XML 41 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
CAPITAL RATIOS AND SHAREHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2017
Stockholders' Equity Note [Abstract]  
Schedule of Actual and Required Capital Ratios
The actual and required capital ratios were as follows:
 
 
September 30, 2017
 
Regulatory
Minimum to be
Well Capitalized
 
December 31, 2016
 
Regulatory
Minimum to be
Well Capitalized
Company (consolidated)
 
 

 
 

 
 

 
 

Total capital to risk weighted assets
 
13.8
%
 
10.0
%
 
16.5
%
 
10.0
%
Common equity tier 1 capital to risk weighted assets
 
11.3

 
6.5

 
15.0

 
6.5

Tier 1 capital to risk weighted assets
 
12.7

 
8.0

 
15.0

 
8.0

Tier 1 capital to average assets
 
8.0

 
5.0

 
8.9

 
5.0

 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
 
13.8
%
 
10.0
%
 
16.7
%
 
10.0
%
Common equity tier 1 capital to risk weighted assets
 
13.0

 
6.5

 
15.2

 
6.5

Tier 1 capital to risk weighted assets
 
13.0

 
8.0

 
15.2

 
8.0

Tier 1 capital to average assets
 
8.5

 
5.0

 
9.1

 
5.0

Schedule of Components of Accumulated Other Comprehensive Income
Components of accumulated other comprehensive income is as follows:
(In thousands)
 
September 30, 2017
 
December 31, 2016
Other accumulated comprehensive income (loss), before tax:
 
 

 
 

Net unrealized holding gain/(loss) on AFS securities
 
$
1,849

 
$
(3,269
)
Net unrealized loss on effective cash flow hedging derivatives
 
(3,570
)
 
(2,766
)
Net unrealized holding loss on post-retirement plans
 
(577
)
 
(622
)
 
 
 
 
 
Income taxes related to items of accumulated other comprehensive loss:
 
 
 
 
Net unrealized holding (loss)/gain on AFS securities
 
(695
)
 
1,144

Net unrealized loss on effective cash flow hedging derivatives
 
1,341

 
968

Net unrealized holding loss on post-retirement plans
 
217

 
219

Accumulated other comprehensive loss
 
$
(1,435
)
 
$
(4,326
)
Schedule of Components of Other Comprehensive Income
The following tables presents the components of other comprehensive income for the three and nine months ended September 30, 2017 and 2016:
(In thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Three Months Ended September 30, 2017
 
 

 
 

 
 

Net unrealized holding gain on AFS securities:
 
x

 
 
 
 

Net unrealized gain arising during the period
 
$
531

 
$
(199
)
 
$
332

Less: reclassification adjustment for gains (losses) realized in net income
 
19

 
(7
)
 
12

Net unrealized holding gain on AFS securities
 
512

 
(192
)
 
320

 
 
 
 
 
 
 
Net unrealized loss on cash flow hedging derivatives:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
(84
)
 
31

 
(53
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized gain on cash flow hedging derivatives
 
(84
)
 
31

 
(53
)
 
 
 
 
 
 
 
Net unrealized holding loss on post-retirement plans:
 
 
 
 
 
 
Net unrealized gain/(loss) arising during the period
 
5

 
(2
)
 
3

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

 

 

Net unrealized holding gain/(loss) on post-retirement plans
 
5

 
(2
)
 
3

Other comprehensive income
 
$
433

 
$
(163
)
 
$
270

 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
 

 
 

 
 

Net unrealized holding gains on AFS securities:
 
 
 
 

 
 

Net unrealized gains arising during the period
 
$
(4,223
)
 
$
1,478

 
$
(2,745
)
Less: reclassification adjustment for gains realized in net income
 
1,354

 
(474
)
 
880

Net unrealized holding gains on AFS securities
 
(5,577
)
 
1,952

 
(3,625
)
 
 
 
 
 
 
 
Net unrealized (loss) on cash flow hedging derivatives:
 
 

 
 
 
 

Net unrealized (loss) arising during the period
 
(92
)
 
32

 
(60
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized (loss) on cash flow hedging derivatives
 
(92
)
 
32

 
(60
)
 
 
 
 
 
 
 
Net unrealized holding gain on post-retirement plans:
 
 

 
 

 
 

Net unrealized gain arising during the period
 
8

 
(3
)
 
5

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

 

 

Net unrealized holding gain on post-retirement plans
 
8

 
(3
)
 
5

Other comprehensive income
 
$
(5,661
)
 
$
1,981

 
$
(3,680
)

(In thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Nine Months Ended September 30, 2017
 
 

 
 

 
 

Net unrealized holding gain on AFS securities:
 
x

 
 
 
 

Net unrealized gain arising during the period
 
$
5,138

 
$
(1,846
)
 
$
3,292

Less: reclassification adjustment for gains (losses) realized in net income
 
19

 
(7
)
 
12

Net unrealized holding gain on AFS securities
 
5,119

 
(1,839
)
 
3,280

 
 
 
 
 
 
 
Net unrealized loss on cash flow hedging derivatives:
 
 

 
 

 
 

Net unrealized loss arising during the period
 
(805
)
 
