FRANKLIN FINANCIAL SERVICES CORP /PA/, 10-Q filed on 11/5/2018
Quarterly Report
v3.10.0.1
Document And Entity Information - shares
9 Months Ended
Sep. 30, 2018
Oct. 31, 2018
Document And Entity Information [Abstract]    
Document Type 10-Q  
Amendment Flag false  
Document Period End Date Sep. 30, 2018  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2018  
Entity Registrant Name FRANKLIN FINANCIAL SERVICES CORP /PA/  
Entity Central Index Key 0000723646  
Current Fiscal Year End Date --12-31  
Entity Filer Category Accelerated Filer  
Entity Common Stock, Shares Outstanding   4,399,135
Trading Symbol fraf  
Entity Small Business true  
Entity Emerging Growth Company false  
v3.10.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Assets    
Cash and due from banks $ 16,281 $ 21,433
Interest-bearing deposits in other banks 28,496 37,170
Total cash and cash equivalents 44,777 58,603
Debt securities available for sale, at fair value 125,403 126,971
Equity securities 383 365
Restricted stock 452 456
Loans held for sale 1,072 442
Loans 970,983 943,700
Allowance for loan losses (12,526) (11,792)
Net Loans 958,457 931,908
Premises and equipment, net 13,267 13,741
Bank owned life insurance 23,366 22,980
Goodwill 9,016 9,016
Other real estate owned 2,665 2,598
Deferred tax asset, net 4,170 5,803
Other assets 11,596 6,930
Total assets 1,194,624 1,179,813
Deposits    
Non-interest bearing checking 196,478 196,853
Money management, savings and interest checking 807,643 774,857
Time 67,736 75,471
Total deposits 1,071,857 1,047,181
Other liabilities 8,739 17,488
Total liabilities 1,080,596 1,064,669
Shareholders' equity    
Common stock, $1 par value per share, 15,000,000 shares authorized with 4,701,367 shares issued and 4,398,361 shares outstanding at September 30, 2018 and 4,689,099 shares issued and 4,354,788 shares outstanding at December 31, 2017 4,701 4,689
Capital stock without par value, 5,000,000 shares authorized with no shares issued and outstanding
Additional paid-in capital 41,380 40,396
Retained earnings 81,330 82,218
Accumulated other comprehensive loss (7,790) (6,028)
Treasury stock, 303,006 shares at September 30, 2018 and 334,311 shares at December 31, 2017, at cost (5,593) (6,131)
Total shareholders' equity 114,028 115,144
Total liabilities and shareholders' equity $ 1,194,624 $ 1,179,813
v3.10.0.1
Consolidated Balance Sheets (Parenthetical) - $ / shares
Sep. 30, 2018
Dec. 31, 2017
Consolidated Balance Sheets [Abstract]    
Common Stock, Par or Stated Value Per Share $ 1 $ 1
Common Stock, Shares Authorized 15,000,000 15,000,000
Common Stock, Shares, Issued 4,701,367 4,689,099
Common Stock, Shares, Outstanding 4,398,361 4,354,788
Capital stock, no par value $ 0 $ 0
Capital Stock, Shares Authorized 5,000,000 5,000,000
Capital Stock, Shares, Issued 0 0
Capital Stock, Shares, Outstanding 0 0
Treasury Stock, Shares 303,006 334,311
v3.10.0.1
Consolidated Statements Of Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Interest income        
Loans, including fees $ 10,565 $ 9,130 $ 30,268 $ 26,808
Interest and dividends on investments:        
Taxable interest 507 509 1,548 1,558
Tax exempt interest 293 275 862 861
Dividend income 4 2 15 23
Deposits and obligations of other banks 108 147 326 297
Total interest income 11,477 10,063 33,019 29,547
Interest expense        
Deposits 1,101 629 2,847 1,785
Short-term borrowings 21   24 15
Total interest expense 1,122 629 2,871 1,800
Net interest income 10,355 9,434 30,148 27,747
Provision for loan losses 250 250 9,579 420
Net interest income after provision for loan losses 10,105 9,184 20,569 27,327
Noninterest income        
Investment and trust services fees 1,424 1,353 4,285 3,991
Loan service charges 191 201 640 657
Deposit service charges and fees 578 611 1,726 1,789
