XML 40 R27.htm IDEA: XBRL DOCUMENT

CAPITAL RATIOS AND SHAREHOLDERS' EQUITY (Tables)

6 Months Ended

Jun. 30, 2020

Stockholders' Equity Note [Abstract]

Schedule of Actual and Required Capital Ratios


			Regulatory				Regulatory
	June 30,		Minimum to be		December 31,		Minimum to be
	2020		"Well-Capitalized"		2019		"Well-Capitalized"
Company (consolidated)
Total capital to risk-weighted assets	13.41	%	10.50	%	13.61	%	10.50	%
Common equity tier 1 capital to risk-weighted assets	10.41		7.00		10.57		7.00
Tier 1 capital to risk-weighted assets	11.21		8.50		11.39		8.50
Tier 1 capital to average assets	8.11		5.00		8.13		5.00

Bank
Total capital to risk-weighted assets	12.85	%	10.50	%	12.42	%	10.50	%
Common equity tier 1 capital to risk-weighted assets	12.19		7.00		11.79		7.00
Tier 1 capital to risk-weighted assets	12.19		8.50		11.79		8.50
Tier 1 capital to average assets	8.82		5.00		8.39		5.00

Schedule of Components of Accumulated Other Comprehensive Income


(in thousands)	June 30, 2020		December 31, 2019
Other accumulated comprehensive income, before tax:
Net unrealized gain on AFS securities	$	14,913	$	7,342
Net unrealized loss on hedging derivatives		(2,266)		(718)
Net unrealized loss on post-retirement plans		(1,512)		(1,512)

Income taxes related to items of accumulated other comprehensive income:
Net unrealized gain on AFS securities		(3,501)		(1,793)
Net unrealized loss on hedging derivatives		532		237
Net unrealized loss on post-retirement plans		355		355
Accumulated other comprehensive income	$	8,521	$	3,911

Schedule of Components of Other Comprehensive Income (Loss)

The following table presents the components of other comprehensive income (loss) for the three and six months ended June 30, 2020 and 2019:


(in thousands)	Before Tax		Tax Effect		Net of Tax
Three Months Ended June 30, 2020
Net unrealized gain on AFS securities:
Net unrealized gain arising during the period	$	3,772	$	(891)	$	2,881
Less: reclassification adjustment for gains (losses) realized in net income		1,351		(322)		1,029
Net unrealized gain on AFS securities		2,421		(569)		1,852

Net unrealized loss on cash flow hedging derivatives:
Net unrealized loss arising during the period		626		(147)		479
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized loss on cash flow hedging derivatives		626		(147)		479

Net unrealized gain on post-retirement plans:
Net unrealized gain arising during the period		—		—		—
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on post-retirement plans		—		—		—
Other comprehensive income	$	3,047	$	(716)	$	2,331

Three Months Ended June 30, 2019
Net unrealized gain on AFS securities:
Net unrealized gain arising during the period	$	9,646	$	(2,255)	$	7,391
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on AFS securities		9,646		(2,255)		7,391

Net unrealized loss on cash flow hedging derivatives:
Net unrealized loss arising during the period		(1,157)		271		(886)
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized loss on cash flow hedging derivatives		(1,157)		271		(886)

Net unrealized gain on post-retirement plans:
Net unrealized gain arising during the period		—		—		—
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on post-retirement plans		—		—		—
Other comprehensive income	$	8,489	$	(1,984)	$	6,505


(in thousands)	Before Tax		Tax Effect		Net of Tax
Six Months Ended June 30, 2020
Net unrealized gain on AFS securities:
Net unrealized gain arising during the period	$	9,148	$	(2,064)	$	7,084
Less: reclassification adjustment for gains (losses) realized in net income		1,486		(355)		1,131
Net unrealized gain on AFS securities		7,662		(1,709)		5,953

Net unrealized loss on derivative hedges:
Net unrealized loss arising during the period		(1,639)		296		(1,343)
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized loss on derivative hedges		(1,639)		296		(1,343)

Net unrealized gain on post-retirement plans:
Net unrealized gain arising during the period		—		—		—
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on post-retirement plans		—		—		—
Other comprehensive income	$	6,023	$	(1,413)	$	4,610