373

 
(432
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized gain on cash flow hedging derivatives
 
(805
)
 
373

 
(432
)
 
 
 
 
 
 
 
Net unrealized holding loss on post-retirement plans:
 
 

 
 

 
 

Net unrealized gain arising during the period
 
45

 
(2
)
 
43

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

 

 

Net unrealized holding gain on post-retirement plans
 
45

 
(2
)
 
43

Other comprehensive income
 
$
4,359

 
$
(1,468
)
 
$
2,891

 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
 
 

 
 

 
 

Net unrealized holding gains on AFS securities:
 
 
 
 

 
 

Net unrealized gains arising during the period
 
$
7,530

 
$
(2,635
)
 
$
4,895

Less: reclassification adjustment for gains realized in net income
 
4,489

 
(1,571
)
 
2,918

Net unrealized holding gains on AFS securities
 
3,041

 
(1,064
)
 
1,977

 
 
 
 
 
 
 
Net unrealized (loss) on cash flow hedging derivatives:
 
 

 
 
 
 

Net unrealized (loss) arising during the period
 
(1,309
)
 
458

 
(851
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized (loss) on cash flow hedging derivatives
 
(1,309
)
 
458

 
(851
)
 
 
 
 
 
 
 
Net unrealized holding gain on post-retirement plans:
 
 

 
 

 
 

Net unrealized gain arising during the period
 
86

 
(30
)
 
56

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

 

 

Net unrealized holding gain on post-retirement plans
 
86

 
(30
)
 
56

Other comprehensive income
 
$
1,818

 
$
(636
)
 
$
1,182


Schedule of Gross Changes in Each Component of Accumulated Other Comprehensive Income
The following table presents the changes in each component of accumulated other comprehensive income (loss), for the three and nine months ended September 30, 2017 and 2016:
(in thousands)
 
Net unrealized
holding gain
on AFS Securities
 
Net loss on
effective cash
flow hedging derivatives
 
Net unrealized
holding loss
on pension plans
 
Total
Three Months Ended September 30, 2017
 
 

 
 

 
 

 
 

Balance at beginning of period
 
$
836

 
$
(2,177
)
 
$
(364
)
 
$
(1,705
)
Other comprehensive gain(loss) before reclassifications
 
332

 
(53
)
 
3

 
282

Less: amounts reclassified from accumulated other comprehensive income
 
12

 

 

 
12

Total other comprehensive income
 
320

 
(53
)
 
3

 
270

Balance at end of period
 
$
1,156

 
$
(2,230
)
 
$
(361
)
 
$
(1,435
)
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
11,315

 
$
(2,412
)
 
$
(412
)
 
$
8,491

Other comprehensive gain before reclassifications
 
(2,745
)
 
(60
)
 
5

 
(2,800
)
Less: amounts reclassified from accumulated other comprehensive income
 
880

 

 

 
880

Total other comprehensive income
 
(3,625
)
 
(60
)
 
5

 
(3,680
)
Balance at end of period
 
$
7,690

 
$
(2,472
)
 
$
(407
)
 
$
4,811

 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
(2,124
)
 
$
(1,798
)
 
$
(404
)
 
$
(4,326
)
Other comprehensive gain(loss) before reclassifications
 
3,292

 
(432
)
 
43

 
2,903

Less: amounts reclassified from accumulated other comprehensive income
 
12

 

 

 
12

Total other comprehensive income
 
3,280

 
(432
)
 
43

 
2,891

Balance at end of period
 
$
1,156

 
$
(2,230
)
 
$
(361
)
 
$
(1,435
)
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
 
 

 
 

 
 

 
 

Balance at beginning of period
 
$
5,713

 
$
(1,621
)
 
$
(463
)
 
$
3,629

Other comprehensive gain before reclassifications
 
4,895

 
(851
)
 
56

 
4,100

Less: amounts reclassified from accumulated other comprehensive income
 
2,918

 

 

 
2,918

Total other comprehensive income
 
1,977

 
(851
)
 
56

 
1,182

Balance at end of period
 
$
7,690

 
$
(2,472
)
 
$
(407
)
 
$
4,811

Schedule of Amounts Reclassified Out of Each Component of Accumulated Other Comprehensive Income
The following tables presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and nine months ended September 30, 2017 and 2016:

 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Affected Line Item in the Statement where Net Income is Presented
(in thousands) 
 
2017
 
2016
 
Realized gains on AFS securities:
 
 

 
 

 
 
 
 
$
19

 
$
1,354

 
Non-interest income
 
 
(7
)
 
(474
)
 
Tax expense
Total reclassifications for the period
 
$
12

 
$
880

 
Net of tax

 
 
 
 
 
 
 
 
 
Nine Months Ended September 30,
 
Affected Line Item in the Statement where Net Income is Presented
(in thousands) 
 
2017
 
2016
 
Realized gains on AFS securities:
 
 

 
 

 
 
 
 
$
19

 
$
4,489

 
Non-interest income
 
 
(7
)
 
(1,571
)
 
Tax expense
Total reclassifications for the period
 
$
12

 
$
2,918

 
Net of tax