Other service charges and fees 357 340 1,043 996
Debit card income 422 325 1,224 1,062
Increase in cash surrender value of life insurance 129 130 386 391
Net loss on sale of other real estate owned   (23)   (23)
Debt securities gains, net 5 1 56 3
Change in fair value of equity securities (20)   18  
Other 34 33 111 186
Total noninterest income 3,120 2,971 9,489 9,052
Noninterest Expense        
Salaries and employee benefits 4,947 4,694 15,029 14,190
Occupancy, furniture and equipment, net 780 809 2,383 2,386
Advertising 345 332 1,113 873
Legal and professional 436 502 1,207 1,173
Data processing 591 567 1,791 1,643
Pennsylvania bank shares tax 239 243 712 728
FDIC Insurance 159 82 452 281
ATM/debit card processing 258 190 734 630
Foreclosed real estate (8) 24 46 95
Telecommunications 95 106 327 308
Provision for credit losses on off-balance sheet exposures     2,361  
Other 729 756 2,253 2,116
Total noninterest expense 8,571 8,305 28,408 24,423
Income before federal income taxes 4,654 3,850 1,650 11,956
Federal income tax expense (benefit) 654 774 (671) 2,517
Net income $ 4,000 $ 3,076 $ 2,321 $ 9,439
Per share        
Basic earnings per share $ 0.91 $ 0.71 $ 0.53 $ 2.18
Diluted earnings per share 0.91 0.70 0.53 2.17
Cash dividends declared $ 0.27 $ 0.24 $ 0.78 $ 0.69
v3.10.0.1
Consolidated Statements Of Comprehensive Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Consolidated Statements Of Comprehensive Income [Abstract]        
Net income $ 4,000 $ 3,076 $ 2,321 $ 9,439
Debt Securities:        
Unrealized (losses) gains arising during the period (638) (97) (1,974) 924
Reclassification adjustment included in net income [1] (5) (1) (56) (3)
Net unrealized (losses) gains (643) (98) (2,030) 921
Tax effect 135 33 469 (313)
Net of tax amount (508) (65) (1,561) 608
Total other comprehensive (loss) income (508) (65) (1,561) 608
Total Comprehensive Income 3,492 $ 3,011 760 10,047
Reclassification adjustment / Statement line item: Tax expense (benefit)        
Debt securities gains, net $ 1   $ 12 $ 1
[1] Debt securities gains, net
v3.10.0.1
Consolidated Statements Of Changes In Shareholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Loss [Member]
Treasury Stock [Member]
Total
Balance at Dec. 31, 2016 $ 4,688 $ 39,752 $ 83,081 $ (4,215) $ (6,813) $ 116,493
Net income     9,439     9,439
Other comprehensive income (loss)       608   608
Cash dividends declared     (2,988)     (2,988)
Treasury shares issued under employee stock purchase plan   29     120 149
Treasury shares issued under dividend reinvestment plan   296     422 718
Stock option compensation expense   161       161
Balance at Sep. 30, 2017 4,688 40,238 89,532 (3,607) (6,271) 124,580
Balance at Jun. 30, 2017 4,688 40,096 87,498 (3,542) (6,380) 122,360
Net income     3,076     3,076
Other comprehensive income (loss)       (65)   (65)
Cash dividends declared     (1,042)     (1,042)
Treasury shares issued under employee stock purchase plan   3     4 7
Treasury shares issued under dividend reinvestment plan   85     105 190
Stock option compensation expense   54       54
Balance at Sep. 30, 2017 4,688 40,238 89,532 (3,607) (6,271) 124,580
Balance at Dec. 31, 2017 4,689 40,396 82,218 (6,028) (6,131) 115,144
Cumulative adjustment for fair value of equity securities     201 (201)    
Net income     2,321     2,321
Other comprehensive income (loss)       (1,561)   (1,561)
Cash dividends declared     (3,410)     (3,410)
Acquisition of 2,605 shares of treasury stock         (88) (88)
Treasury shares issued under employee stock purchase plan   34     54 88
Treasury shares issued under dividend reinvestment plan   513     572 1,085
Common stock issued under incentive stock option plan 12 252       264
Stock option compensation expense   185       185
Balance at Sep. 30, 2018 4,701 41,380 81,330 (7,790) (5,593) 114,028
