment to determine whether there have been any events or economic circumstances indicating that a security with an unrealized loss has suffered other-than-temporary impairment (“OTTI”). A debt security is considered impaired if the fair value is less than its amortized cost basis at the reporting date. The Company assesses whether the unrealized loss is other than temporary.

 

OTTI losses are recognized in earnings when the Company has the intent to sell the debt security or it is more likely than not that it will be required to sell the debt security before recovery of its amortized cost basis. However, even if the Company does not expect to sell a debt security, it must evaluate expected cash flows to be received and determine if a credit loss has occurred.

 

An unrealized loss is generally deemed to be other than temporary and a credit loss is deemed to exist if the present value of the expected future cash flows is less than the amortized cost basis of the debt security. As a result, the credit loss of an OTTI is recorded as a component of investment securities gains (losses) in the accompanying Consolidated Statement of Income, while the remaining portion of the impairment loss is recognized in other comprehensive income, provided the Company does not intend to sell the underlying debt security and it is “more likely than not” that the Company will not have to sell the debt security prior to recovery.

 

Debt securities issued by U.S. government agencies, U.S. government-sponsored enterprises, and state and political subdivisions accounted for 100% of the total available-for-sale portfolio as of March 31, 2018 and no credit losses are expected, given the explicit and implicit guarantees provided by the U.S. federal government and the lack of prolonged unrealized loss positions within the obligations of state and political subdivisions security portfolio. The Company considers the following factors in determining whether a credit loss exists and the period over which the debt security is expected to recover:

 

 

The length of time and the extent to which the fair value has been less than the amortized cost basis.

 

Changes in the near-term prospects of the underlying collateral of a security such as changes in default rates, loss severity given default and significant changes in prepayment assumptions;

 

The level of cash flows generated from the underlying collateral supporting the principal and interest payments of the debt securities; and, 

 

Any adverse change to the credit conditions and liquidity of the issuer, taking into consideration the latest information available about the overall financial condition of the issuer, credit ratings, recent legislation and government actions affecting the issuer’s industry and actions taken by the issuer to deal with the present economic climate.

 

For the three months ended March 31, 2018 and 2017, there were no available-for-sale debt securities with an unrealized loss that suffered OTTI. Management does not believe any individual unrealized loss as of March 31, 2018 or December 31, 2017 represented an other-than-temporary impairment. The unrealized losses on debt securities are primarily the result of interest rate changes. These conditions will not prohibit the Company from receiving its contractual principal and interest payments on these debt securities. The fair value of these debt securities is expected to recover as payments are received on these securities and they approach maturity. Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

 

19

 
 

 

 

NOTE 8 - LOANS AND RELATED ALLOWANCE FOR LOAN AND LEASE LOSSES

 

Major classifications of loans are summarized as follows (in thousands):

 

   

March 31,

   

December 31,

 
   

2018

   

2017

 
                 

Commercial and industrial

  $ 99,809     $ 101,346  

Real estate - construction

    48,687       47,017  

Real estate - mortgage:

               

Residential

    316,856       318,157  

Commercial

    448,766       437,947  

Consumer installment

    18,256       18,746  
      932,374       923,213  

Less: Allowance for loan and lease losses

    (7,551 )     (7,190 )
                 

Net loans

  $ 924,823     $ 916,023  

 

The amounts above include deferred loan origination costs of $1.5 million at both March 31, 2018 and December 31, 2017.

 

The Company’s primary business activity is with customers located within its local Northeastern Ohio trade area, eastern Geauga County, and contiguous counties to the north, east, and south. The Company also serves the central Ohio market with offices in Dublin, Sunbury and Westerville, Ohio. Commercial, residential, consumer, and agricultural loans are granted. Although the Company has a diversified loan portfolio, loans outstanding to individuals and businesses are dependent upon the local economic conditions in the Company’s immediate trade area.

 

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff generally are reported at their outstanding unpaid principal balances net of the allowance for loan and lease losses. Interest income is recognized on the accrual method. The accrual of interest is discontinued on a loan when management believes, after considering economic and business conditions, the borrower’s financial condition is such that collection of interest is doubtful. Interest received on nonaccrual loans is recorded as income or applied against principal according to management’s judgment as to the collectability of such principal.

 

Loan origination fees and certain direct loan origination costs are deferred with the net amount amortized over the contractual life of the loan as an adjustment of the related loan’s yield.

 

The following tables summarize the primary segments of the loan portfolio and allowance for loan and lease losses (in thousands):

 

                   

Real Estate- Mortgage

                 

March 31, 2018

 

Commercial and industrial

   

Real estate- construction

   

Residential

   

Commercial

   

Consumer installment

   

Total

 

Loans:

                                               

Individually evaluated for impairment

  $ 8,884     $ -     $ 2,716     $ 6,617     $ 3     $ 18,220  

Collectively evaluated for impairment

    90,925       48,687       314,140       442,149       18,253       914,154  

Total loans

  $ 99,809     $ 48,687     $ 316,856     $ 448,766     $ 18,256     $ 932,374  

 

 

                   

Real estate- Mortgage

                 

December 31, 2017

 

Commercial and industrial

   

Real estate- construction

   

Residential

   

Commercial

   

Consumer installment

   

Total

 

Loans:

                                               

Individually evaluated for impairment

  $ 3,627     $ 44     $ 2,824     $ 5,610     $ 4     $ 12,109  

Collectively evaluated for impairment

    97,719       46,973       315,333       432,337       18,742       911,104  

Total loans

  $ 101,346     $ 47,017     $ 318,157     $ 437,947     $ 18,746     $ 923,213  

 

20

 

 

                   

Real Estate- Mortgage

                 

March 31, 2018

 

Commercial and industrial

   

Real estate- construction

   

Residential

   

Commercial

   

Consumer installment

   

Total

 

Allowance for loan and lease losses:

                                               

Ending allowance balance attributable to loans:

                                               

Individually evaluated for impairment

  $ 997     $ -     $ 124     $ 756     $ -     $ 1,877  

Collectively evaluated for impairment

    259       92       1,658       3,567       98       5,674  

Total ending allowance balance

  $ 1,256     $ 92     $ 1,782     $ 4,323     $ 98     $ 7,551  

 

                   

Real Estate- Mortgage

                 

December 31, 2017

 

Commercial and industrial

   

Real estate- construction

   

Residential

   

Commercial

   

Consumer installment

   

Total

 

Allowance for loan and lease losses: