XML 40 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
CAPITAL RATIOS AND SHAREHOLDERS' EQUITY (Tables)
3 Months Ended
Mar. 31, 2018
Stockholders' Equity Note [Abstract]  
Schedule of Actual and Required Capital Ratios
The actual and required capital ratios were as follows:
 
 
March 31, 2018
 
Regulatory Minimum to be "Well Capitalized"
 
December 31, 2017
 
Regulatory
Minimum to be
"Well Capitalized"
Company (consolidated)
 
 

 
 

 
 

 
 

Total capital to risk weighted assets
 
13.9
%
 
10.5
%
 
13.7
%
 
10.5
%
Common equity tier 1 capital to risk weighted assets
 
11.4

 
6.5

 
11.3

 
6.5

Tier 1 capital to risk weighted assets
 
12.3

 
8.0

 
12.2

 
8.0

Tier 1 capital to average assets
 
8.2

 
5.0

 
8.1

 
5.0

 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
 
13.7
%
 
10.5
%
 
13.7
%
 
10.5
%
Common equity tier 1 capital to risk weighted assets
 
12.9

 
6.5

 
12.9

 
6.5

Tier 1 capital to risk weighted assets
 
12.9

 
8.0

 
12.9

 
8.0

Tier 1 capital to average assets
 
8.6

 
5.0

 
8.6

 
5.0

Schedule of Components of Accumulated Other Comprehensive Income
Components of accumulated other comprehensive income is as follows:
(in thousands)
 
March 31, 2018
 
December 31, 2017
Other accumulated comprehensive income (loss), before tax:
 
 

 
 

Net unrealized loss on AFS securities
 
$
(13,443
)
 
$
(2,741
)
Net unrealized loss on effective cash flow hedging derivatives
 
(2,934
)
 
(3,588
)
Net unrealized loss on post-retirement plans
 
(905
)
 
(946
)
 
 
 
 
 
Income taxes related to items of accumulated other comprehensive loss:
 
 
 
 
Net unrealized loss on AFS securities
 
3,211

 
1,030

Net unrealized loss on effective cash flow hedging derivatives
 
698

 
1,338

Net unrealized loss on post-retirement plans
 
217

 
353

Accumulated other comprehensive loss
 
$
(13,156
)
 
$
(4,554
)
Schedule of Components of Other Comprehensive Income
The following table presents the components of other comprehensive income (loss) for the three months ended March 31, 2018 and 2017:
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Three Months Ended March 31, 2018
 
 

 
 

 
 

Net unrealized gain on AFS securities:
 
 
 
 
 
 

Net unrealized gain arising during the period
 
$
(10,702
)
 
$
2,550

 
$
(8,152
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized gain on AFS securities
 
(10,702
)
 
2,550

 
(8,152
)
 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
654

 
(155
)
 
499

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

 

 

Net unrealized loss on derivative hedges
 
654

 
(155
)
 
499

 
 
 
 
 
 
 
Net unrealized loss on post-retirement plans:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
41

 
(10
)
 
31

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

 

 

Net unrealized loss on post-retirement plans
 
41

 
(10
)
 
31

Other comprehensive loss
 
$
(10,007
)
 
$
2,385

 
$
(7,622
)
 
 
 
 
 
 
 
Three Months Ended March 31, 2017
 
 

 
 

 
 

Net unrealized gain on AFS securities:
 
 
 
 

 
 

Net unrealized gain arising during the period
 
$
1,116

 
$
(348
)
 
$
768

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

 

 

Net unrealized gain on AFS securities
 
1,116

 
(348
)
 
768

 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 

 
 
 
 

Net unrealized loss arising during the period
 
(223
)
 
83

 
(140
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized loss on derivative hedges
 
(223
)
 
83

 
(140
)
 
 
 
 
 
 
 
Net unrealized loss on post-retirement plans:
 
 

 
 

 
 

Net unrealized loss arising during the period
 
57

 
(21
)
 
36

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

 

 

Net unrealized loss on post-retirement plans
 
57

 
(21
)
 
36

Other comprehensive income (loss)
 
$
950

 
$
(286
)
 
$
664



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 months ended March 31, 2018 and 2017:
(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 March 31, 2018
 
 

 
 

 
 

 
 

Balance at beginning of period
 
$
(1,713
)
 
$
(2,250
)
 
$
(591
)
 
$
(4,554
)
Other comprehensive gain/(loss) before reclassifications
 
(8,152
)
 
499

 
31

 
(7,622
)
Less: amounts reclassified from accumulated other comprehensive income for ASU 2018-02
 
(367
)
 
(485
)
 
(128
)
 
(980
)
Total other comprehensive loss
 
(8,519
)
 
14

 
(97
)
 
(8,602
)
Balance at end of period
 
$
(10,232
)
 
$
(2,236
)
 
$
(688
)
 
$
(13,156
)
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2017
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
(2,125
)
 
$
(1,798
)
 
$
(403
)
 
$
(4,326
)
Other comprehensive gain/(loss) before reclassifications
 
768

 
(140
)
 
36

 
664

Less: amounts reclassified from accumulated other comprehensive income
 

 

 

 

Total other comprehensive loss
 
768

 
(140
)
 
36

 
664

Balance at end of period
 
$
(1,357
)
 
$
(1,938
)
 
$
(367
)
 
$
(3,662
)