Balance at Jun. 30, 2018 4,700 41,079 78,514 (7,282) (5,839) 111,172
Net income     4,000     4,000
Other comprehensive income (loss)       (508)   (508)
Cash dividends declared     (1,184)     (1,184)
Treasury shares issued under employee stock purchase plan   5     7 12
Treasury shares issued under dividend reinvestment plan   210     239 449
Common stock issued under incentive stock option plan 1 24       25
Stock option compensation expense   62       62
Balance at Sep. 30, 2018 $ 4,701 $ 41,380 $ 81,330 $ (7,790) $ (5,593) $ 114,028
v3.10.0.1
Consolidated Statements Of Changes In Shareholders' Equity (Parenthetical) - $ / shares
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Consolidated Statements Of Changes In Shareholders' Equity [Abstract]        
Cash dividends declared $ 0.27 $ 0.24 $ 0.78 $ 0.69
Acquisition of treasury stock, shares     2,605  
Treasury shares issued under employee stock purchase plan, shares 381 241 2,944 6,568
Treasury shares issued under dividend reinvestment plan, shares 12,957 5,723 30,966 22,990
Common stock issued under incentive stock option plans, shares 1,600   12,268  
v3.10.0.1
Consolidated Statements Of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities    
Net income $ 2,321 $ 9,439
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Depreciation and amortization 989 973
Net amortization of loans and investment securities 1,307 1,269
Amortization and net change in mortgage servicing rights valuation   41
Provision for loan losses 9,579 420
Change in fair value of equity securities (18)  
Debt securities gains, net (56) (3)
Pay-out of legal settlement (10,000)  
Provision for credit losses on off-balance sheet exposures 2,361  
Loans originated for sale (16,137) (6,773)
Proceeds from sale of loans 15,507 6,861
Write-down of other real estate owned 6 60
Acquisition of other real estate owned 105  
Write-down on premises and equipment available for sale   45
Loss on sale of premises 17 23
Increase in cash surrender value of life insurance (386) (391)
Stock option compensation 185 161
Contribution to pension plan (1,000)  
Increase in other assets (4,441) (1,242)
Increase in other liabilities 1,638 2,753
Net cash provided by operating activities 1,977 13,636
Cash flows from investing activities    
Proceeds from sales and calls of investment securities available for sale 4,115 875
Proceeds from maturities and pay-downs of securities available for sale 14,289 16,875
Purchase of investment securities available for sale (20,276) (6,533)
Net decrease in restricted stock 4 1,311
Net increase in loans (36,188) (17,643)
Capital expenditures (599) (871)
Proceeds from sale of other assets 117 154
Net proceeds from the sale of other real estate 32 2,255
Net cash used in investing activities (38,506) (3,577)
Cash flows from financing activities    
Net increase in demand deposits, interest-bearing checking, and savings accounts 32,411 50,325
Net (decrease) increase in time deposits (7,735) 703
Net decrease in short-term borrowings   (24,270)
Dividends paid (3,410) (2,988)
Treasury shares issued under employee stock purchase plan 88 149
Treasury shares issued under dividend reinvestment plan 1,085 718
Common stock issued under stock option plans 264  
Net cash provided by financing activities 22,703 24,637
(Decrease) increase in cash and cash equivalents (13,826) 34,696
Cash and cash equivalents as of January 1 58,603 36,665
Cash and cash equivalents as of September 30 44,777 71,361
Supplemental Disclosures of Cash Flow Information    
Cash paid during the year for: Interest on deposits and other borrowed funds 2,818 1,786
Cash paid during the year for: Income taxes $ 250 $ 3,405
v3.10.0.1
Basis Of Presentation
9 Months Ended
Sep. 30, 2018
Basis Of Presentation [Abstract]  
Basis Of Presentation

