XML 57 R41.htm IDEA: XBRL DOCUMENT v3.19.1
SHAREHOLDERS’ EQUITY AND EARNINGS PER COMMON SHARE (Tables)
12 Months Ended
Dec. 31, 2018
Stockholders' Equity Note [Abstract]  
Schedule of Actual and Required Capital Ratios
The actual and required capital ratios at December 31, 2018 and December 31, 2017 were as follows:
 
 
2018
 
 
Actual
 
Minimum Capital Requirement
 
Minimum to be Well-Capitalized Under Prompt Corrective Action Provisions
(in thousands, except ratios)
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Company (consolidated)
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
$
331,628

 
14.23
%
 
$
186,405

 
8.00
%
 
$
244,656

 
10.00
%
Common equity tier 1 capital to risk-weighted assets
 
274,838

 
11.80

 
104,853

 
4.50

 
151,454

 
6.50

Tier 1 capital to risk-weighted assets
 
295,458

 
12.68

 
139,803

 
6.00

 
186,404

 
8.00

Tier 1 capital to average assets
 
295,458

 
8.53

 
138,482

 
4.00

 
173,102

 
5.00

 
 

 

 

 

 

 

Bank
 

 

 

 

 

 

Total capital to risk-weighted assets
 
$
321,390

 
13.82
%
 
$
186,092

 
8.00
%
 
$
244,246

 
10.00
%
Common equity tier 1 capital to risk-weighted assets
 
302,220

 
12.99

 
104,677

 
4.50

 
151,200

 
6.50

Tier 1 capital to risk-weighted assets
 
302,220

 
12.99

 
139,569

 
6.00

 
186,092

 
8.00

Tier 1 capital to average assets
 
302,220

 
8.74

 
138,392

 
4.00

 
172,990

 
5.00

 
 
2017
 
 
Actual
 
Minimum Capital Requirement
 
Minimum to be Well-Capitalized Under Prompt Corrective Action Provisions
(in thousands, except ratios)
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Company (consolidated)
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
$
307,305

 
13.73
%
 
$
179,047

 
8.00
%
 
$
234,999

 
10.50
%
Common equity tier 1 capital to risk-weighted assets
 
252,096

 
11.26

 
100,714

 
4.50

 
145,476

 
6.50

Tier 1 capital to risk-weighted assets
 
272,716

 
12.19

 
134,286

 
6.00

 
179,047

 
8.00

Tier 1 capital to average assets
 
272,716

 
8.10

 
134,758

 
4.00

 
168,447

 
5.00

 
 
 
 
 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
$
306,495

 
13.71
%
 
$
178,868

 
8.00
%
 
$
234,764

 
10.50
%
Common equity tier 1 capital to risk-weighted assets
 
288,906

 
12.92

 
100,613

 
4.50

 
145,331

 
6.50

Tier 1 capital to risk-weighted assets
 
288,906

 
12.92

 
134,151

 
6.00

 
178,868

 
8.00

Tier 1 capital to average assets
 
288,906

 
8.58

 
134,702

 
4.00

 
168,378

 
5.00

Schedule of Components of Accumulated Other Comprehensive Income
Components of accumulated other comprehensive loss at December 31, 2018 and December 31, 2017 are as follows:
(in thousands)
 
2018
 
2017
Other accumulated comprehensive loss, before tax:
 
 
 
 
Net unrealized loss on AFS securities
 
$
(11,304
)
 
$
(2,741
)
Net unrealized loss on derivative hedges
 
(2,934
)
 
(3,604
)
Net unrealized loss on post-retirement plans
 
(1,162
)
 
(950
)
 
 

 

Income taxes related to items of accumulated other comprehensive loss:
 

 

Net unrealized loss on AFS securities
 
2,641

 
1,030

Net unrealized loss on derivative hedges
 
685

 
1,354

Net unrealized loss on post-retirement plans
 
272

 
357

Accumulated other comprehensive loss
 
$
(11,802
)
 
