XML 43 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
CAPITAL RATIOS AND SHAREHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2018
Stockholders' Equity Note [Abstract]  
Schedule of Actual and Required Capital Ratios
The actual and required capital ratios were as follows:
 
 
September 30, 2018
 
Regulatory Minimum to be "Well Capitalized"
 
December 31, 2017
 
Regulatory
Minimum to be
"Well Capitalized"
Company (consolidated)
 
 

 
 

 
 

 
 

Total capital to risk weighted assets
 
14.2
%
 
N/A

 
13.7
%
 
N/A

Common equity tier 1 capital to risk weighted assets
 
11.7

 
N/A

 
11.3

 
N/A

Tier 1 capital to risk weighted assets
 
12.6

 
N/A

 
12.2

 
N/A

Tier 1 capital to average assets
 
8.4

 
N/A

 
8.1

 
N/A

 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
 
13.8
%
 
10.0
%
 
13.7
%
 
10.0
%
Common equity tier 1 capital to risk weighted assets
 
13.0

 
6.5

 
12.9

 
6.5

Tier 1 capital to risk weighted assets
 
13.0

 
8.0

 
12.9

 
8.0

Tier 1 capital to average assets
 
8.7

 
5.0

 
8.6

 
5.0

Schedule of Components of Accumulated Other Comprehensive Income
Components of accumulated other comprehensive (loss) income is as follows:
(in thousands)
 
September 30, 2018
 
December 31, 2017
Other accumulated comprehensive loss, before tax:
 
 

 
 

Net unrealized loss on AFS securities
 
$
(22,380
)
 
$
(2,741
)
Net unrealized loss on effective cash flow hedging derivatives
 
(2,409
)
 
(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
 
5,228

 
1,030

Net unrealized loss on effective cash flow hedging derivatives
 
563

 
1,338

Net unrealized loss on post-retirement plans
 
215

 
353

Accumulated other comprehensive loss
 
$
(19,688
)
 
$
(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 September 30, 2018 and 2017:
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Three Months Ended September 30, 2018
 
 

 
 

 
 

Net unrealized loss on AFS securities:
 
 
 
 
 
 

Net unrealized loss arising during the period
 
$
(5,850
)
 
$
1,291

 
$
(4,559
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized loss on AFS securities
 
(5,850
)
 
1,291

 
(4,559
)
 
 
 
 
 
 
 
Net unrealized gain on derivative hedges:
 
 
 
 
 
 
Net unrealized gain arising during the period
 
299

 
(81
)
 
218

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

 

 

Net unrealized gain on derivative hedges
 
299

 
(81
)
 
218

 
 
 
 
 
 
 
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 loss
 
$
(5,551
)
 
$
1,210

 
$
(4,341
)
 
 
 
 
 
 
 
Three Months Ended September 30, 2017
 
 

 
 

 
 

Net unrealized gain on AFS securities:
 
 
 
 

 
 

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 gain on AFS securities
 
512

 
(192
)
 
320

 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 

 
 
 
 

Net unrealized loss arising during the period
 
(84
)
 
31

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

 

 

Net unrealized loss on derivative hedges
 
(84
)
 
31

 
(53
)
 
 
 
 
 
 
 
Net unrealized (loss) gain on post-retirement plans:
 
 

 
 

 
 

Net unrealized (loss) gain arising during the period
 
5

 
(2
)
 
3

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

 

 

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

 
(2
)
 
3

Other comprehensive income
 
$
433

 
$
(163
)
 
$
270

 
 
 
 
 
 
 
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Nine Months Ended September 30, 2018
 
 

 
 

 
 

Net unrealized loss on AFS securities:
 
 
 
 
 
 

Net unrealized loss arising during the period
 
$
(19,639
)
 
$
4,565

 
$
(15,074
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized loss on AFS securities
 
(19,639
)
 
4,565

 
(15,074
)
 
 
 
 
 
 
 
Net unrealized gain on derivative hedges:
 
 

 
 

 
 

Net unrealized gain arising during the period
 
1,179

 
(290
)
 
889

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

 

 

Net unrealized gain on derivative hedges
 
1,179

 
(290
)
 
889

 
 
 
 
 
 
 
Net unrealized gain on post-retirement plans:
 
 

 
 

 
 

Net unrealized gain arising during the period
 
41

 
(10
)
 
31

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

 

 

Net unrealized gain on post-retirement plans
 
41

 
(10
)
 
31

Other comprehensive loss
 
$
(18,419
)
 
$
4,265

 
$
(14,154
)
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 

 
 

 
 

Net unrealized holding gain on AFS securities:
 
 
 
 

 
 

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 loss on cash flow hedging derivatives
 
(805
)
 
373

 
(432
)
 
 
 
 
 
 
 
Net unrealized holding gain 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



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 September 30, 2018 and 2017:
(in thousands)
 
Net unrealized holding (loss) 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, 2018
 
 

 
 

 
 

 
 

Balance at beginning of period
 
$
(12,595
)
 
$
(2,064
)
 
$
(688
)
 
$
(15,347
)
Other comprehensive (loss) gain before reclassifications
 
(4,559
)
 
218

 

 
(4,341
)
Less: amounts reclassified from accumulated other comprehensive income
 

 

 

 

Total other comprehensive income (loss)
 
(4,559
)
 
218

 

 
(4,341
)
Balance at end of period
 
$
(17,154
)
 
$
(1,846
)
 
$
(688
)
 
$
(19,688
)
 
 
 
 
 
 
 
 
 
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 (loss)
 
320

 
(53
)
 
3

 
270

Balance at end of period
 
$
1,156

 
$
(2,230
)
 
$
(361
)
 
$
(1,435
)
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2018
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
(1,713
)
 
$
(2,250
)
 
$
(591
)
 
$
(4,554
)
Other comprehensive (loss) gain before reclassifications
 
(15,074
)
 
889

 
31

 
(14,154
)
Less: amounts reclassified from accumulated other comprehensive income
 

 

 

 

Total other comprehensive loss
 
(15,074
)
 
889

 
31

 
(14,154
)
Less: amounts reclassified from accumulated other comprehensive income for ASU 2018-02
 
(367
)
 
(485
)
 
(128
)
 
(980
)
Balance at end of period
 
$
(17,154
)
 
$
(1,846
)
 
$
(688
)
 
$
(19,688
)
 
 
 
 
 
 
 
 
 
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
)