Note 1 - Basis of Presentation

The consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation), and its wholly-owned subsidiaries, Farmers and Merchants Trust Company of Chambersburg (the Bank) and Franklin Future Fund Inc.  Farmers and Merchants Trust Company of Chambersburg is a commercial bank that has one wholly-owned subsidiary, Franklin Financial Properties Corp.  Franklin Financial Properties Corp. holds real estate assets that are leased by the Bank. Franklin Future Fund Inc. is a non-bank investment company. The activities of non-bank entities are not significant to the consolidated totals.  All significant intercompany transactions and account balances have been eliminated.

In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the consolidated financial position, results of operations, and cash flows as of September 30, 2018, and for all other periods presented have been made.

Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted.  It is suggested that these consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Corporation’s 2017 Annual Report on Form 10-K.  The consolidated results of operations for the nine month period ended September 30, 2018 are not necessarily indicative of the operating results for the full year.  Management has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.

The consolidated balance sheet at December 31, 2017 has been derived from the audited consolidated financial statements at that date, but does not include all of the information and footnotes required by GAAP for complete consolidated financial statements.

For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks, interest-bearing deposits in other banks and federal funds sold.  Generally, federal funds are purchased and sold for one-day periods. 

Earnings per share are computed based on the weighted average number of shares outstanding during each period end.  A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended



 

September 30,

 

September 30,

(Dollars and shares in thousands, except per share data)

 

2018

 

2017

 

2018

 

2017

Weighted average shares outstanding (basic)

 

 

4,391 

 

 

4,343 

 

 

4,375 

 

 

4,332 

Impact of common stock equivalents

 

 

21 

 

 

21 

 

 

24 

 

 

21 

Weighted average shares outstanding (diluted)

 

 

4,412 

 

 

4,364 

 

 

4,399 

 

 

4,353 

Anti-dilutive options excluded from calculation

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Net income

 

$

4,000 

 

$

3,076 

 

$

2,321 

 

$

9,439 

Basic earnings per share

 

$

0.91 

 

$

0.71 

 

$

0.53 

 

$

2.18 

Diluted earnings per share

 

$

0.91 

 

$

0.70 

 

$

0.53 

 

$

2.17 



v3.10.0.1
Recent Accounting Pronouncements
9 Months Ended
Sep. 30, 2018
Recent Accounting Pronouncements [Abstract]  
Recent Accounting Pronouncements

Note 2. Recent Accounting Pronouncements





 

 

 

 

 

 

Standard

 

Description

 

Effective Date

 

Effect on the financial statements or other significant matters



 

 

 

 

 

 

ASU 2018-02, Income Statement (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income

 

Under ASU 2018-02, entities are allowed, but not required, to reclassify from Accumulated Other Comprehensive Income (AOCI) to retained earnings stranded tax effects resulting from the new federal corporate income tax rate of the Tax Cuts and Jobs Act (the Act).  The reclassification could include other stranded tax effects that related to the Act but do not directly related to the change in the federal rate.  Tax effects that are stranded in AOCI for other reasons may not be reclassified.  Entities also will have an option to adopt the standard retrospectively or in the period of adoption. 

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU in the fourth quarter of 2017.  The Company reclassified the disproportionate tax effect resulting from the Act by increasing retained earnings by $992 thousand and reducing AOCI by $992 thousand.



 

 

 

 

 

 

ASU 2016-15, Statements of Cash Flow (Topic 320): Classification of Certain Cash Receipts and Cash Payments

 

The standard clarifies how certain cash receipts and cash payments are presented and classified in the statement of cash flows.  The amendments are intended to reduce diversity in practice.  The standard contains additional guidance clarifying when an entity should separate cash receipts and cash payments and classifies them into more than one class of cash flows (including when reasonable judgement is required to estimate and allocate cash flows) versus when an entity should classify the aggregate amount into one class of cash flows on the basis of predominance.

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements.



 

 

 

 

 

 

ASU 2017-07, Employee Benefits Plan (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

 

This standard requires an employer to report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period.  The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations.  The amendments in this update also allow only the service cost component to be eligible for capitalization when applicable.  

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements.  The service cost is reported in Salaries and Benefits expense and the nonservice cost is included in Other Expense on the Consolidated Statement of Income, which totaled $107 thousand and was reclassified for the first nine months of 2017.



 

 

 

 

 

 

ASU 2014-09, Revenue from Contracts with Customers (Topic 606)

 

The amendments in this Update (ASU 2014-09) establish a comprehensive revenue recognition standard. The revenue standard’s core principle is built on the contract between a vendor and a customer for the provision of goods and services. It attempts to depict the exchange of rights and obligations between the parties in the pattern of revenue recognition based on the consideration to which the vendor is entitled. To accomplish this objective, the standard requires five basic steps: (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. Three basic transition methods are available – full retrospective, retrospective with certain practical expedients, and a cumulative effect approach.

 

January 1, 2018

 

The Corporation adopted this ASU on January 1, 2018, on a modified retrospective approach, and it did not have a material effect on the Corporation's consolidated financial statements.  See Note 11. Revenue Recognition for more information.



 

 

 

 

 

 

ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities

 

The standard amends the guidance on the classification and measurement of financial instruments.  Some of the amendments include the following: 1) requires equity investments to be measured at fair value with changes in fair value recognized in net income; 2) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; 3) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; and 4) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value; among others.