$
(4,554
)


The following table presents the changes in each component of accumulated other comprehensive income/(loss) in 2018, 2017 and 2016:
 
 
2018
(in thousands)
 
Net unrealized gain on AFS Securities
 
Net loss on effective  derivative hedges
 
Net unrealized loss on post-retirement plans
 
Total
Balance at beginning of period
 
$
(1,713
)
 
$
(2,250
)
 
$
(591
)
 
$
(4,554
)
Other comprehensive gain/(loss) before reclassifications
 
(7,293
)
 
486

 
(191
)
 
(6,998
)
Less: amounts reclassified from accumulated other comprehensive income
 
(708
)
 

 
(22
)
 
(730
)
Total other comprehensive loss
 
(6,585
)
 
486

 
(169
)
 
(6,268
)
Less: amounts reclassified from accumulated other comprehensive income for ASU 2018-02
 
(367
)
 
(485
)
 
(128
)
 
(980
)
Balance at end of period
 
$
(8,665
)
 
$
(2,249
)
 
$
(888
)
 
$
(11,802
)

 
 
2017
(in thousands)
 
Net unrealized gain on AFS Securities
 
Net loss on effective  derivative hedges
 
Net unrealized loss on post-retirement plans
 
Total
Balance at beginning of period
 
$
(2,125
)
 
$
(1,798
)
 
$
(403
)
 
$
(4,326
)
Other comprehensive gain/(loss) before reclassifications
 
424

 
(452
)
 
(201
)
 
(229
)
Less: amounts reclassified from accumulated other comprehensive income
 
12

 

 
(13
)
 
(1
)
Total other comprehensive loss
 
412

 
(452
)
 
(188
)
 
(228
)
Balance at end of period
 
$
(1,713
)
 
$
(2,250
)
 
$
(591
)
 
$
(4,554
)

 
 
2016
(in thousands)
 
Net unrealized gain on AFS Securities
 
Net loss on effective  derivative hedges
 
Net unrealized loss on post-retirement plans
 
Total
Balance at beginning of period
 
$
5,713

 
$
(1,621
)
 
$
(463
)
 
$
3,629

Other comprehensive gain/(loss) before reclassifications
 
(4,914
)
 
(177
)
 
42

 
(5,049
)
Less: amounts reclassified from accumulated other comprehensive income
 
2,924

 

 
(18
)
 
2,906

Total other comprehensive loss
 
(7,838
)
 
(177
)
 
60

 
(7,955
)
Balance at end of period
 
$
(2,125
)
 
$
(1,798
)
 
$
(403
)
 
$
(4,326
)
Schedule of Components of Other Comprehensive Income
The following table presents the components of other comprehensive income in 2018, 2017 and 2016:
 
 
2018
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Net unrealized gain on AFS securities:
 
 
 
 
 
 
Net unrealized gain arising during the period
 
$
(9,487
)
 
$
2,194

 
$
(7,293
)
Less: reclassification adjustment for gains (losses) realized in net income
 
(924
)
 
216

 
(708
)
Net unrealized gain on AFS securities
 
(8,563
)
 
1,978

 
(6,585
)
 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
654

 
(168
)
 
486

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

 

 

Net unrealized loss on derivative hedges
 
654

 
(168
)
 
486

 
 
 
 
 
 
 
Net unrealized loss on post-retirement plans:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
(245
)
 
54

 
(191
)
Less: reclassification adjustment for gains (losses) realized in net income
 
(29
)
 
7

 
(22
)
Net unrealized loss on post-retirement plans
 
(216
)
 
47

 
(169
)
Other comprehensive loss
 
$
(8,125
)
 
$
1,857

 
$
(6,268
)

 
 
2017
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Net unrealized loss on AFS securities:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
$
545

 
$
(121
)
 
$
424

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

 
(7
)
 
