XML 27 R14.htm IDEA: XBRL DOCUMENT v3.21.2
CAPITAL RATIOS AND SHAREHOLDERS' EQUITY
9 Months Ended
Sep. 30, 2021
Stockholders' Equity Note [Abstract]  
CAPITAL RATIOS AND SHAREHOLDERS' EQUITY

NOTE 6.           CAPITAL RATIOS AND SHAREHOLDERS’ EQUITY

The actual and required capital ratios are, as follows:

    

    

Regulatory

    

    

Regulatory

  

September 30, 

Minimum to be

December 31, 

Minimum to be

 

2021

"Well-Capitalized"

2020

"Well-Capitalized"

 

Company (consolidated)

 

  

 

  

 

  

 

  

Total capital to risk-weighted assets(1)

 

14.12

%  

10.50

%  

13.57

%  

10.50

%  

Common equity tier 1 capital to risk-weighted assets(1)

 

10.92

 

7.00

 

10.49

 

7.00

Tier 1 capital to risk-weighted assets(1)

 

11.70

 

8.50

 

11.29

 

8.50

Tier 1 capital to average assets

 

8.54

 

5.00

 

8.12

 

5.00

Bank

 

  

 

  

 

  

 

  

Total capital to risk-weighted assets(1)

 

13.92

%  

10.50

%  

13.27

%  

10.50

%

Common equity tier 1 capital to risk-weighted assets(1)

 

13.02

 

7.00

 

12.53

 

7.00

Tier 1 capital to risk-weighted assets(1)

 

13.02

 

8.50

 

12.52

 

8.50

Tier 1 capital to average assets

 

9.50

 

5.00

 

9.02

 

5.00

(1)Prior period has been revised, see Note 1 Basis of Presentation – Revision of Previously Issued Financial Statements.

At each date shown, the Company and the Bank met the conditions to be classified as “well-capitalized” under the relevant regulatory framework. To be categorized as "well-capitalized," an institution must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table above.

The Company and the Bank are subject to the Basel III rule that requires the Company and the Bank to assess their Common equity tier 1 capital to risk-weighted assets and the Company and the Bank each exceed the minimum to be "well-capitalized." Effective January 1, 2019 all banking organizations must maintain a minimum Common equity tier 1 risk-based capital ratio of 7.0%, a minimum Tier 1 risk-based capital ratio of 8.5% and a minimum Total risk-based capital ratio of 10.5%.

Accumulated other comprehensive income (loss)

Components of accumulated other comprehensive income is, as follows:

(in thousands)

    

September 30, 2021

    

December 31, 2020

Accumulated other comprehensive income, before tax:

 

  

 

  

Net unrealized gain on AFS securities

$

5,741

$

13,069

Net unrealized gain on hedging derivatives(1)

 

(121)

 

(2,432)

Net unrealized loss on post-retirement plans

 

(1,850)

 

(1,850)

Income taxes related to items of accumulated other comprehensive income:

 

  

 

  

Net unrealized gain on AFS securities

 

(1,343)

 

(3,046)

Net unrealized gain on hedging derivatives(1)

 

29

 

567

Net unrealized loss on post-retirement plans

 

432

 

432

Accumulated other comprehensive income(1)

$

2,888

$

6,740

(1)Prior period has been revised, see Note 1 Basis of Presentation – Revision of Previously Issued Financial Statements.

The following table presents the components of other comprehensive income (loss) for the three and nine months ended September 30, 2021 and 2020:

(in thousands)

    

Before Tax

    

Tax Effect

    

Net of Tax

Three Months Ended September 30, 2021

 

  

 

  

 

  

Net unrealized gain on AFS securities:

 

  

 

  

 

  

Net unrealized gain arising during the period

$

(1,770)

$

403

$

(1,367)

Less: reclassification adjustment for gains (losses) realized in net income

 

1,930

 

(458)

 

1,472

Net unrealized gain on AFS securities

 

(3,700)

 

861

 

(2,839)

Net unrealized gain on hedging derivatives:

 

  

 

  

 

Net unrealized gain arising during the period

 

(203)

 

48

 

(155)

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized gain on cash flow hedging derivatives

 

(203)

 

48

 

(155)

Net unrealized loss on post-retirement plans:

 

  

 

  

 

Net unrealized loss arising during the period

 

 

 

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized loss on post-retirement plans

 

 

 

Other comprehensive loss

$

(3,903)

$

909

$

(2,994)

Three Months Ended September 30, 2020

 

  

 

  

 

  

Net unrealized gain on AFS securities:

 

  

 

  

 

  

Net unrealized gain arising during the period

$

351

$

(82)

$

269

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized gain on AFS securities

 

351

 

(82)

 

269

Net unrealized gain on derivative hedgess:

 

  

 

  

 

Net unrealized gain arising during the period(1)

 

1,302

 

(308)

 

994

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized gain on cash flow derivative hedges(1)

 

1,302

 

(308)

 

994

Net unrealized loss on post-retirement plans:

 

  

 

  

 

Net unrealized loss arising during the period

 

 

 

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized loss on post-retirement plans

 

 

 

Other comprehensive income(1)

$

1,653

$

(390)

$

1,263

(1)Prior period has been revised, see Note 1 Basis of Presentation – Revision of Previously Issued Financial Statements.