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements. The Corporation reclassified the fair value of equity securities by increasing retained earnings by $201 thousand and decreasing AOCI by $201 thousand.  In addition, according to the standard, the Corporation measured the fair value of the loan portfolio beginning March 31, 2018 using an exit price notion.  See Note 9. Fair Value Measurements and Fair Values of Financial Instruments for more information.



 

 

 

 

 

 

ASU 2016-02, Leases (Topic 842)

 

From the lessee’s perspective, the new standard established a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months.  Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for lessees.  From the lessor’s perspective, the new standard requires a lessor to classify leases as either sales-type, finance or operating.  A lease will be treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee.  If risks and rewards are conveyed without the transfer of control, the lease is treated as financing.  If the lessor doesn’t convey risks and rewards or control, an operating lease results.

 

January 1, 2019

 

The Corporation currently has real estate and equipment leases that it classifies as operating leases that are not recognized on the balance sheet.  Under the new standard, these leases will move onto the balance sheet in the form of a lease liability (the present value of a lessee's obligation to make lease payments) and a right-of-use asset (an asset that represents the lessee's right to use a specified asset for the lease term).  The offsetting transactions will gross-up the Consolidated Balance Sheet.  The Corporation has identified all of its leases (approximately 63, primarily equipment and property leases), but has not determined the effect on the Consolidated Balance Sheet. The Corporation has acquired a lease accounting model to implement the standard to be used in a test mode during 2018.  The Corporation expects to adopt the standard using the modified retrospective approach and elect the transition options of ASU 2018-11. The Corporation currently expects that the new standard will not have a material effect on its consolidated results of operations.



 

 

 

 

 

 

ASU 2018-11, Leases - Targeted Improvements (Topic 842)

 

This guidance provides entities with relief from the costs of implementing certain aspects of the new leasing standard, ASU No. 2016-02.  Specifically, under the amendments in ASU 2018-11: (1) entities may elect not to recast the comparative periods presented when transitioning to the new leasing standard, and (2) lessors may elect not to separate lease and non-lease components when certain conditions are met.  The amendments have the same effective date as ASU 2016-02 (January 1, 2019 for the Corporation).

 

 

 

 



 

 

 

 

 

 

ASU 2018-15, Accounting for Implementation Costs in a Cloud Computing Arrangement (Topic 350)

 

This ASU required an entity in a cloud computing arrangement (i.e., hosting arrangement) that is a service contract to follow the internal-use software guidance in ASC 350-40 to determine which implementation costs to capitalize as assets or expense as incurred.  Capitalized implementation costs should be presented in the same line item on the balance sheet as amounts prepaid for the hosted service, if any (generally as an "other asset").  The capitalized costs will be amortized over the term of the hosting arrangement, with the amortization expense being presented in the same income statement line item as the fees paid for the hosted service. 

 

January 1, 2019

 

The Corporation is reviewing its internal accounting procedures for this implementation.  The Corporation does not expect the standard will have a material effect on its consolidated results of operations. 



 

 

 

 

 

 

ASU 2018-13, Disclosure Framework (Topic 820)

 

This guidance eliminates, adds and modifies certain disclosure requirements for fair value measurements.  Among the changes, entities will no longer be required to disclose the amount of and reason for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements.

 

January 1, 2019

 

The Corporation is reviewing its financial reporting procedures for this implementation.  The Corporation does not expect the standard will have a material effect on its consolidated results of operations. 



 

 

 

 

 

 

ASU 2017-04, Goodwill (Topic 350)

 

This guidance, among other things, removes step 2 of the goodwill impairment test thus eliminating the need to determine the fair value of individual assets and liabilities of the reporting unit.  Upon adoption of this standard, goodwill impairment will be the amount by which a reporting unit's carrying value exceeds its fair value, not to exceed the carrying amount of goodwill.  This may result in more or less impairment being recognized than under the current guidance. Early adoption is permitted for any impairment tests performed after January 1, 2017, applied prospectively.

 

January 1, 2020

 

The Corporation expects to early adopt the ASU in the fourth quarter of 2018 with the completion of the 2018 impairment analysis.  We do not expect this guidance to have a material effect on the Corporation's consolidated financial statements based upon the prior goodwill impairment analysis.