Six Months Ended June 30, 2019
Net unrealized gain on AFS securities:
Net unrealized gain arising during the period	$	18,546	$	(4,334)	$	14,212
Less: reclassification adjustment for gains realized in net income		—		—		—
Net unrealized gain on AFS securities		18,546		(4,334)		14,212

Net unrealized loss on cash flow hedging derivatives:
Net unrealized loss arising during the period		(2,002)		469		(1,533)
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on cash flow hedging derivatives		(2,002)		469		(1,533)

Net unrealized gain on post-retirement plans:
Net unrealized gain arising during the period		—		—		—
Less: reclassification adjustment for gains (losses) realized in net income		—		—		—
Net unrealized gain on post-retirement plans		—		—		—
Other comprehensive income	$	16,544	$	(3,865)	$	12,679

Schedule of Changes in Components of Accumulated Other Comprehensive Income


	Net unrealized		Net loss on		Net unrealized
	gain (loss)		effective cash		loss
	on AFS		flow hedging		on pension
(in thousands)	Securities		derivatives		plans		Total
Three Months Ended June 30, 2020
Balance at beginning of period	$	9,560	$	(2,213)	$	(1,157)	$	6,190
Other comprehensive gain (loss) before reclassifications		2,881		479		—		3,360
Less: amounts reclassified from accumulated other comprehensive income		1,029		—		—		1,029
Total other comprehensive income (loss)		1,852		479		—		2,331
Balance at end of period	$	11,412	$	(1,734)	$	(1,157)	$	8,521

Three Months Ended June 30, 2019
Balance at beginning of period	$	(1,844)	$	(2,896)	$	(888)	$	(5,628)
Other comprehensive gain (loss) before reclassifications		7,391		(886)		—		6,505
Less: amounts reclassified from accumulated other comprehensive income		—		—		—		—
Total other comprehensive income (loss)		7,391		(886)		—		6,505
Balance at end of period	$	5,547	$	(3,782)	$	(888)	$	877

Six Months Ended June 30, 2020
Balance at beginning of period	$	5,459	$	(391)	$	(1,157)	$	3,911
Other comprehensive gain (loss) before reclassifications		7,084		(1,343)		—		5,741
Less: amounts reclassified from accumulated other comprehensive income		1,131		—		—		1,131
Total other comprehensive income (loss)		5,953		(1,343)		—		4,610
Balance at end of period	$	11,412	$	(1,734)	$	(1,157)	$	8,521

Six Months Ended June 30, 2019
Balance at beginning of period	$	(8,665)	$	(2,249)	$	(888)	$	(11,802)
Other comprehensive gain (loss) before reclassifications		14,212		(1,533)		—		12,679
Less: amounts reclassified from accumulated other comprehensive income		—		—		—		—
Total other comprehensive income (loss)		14,212		(1,533)		—		12,679
Less: amounts reclassified from accumulated other comprehensive income for ASU 2018-02		—		—		—		—
Balance at end of period	$	5,547	$	(3,782)	$	(888)	$	877

Reclassification out of Accumulated Other Comprehensive Income


	Three Months Ended June 30,				Six Months Ended June 30,				Affected Line Item where
(in thousands)	2020		2019		2020		2019		Net Income is Presented
Net realized gains on AFS securities:
Before tax⁽¹⁾	$	1,351	$	—	$	1,486	$	—	Non-interest income
Tax effect		(322)		—		(355)		—	Tax expense
Total reclassifications for the period	$	1,029	$	—	$	1,131	$	—	Net of tax

(1)	Net realized gains before tax include gross realized gains $1.4 million and realized losses of $11 thousand for the three months ended June 30, 2020 and gross realized gains of $1.5 million and realized losses of $22 thousand for the six months ended June 30, 2020.

Schedule of Earnings Per Share


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in thousands, except per share and share data)	2020		2019		2020		2019
Net income	$	8,481	$	6,117	$	16,202	$	13,398

Average number of basic common shares outstanding		15,423,997		15,538,282		15,500,033		15,530,893
Plus: dilutive effect of stock options and awards outstanding⁽¹⁾		17,281		47,299		22,960		51,340
Average number of diluted common shares outstanding⁽¹⁾		15,441,278		15,585,581		15,522,993		15,582,233

Earnings per share:
Basic	$	0.55	$	0.39	$	1.05	$	0.86
Diluted	$	0.55	$	0.39	$	1.04	$	0.86

(1)	Average diluted shares outstanding are computed using the treasury stock method.