(in thousands)

    

Before Tax

    

Tax Effect

    

Net of Tax

Nine Months Ended September 30, 2021

 

  

 

  

 

  

Net unrealized loss on AFS securities:

 

  

 

  

 

  

Net unrealized loss arising during the period

$

(5,348)

$

1,234

$

(4,114)

Less: reclassification adjustment for gains (losses) realized in net income

 

1,980

 

(469)

 

1,511

Net unrealized loss on AFS securities

 

(7,328)

 

1,703

 

(5,625)

Net unrealized loss on derivative hedges:

 

 

  

 

  

Net unrealized loss arising during the period

 

2,311

 

(538)

 

1,773

Less: reclassification adjustment for (losses) gains realized in net income

 

 

 

Net unrealized loss on derivative hedges

 

2,311

 

(538)

 

1,773

Net unrealized loss on post-retirement plans:

 

  

 

  

 

  

Net unrealized loss arising during the period

 

 

 

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized loss on post-retirement plans

 

 

 

Other comprehensive loss

$

(5,017)

$

1,165

$

(3,852)

Nine Months Ended September 30, 2020

 

  

 

  

 

  

Net unrealized gain on AFS securities:

 

  

 

  

 

  

Net unrealized gain arising during the period

$

9,408

$

(2,143)

$

7,265

Less: reclassification adjustment for gains realized in net income

 

1,486

 

(352)

 

1,134

Net unrealized gain on AFS securities

 

7,922

 

(1,791)

 

6,131

Net unrealized loss on cash flow hedging derivatives:

 

  

 

  

 

  

Net unrealized loss arising during the period(1)

 

(7,568)

 

1,776

 

(5,792)

Less: reclassification adjustment for gains (losses) realized in net income

 

 

 

Net unrealized loss on cash flow hedging derivatives(1)

 

(7,568)

 

1,776

 

(5,792)

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(1)

$

354

$

(15)

$

339

(1)Prior period has been revised, see Note 1 Basis of Presentation – Revision of Previously Issued Financial Statements.

The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax impacts, for the three and nine months ended September 30, 2021 and 2020:

    

Net unrealized

    

Net loss on

    

Net unrealized

    

gain

effective cash

 loss

on AFS

flow hedging

on pension

(in thousands)

Securities

derivatives(1)

plans

Total(1)

Three Months Ended September 30, 2021

  

  

  

  

Balance at beginning of period

$

7,237

$

63

$

(1,418)

$

5,882

Other comprehensive gain before reclassifications

 

(1,367)

 

(155)

 

 

(1,522)

Less: amounts reclassified from accumulated other comprehensive income

 

1,472

 

 

 

1,472

Total other comprehensive income

 

(2,839)

 

(155)

 

 

(2,994)

Balance at end of period

$

4,398

$

(92)

$

(1,418)

$

2,888

Three Months Ended September 30, 2020

 

  

 

  

 

  

 

Balance at beginning of period

$

11,412

$

(7,387)

$

(1,157)

$

2,868

Other comprehensive gain before reclassifications

 

269

 

994

 

 

1,263

Less: amounts reclassified from accumulated other comprehensive income

 

 

 

 

Total other comprehensive income

 

269

 

994

 

 

1,263

Balance at end of period

$

11,681

$

(6,393)

$

(1,157)

$

4,131

Nine Months Ended September 30, 2021

 

  

 

  

 

  

 

Balance at beginning of period

$

10,023

$

(1,865)

$

(1,418)

$

6,740

Other comprehensive loss before reclassifications

 

(4,114)

 

1,773

 

 

(2,341)

Less: amounts reclassified from accumulated other comprehensive income

 

1,511

 

 

 

1,511

Total other comprehensive loss

 

(5,625)

 

1,773

 

 

(3,852)

Balance at end of period

$

4,398

$

(92)

$

(1,418)

$

2,888

Nine Months Ended September 30, 2020

Balance at beginning of period

$

5,550

$

(601)

$

(1,157)

$

3,792

Other comprehensive gain (loss) before reclassifications

 

7,265

 

(5,792)

 

 

1,473

Less: amounts reclassified from accumulated other comprehensive income

 

1,134

 

 

 

1,134

Total other comprehensive income (loss)

 

6,131

 

(5,792)

 

 

339

Balance at end of period

$

11,681

$

(6,393)

$

(1,157)

$

4,131

(1)Prior period has been revised, see Note 1 Basis of Presentation – Revision of Previously Issued Financial Statements.

The following tables presents the amounts reclassified out of each component of accumulated other comprehensive income for three and nine months ended September 30, 2021 and 2020:

Three Months Ended September 30, 

Nine Months Ended September 30, 

Affected Line Item where

(in thousands)

    

2021

    

2020

    

2021

    

2020

    

Net Income is Presented

Net realized gains on AFS securities:

  

  

  

  

  

Before tax (1)

$

1,930

$

$

1,980

$

1,486

 

Non-interest income

Tax effect

 

(458)

 

 

(469)

 

(352)

 

Tax expense

Total reclassifications for the period

$

1,472

$

$

1,511

$

1,134

(a)Net realized gains before tax include $1.9 million realized gains for the three months ended September 30, 2021 and $2.0 million for the nine months ended September 30, 2021 and gross realized losses of $50 thousand for both of the respective periods. There were no net realized gains or losses for the three months ended September 30, 2020. Net realized gains before tax include gross realized gains $1.5 million and realized losses of $22 thousand for the nine months ended September 30, 2020.