 

 

 

 

 

 

ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments

 

This standard requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (CECL) model).  Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument.  The ASU replaces the current accounting model for purchased credit impaired loans and debt securities.  The allowance for credit losses for purchased financial assets with a more-than insignificant amount of credit deterioration since origination (“PCD assets”), should be determined in a similar manner to other financial assets measured on an amortized cost basis.  However, upon initial recognition, the allowance for credit losses is added to the purchase price (“gross up approach”) to determine the initial amortized cost basis.  The subsequent accounting for PCD financial assets is the same expected loss model described above.

 

January 1, 2020

 

We have formed an implementation team led by the Corporation's Risk Management function. The team is reviewing the requirements of the ASU and evaluating methods and models for implementation.  The new standard will result in earlier recognition of additions to the allowance for loan losses and possibly a larger allowance for loan loss balance with a corresponding increase in the provision for loan losses in results of operations; however, the Corporation is continuing to evaluate the impact of the pending adoption of the new standard on its consolidated financial statements.  A third-party vendor has been selected to assist with the CECL calculations and the implementation process has started.  The Corporation expects to be able to run the CECL model in test mode starting near the end of the first quarter of 2019.



v3.10.0.1
Accumulated Other Comprehensive Loss
9 Months Ended
Sep. 30, 2018
Accumulated Other Comprehensive Loss [Abstract]  
Accumulated Other Comprehensive Loss

Note 3. Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive losses included in shareholders' equity are as follows:







 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,



 

2018

 

2017

(Dollars in thousands)

 

 

 

 

 

 

Net unrealized (losses) gains on debt securities

 

$

(2,077)

 

$

154 

Tax effect

 

 

436 

 

 

(33)

Net of tax amount

 

 

(1,641)

 

 

121 



 

 

 

 

 

 

Accumulated pension adjustment

 

 

(7,784)

 

 

(7,784)

Tax effect

 

 

1,635 

 

 

1,635 

Net of tax amount

 

 

(6,149)

 

 

(6,149)



 

 

 

 

 

 

Total accumulated other comprehensive loss

 

$

(7,790)

 

$

(6,028)

 

v3.10.0.1
Investments
9 Months Ended
Sep. 30, 2018
Investments [Abstract]  
Investments

Note 4. Investments

Available for Sale (AFS) Securities

The amortized cost and estimated fair value of AFS securities as of September 30, 2018 and December 31, 2017 are as follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 



 

Amortized

 

unrealized

 

unrealized

 

Fair

September 30, 2018

 

cost

 

gains

 

losses

 

value

U.S. Government and Agency securities

 

$

9,405 

 

$

15 

 

$

(144)

 

$

9,276 

Municipal securities

 

 

63,221 

 

 

176 

 

 

(994)

 

 

62,403 

Trust preferred securities

 

 

4,069 

 

 

 —

 

 

(122)

 

 

3,947 

Agency mortgage-backed securities

 

 

46,394 

 

 

39 

 

 

(1,063)

 

 

45,370 

Private-label mortgage-backed securities

 

 

474 

 

 

43 

 

 

 —

 

 

517 

Asset-backed securities

 

 

3,917 

 

 

 —

 

 

(27)

 

 

3,890 



 

$

127,480 

 

$

273 

 

$

(2,350)

 

$

125,403 









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 



 

Amortized

 

unrealized

 

unrealized

 

Fair

December 31, 2017

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

164 

 

$

201 

 

$

 —

 

$

365 

U.S. Government and Agency securities

 

 

11,451 

 

 

64 

 

 

(43)

 

 

11,472 

Municipal securities

 

 

57,374 

 

 

650 

 

 

(252)

 

 

57,772 

Trust preferred securities

 

 

6,000 

 

 

 —

 

 

(183)

 

 

5,817 

Agency mortgage-backed securities

 

 

51,307 

 

 

197 

 

 

(567)

 

 

50,937 

Private-label mortgage-backed securities

 

 

858 

 

 

88 

 

 

 —

 

 

946 

Asset-backed securities

 

 

28 

 

 

 —

 

 

(1)

 

 

27 



 

$

127,182 

 

$

1,200 

 

$

(1,046)

 

$

127,336 



At September 30, 2018 and December 31, 2017, the fair value of AFS securities pledged to secure public funds and trust deposits totaled $86.9 million and  $84.1 million, respectively.

The amortized cost and estimated fair value of debt securities at September 30, 2018, by contractual maturity are shown below. Actual maturities may differ from contractual maturities because of prepayment or call options embedded in the securities.



