XML 39 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Other Comprehensive Income (Tables)
9 Months Ended
Sep. 30, 2018
Other Comprehensive Income  
Schedule of components of other comprehensive income (loss)

The following table presents the components of other comprehensive income (loss) for the three and nine months ended September 30, 2018 and 2017.

 

(dollars in thousands)   Before Tax     Tax Effect     Net of Tax  
                   
Three Months Ended September 30, 2018                        
Net unrealized loss on securities available-for-sale   $ (4,253 )   $ 1,105     $ (3,148 )
Less: Reclassification adjustment for net gains included in net income                  
Total unrealized loss     (4,253 )     1,105       (3,148 )
                         
Net unrealized gain on derivatives     846       221       625  
Less: Reclassification adjustment for losses included in net income     (211 )     (53 )     (158 )
Total unrealized gain     635       168       467  
                         
Other Comprehensive Loss   $ (3,618 )   $ 1,273     $ (2,681 )
                         
Three Months Ended September 30, 2017                        
Net unrealized gain on securities available-for-sale   $ 25     $ 10     $ 15  
Less: Reclassification adjustment for net gains included in net income     (11 )     (4 )     (7 )
Total unrealized gain     14       6       8  
                         
Net unrealized loss on derivatives     557       210       347  
Less: Reclassification adjustment for losses included in net income     (289 )     (106 )     (183 )
Total unrealized loss     268       104       164  
                         
Other Comprehensive Income   $ 282     $ 110     $ 172  
                         
Nine Months Ended September 30, 2018                        
Net unrealized gain on securities available-for-sale   $ (13,079 )   $ 2,873     $ (10,206 )
Less: Reclassification adjustment for net gains included in net income     (68 )     (17 )     (51 )
Total unrealized loss     (13,147 )     2,856       (10,257 )
                         
Net unrealized gain on derivatives     4,380       833       3,547  
Less: Reclassification adjustment for losses included in net income     (209 )     (53 )     (156 )
Total unrealized gain     4,171       780       3,391  
                         
Other Comprehensive Loss   $ (8,976 )   $ 3,636     $ (6,866 )
                         
Nine Months Ended September 30, 2017                        
Net unrealized gain on securities available-for-sale   $ 2,080     $ 837     $ 1,243  
Less: Reclassification adjustment for net gains included in net income     (542 )     (202 )     (340 )
Total unrealized gain     1,538       635       903  
                         
Net unrealized gain on derivatives     2,186       836       1,350  
Less: Reclassification adjustment for losses included in net income     (1,308 )     (487 )     (821 )
Total unrealized gain     878       349       529  
                         
Other Comprehensive Income   $ 2,416     $ 984     $ 1,432  
Schedule of changes in each component of accumulated other comprehensive loss, net of tax

The following table presents the changes in each component of accumulated other comprehensive loss, net of tax, for the three and nine months ended September 30, 2018 and 2017.

 

(dollars in thousands)   Securities Available For Sale     Derivatives     Accumulated Other
Comprehensive Income (Loss)
 
                   
Three Months Ended September 30, 2018                        
Balance at Beginning of Period   $ (10,914 )   $ 4,305     $ (6,609 )
Other comprehensive income (loss) before reclassifications     (3,148 )     625       (2,523 )
Amounts reclassified from accumulated other comprehensive income (loss)           (158 )     (158 )
Total other comprehensive income (loss)     (3,148 )     467       (2,681 )
Balance at End of Period   $ (14,062 )   $ 4,772     $ (9,290 )
                         
Three Months Ended September 30, 2017                        
Balance at Beginning of Period   $ (1,060 )   $ (61 )   $ (1,121 )
Other comprehensive income before reclassifications     15       347       362  
Amounts reclassified from accumulated other comprehensive income     (7 )     (183 )     (190 )
Net other comprehensive income during period     8       164       172  
Balance at End of Period   $ (1,052 )   $ 103     $ (949 )
                         
Nine Months Ended September 30, 2018                        
Balance at Beginning of Period   $ (3,131 )   $ 1,381     $ (1,750 )
Other comprehensive income (loss) before reclassifications     (10,206 )     3,547       (6,659 )
Amounts reclassified from accumulated other comprehensive income     (51 )     (156 )     (207 )
Total other comprehensive income (loss)     (10,257 )     3,391       (6,866 )
Reclassification of the Income Tax Effects of the Tax Cuts and Jobs Act from AOCI     (674 )           (674 )
Balance at End of Period   $ (14,062 )   $ 4,772     $ (9,290 )
                         
Nine Months Ended September 30, 2017                        
Balance at Beginning of Period   $ (1,955 )   $ (426 )   $ (2,381 )
Other comprehensive income before reclassifications     1,243       1,350       2,593  
Amounts reclassified from accumulated other comprehensive income     (340 )     (821 )     (1,161 )
Net other comprehensive income during period     903       529       1,432  
Balance at End of Period   $ (1,052 )   $ 103     $ (949 )
Schedule of amounts reclassified out of accumulated other comprehensive (loss) income

The following table presents the amounts reclassified out of each component of accumulated other comprehensive (loss) income for the three and nine months ended September 30, 2018 and 2017.

 

Details about Accumulated Other   Amount Reclassified from     Affected Line Item in
Comprehensive Income Components   Accumulated Other     the Statement Where
(dollars in thousands)   Comprehensive (Loss) Income     Net Income is Presented
    Three Months Ended September 30,      
    2018     2017      
Realized gain on sale of investment securities   $     $ (11 )   Gain on sale of investment securities
Interest expense derivative deposits     (211 )     (289 )   Interest expense on deposits
Income tax benefit (expense)     53       110     Tax expense
Total Reclassifications for the Period   $ (158 )   $ (190 )   Net Income

 

Details about Accumulated Other   Amount Reclassified from     Affected Line Item in
Comprehensive Income Components   Accumulated Other     the Statement Where
(dollars in thousands)   Comprehensive (Loss) Income     Net Income is Presented
    Nine Months Ended September 30,      
      2018       2017      
Realized gain on sale of investment securities   $ (68 )   $ (542 )   Gain on sale of investment securities
Interest expense derivative deposits     (209 )     (1,308 )   Interest expense on deposits
Income tax benefit (expense)     70       689     Tax expense
Total Reclassifications for the Period   $ (207 )   $ (1,161 )   Net Income