12

Net unrealized loss on AFS securities
 
526

 
(114
)
 
412

 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
(838
)
 
386

 
(452
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized loss on derivative hedges
 
(838
)
 
386

 
(452
)
 
 
 
 
 
 
 
Net unrealized loss on post-retirement plans:
 
 
 
 
 
 
Net unrealized gain arising during the period
 
(347
)
 
146

 
(201
)
Less: reclassification adjustment for gains (losses) realized in net income
 
(21
)
 
8

 
(13
)
Net unrealized gain on post-retirement plans
 
(326
)
 
138

 
(188
)
Other comprehensive loss
 
$
(638
)
 
$
410

 
$
(228
)

 
 
2016
(in thousands)
 
Before Tax
 
Tax Effect
 
Net of Tax
Net unrealized loss on AFS securities:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
$
(7,561
)
 
$
2,647

 
$
(4,914
)
Less: reclassification adjustment for gains (losses) realized in net income
 
4,498

 
(1,574
)
 
2,924

Net unrealized loss on AFS securities
 
(12,059
)
 
4,221

 
(7,838
)
 
 
 
 
 
 
 
Net unrealized loss on derivative hedges:
 
 
 
 
 
 
Net unrealized loss arising during the period
 
(272
)
 
95

 
(177
)
Less: reclassification adjustment for gains (losses) realized in net income
 

 

 

Net unrealized loss on derivative hedges
 
(272
)
 
95

 
(177
)
 
 
 
 
 
 
 
Net unrealized loss on post-retirement plans:
 
 
 
 
 
 
Net unrealized gain arising during the period
 
62

 
(20
)
 
42

Less: reclassification adjustment for gains (losses) realized in net income
 
(28
)
 
10

 
(18
)
Net unrealized gain on post-retirement plans
 
90

 
(30
)
 
60

Other comprehensive loss
 
$
(12,241
)
 
$
4,286

 
$
(7,955
)
Reclassification out of Accumulated Other Comprehensive Income
The following tables presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) in 2018, 2017 and 2016:
(in thousands)
 
2018
 
2017
 
2016
 
Affected Line Item where Net Income is Presented
Realized gains on AFS securities:
 
 
 
 
 
 
 
 
Before tax
 
$
(924
)
 
$
19

 
$
4,498

 
Non-interest income
Tax effect
 
216

 
(7
)
 
(1,574
)
 
Tax expense
Total reclassifications for the period
 
$
(708
)
 
$
12

 
$
2,924

 
Net of tax

(in thousands)
 
2018
 
2017
 
2016
 
Affected Line Item where Net Income is Presented
Realized loss on post-retirement plans:
 
 
 
 
 
 
 
 
Before tax
 
$
(29
)
 
$
(21
)
 
$
(28
)
 
Salaries and benefits
Tax effect
 
7

 
8

 
10

 
Tax benefit
Total reclassifications for the period
 
$
(22
)
 
$
(13
)
 
$
(18
)
 
Net of tax
Schedule of Earnings Per Share, Basic and Diluted
Earnings per share have been computed based on the following (average diluted shares outstanding are calculated using the treasury stock method):
(in thousands, except per share and share data)
 
2018
 
2017
 
2016
Net income
 
$
32,937

 
$
25,993

 
$
14,933

 
 
 
 
 
 
 
Average number of basic common shares outstanding
 
15,487,686

 
15,183,615

 
9,068,624

Plus: dilutive effect of stock options and awards outstanding
 
76,778

 
106,795

 
74,029

Average number of diluted common shares outstanding
 
15,564,464

 
15,290,410

 
9,142,653

 
 
 
 
 
 
 
Anti-dilutive options excluded from earnings calculation
 
7,991

 
8,659

 
90,249

 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
Basic
 
$
2.13

 
$
1.71

 
$
1.65

Diluted
 
$
2.12

 
$
1.70

 
$
1.63