 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

Amortized
cost

 

Fair
value

Due in one year or less

 

$

14,466 

 

$

14,508 

Due after one year through five years

 

 

33,277 

 

 

33,081 

Due after five years through ten years

 

 

31,927 

 

 

31,026 

Due after ten years

 

 

942 

 

 

901 



 

 

80,612 

 

 

79,516 

Mortgage-backed securities

 

 

46,868 

 

 

45,887 



 

$

127,480 

 

$

125,403 



The composition of the net realized gains on AFS securities for the three and nine months ended are as follows:





 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended



 

September 30,

 

September 30,

(Dollars in thousands)

 

2018

 

2017

 

2018

 

2017

Gross gains realized

 

$

 

$

 

$

67 

 

$

Gross losses realized

 

 

 —

 

 

 —

 

 

(11)

 

 

 —

Net gains realized

 

$

 

$

 

$

56 

 

$



Impairment:

The AFS investment portfolio contained 192 securities with $100 million of temporarily impaired fair value and $2.4 million in unrealized losses at September 30, 2018. The total unrealized loss position has increased $1.3 million since year-end 2017. 

For securities with an unrealized loss, Management applies a systematic methodology in order to perform an assessment of the potential for other-than-temporary impairment.  In the case of debt securities, investments considered for other-than-temporary impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par, and (3) were expected to achieve a recovery in market value within a reasonable period of time. In addition, the Bank considers whether it intends to sell these securities or whether it will be forced to sell these securities before the earlier of amortized cost recovery or maturity.  The impairment identified on debt securities and subject to assessment at September 30, 2018, was deemed to be temporary and required no further adjustments to the financial statements, unless otherwise noted.

The following table reflects temporary impairment in the AFS portfolio, aggregated by investment category, length of time that individual securities have been in a continuous unrealized loss position and the number of securities in each category as of September 30, 2018 and December 31, 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency
  securities

$

4,011 

 

$

(54)

 

 

$

4,381 

 

$

(90)

 

12 

 

$

8,392 

 

$

(144)

 

17 

Municipal securities

 

28,938 

 

 

(520)

 

47 

 

 

13,014 

 

 

(474)

 

23 

 

 

41,952 

 

 

(994)

 

70 

Trust preferred securities

 

2,102 

 

 

(62)

 

 

 

1,845 

 

 

(60)

 

 

 

3,947 

 

 

(122)

 

Agency mortgage-backed securities

 

18,326 

 

 

(311)

 

40 

 

 

22,996 

 

 

(752)

 

53 

 

 

41,322 

 

 

(1,063)

 

93 

Asset-backed securities

 

3,886 

 

 

(26)

 

 

 

 

 

(1)

 

 

 

3,890 

 

 

(27)

 

Total temporarily impaired
  securities

$

57,263 

 

$

(973)

 

101 

 

$

42,240 

 

$

(1,377)

 

91 

 

$

99,503 

 

$

(2,350)

 

192 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency
  securities

$

2,315 

 

$

(11)

 

 

$

3,528 

 

$

(32)

 

10 

 

$

5,843 

 

$

(43)

 

15 

Municipal securities

 

13,767 

 

 

(89)

 

22 

 

 

7,507 

 

 

(163)

 

14 

 

 

21,274 

 

 

(252)

 

36 

Trust preferred securities

 

1,216 

 

 

(12)

 

 

 

4,601 

 

 

(171)

 

 

 

5,817 

 

 

(183)

 

Agency mortgage-backed securities

 

16,287 

 

 

(129)

 

29 

 

 

20,563 

 

 

(438)

 

39 

 

 

36,850 

 

 

(567)

 

68 

Asset-backed securities

 

 —

 

 

 —

 

 —

 

 

 

 

(1)

 

 

 

 

 

(1)

 

Total temporarily impaired
  securities

$

33,585 

 

$

(241)

 

58 

 

$

36,203 

 

$

(805)

 

69 

 

$

69,788 

 

$

(1,046)

 

127 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



The following table represents the cumulative credit losses on AFS securities recognized in earnings for:







 

 

 

 

 

 



 

 

 

 

 

 



 

Nine Months Ended

(Dollars in thousands)

 

September 30,



 

2018

 

2017

Balance of cumulative credit-related OTTI at January 1

 

$

595 

 

$

595 

Additions for credit-related OTTI not previously recognized

 

 

 —

 

 

 —

Additional increases for credit-related OTTI previously recognized when there is

 

 

 

 

 

 

    no intent to sell and no requirement to sell before recovery of amortized cost basis

 

 

 —

 

 

 —

Decreases for previously recognized credit-related OTTI because there was an intent to sell

 

 

(323)

 

 

 —

Reduction for increases in cash flows expected to be collected

 

 

 —

 

 

 —

Balance of credit-related OTTI at September 30

 

$

272 

 

$

595 



 

 

 

 

 

 

Equity Securities at fair value

The Corporation owns one equity investment.  At September 30, 2018, this investment was reported at fair value ($383 thousand) with changes in value reported through income.  At December 31, 2017, this investment was reported at fair value with changes in value recorded through other comprehensive income and was included in the Available for Sale Securities table of this note.

Restricted Stock at Cost

The Bank held $452 thousand of restricted stock at September 30, 2018.  Except for $30 thousand, this investment represents stock in FHLB Pittsburgh. The Bank is required to hold this stock to be a member of FHLB and it is carried at cost of $100 per share. The level of FHLB stock held is determined by FHLB and is comprised of a minimum membership amount plus a variable activity amount. FHLB stock is evaluated for impairment primarily based on an assessment of the ultimate recoverability of its cost. As a government sponsored entity, FHLB has the ability to raise funding through the U.S. Treasury that can be used to support its operations.  There is not a public market for FHLB stock and the benefits of FHLB membership (e.g., liquidity and low cost funding) add value to the stock beyond purely financial measures. Management intends to remain a member of the FHLB and believes that it will be able to fully recover the cost basis of this investment. 



v3.10.0.1
Loans
9 Months Ended
Sep. 30, 2018
Loans [Abstract]  
Loans

Note 5. Loans

The Bank reports its loan portfolio based on the primary collateral of the loan. It further classifies these loans by the primary purpose, either consumer or commercial. The Bank’s residential real estate loans include long-term loans to individuals and businesses secured by mortgages on the borrower’s real property and include home equity loans.  Construction loans are made to finance the purchase of land and the construction of residential and commercial buildings thereon, and are secured by mortgages on real estate.  Commercial real estate loans include construction, owner and non-owner occupied properties and farm real estate.  Commercial loans are made to businesses of various sizes for a variety of purposes including property, plant and equipment, working capital and loans to government municipalities.  Commercial lending is concentrated in the Bank’s primary market, but also includes purchased loan participations. Consumer loans are comprised of installment loans and unsecured personal lines of credit. 

A summary of loans outstanding, by class, at the end of the reporting periods is as follows:



 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,

(Dollars in thousands)

 

2018

 

2017

Residential Real Estate 1-4 Family

 

 

 

 

 

 

Consumer first liens

 

$

90,029 

 

$

97,159 

Commercial first lien

 

 

60,142 

 

 

61,275 

Total first liens

 

 

150,171 

 

 

158,434 



 

 

 

 

 

 

Consumer junior liens and lines of credit

 

 

43,044 

 

 

45,043 

Commercial junior liens and lines of credit

 

 

5,040 

 

 

5,328 

Total junior liens and lines of credit

 

 

48,084 

 

 

50,371 

Total residential real estate 1-4 family

 

 

198,255 

 

 

208,805 



 

 

 

 

 

 

Residential real estate - construction

 

 

 

 

 

 

Consumer

 

 

2,779 

 

 

1,813 

Commercial

 

 

9,510 

 

 

8,088 

Total residential real estate construction

 

 

12,289 

 

 

9,901 



 

 

 

 

 

 

Commercial real estate

 

 

475,838 

 

 

428,428 

Commercial

 

 

279,835 

 

 

291,519 

         Total commercial

 

 

755,673 

 

 

719,947 



 

 

 

 

 

 

Consumer

 

 

4,766 

 

 

5,047 



 

 

970,983 

 

 

943,700 

Less: Allowance for loan losses

 

 

(12,526)

 

 

(11,792)

Net Loans

 

$

958,457 

 

$

931,908 



 

 

 

 

 

 

Included in the loan balances are the following:

 

 

 

 

 

 

Net unamortized deferred loan costs

 

$

73 

 

$

98 



 

 

 

 

 

 

Loans pledged as collateral for borrowings and commitments from:

 

 

 

 

 

 

FHLB

 

$

762,292 

 

$

737,313 

Federal Reserve Bank

 

 

34,685 

 

 

35,740 



 

$

796,977 

 

$

773,053 

 

v3.10.0.1
Loan Quality And Allowance for Loan Losses
9 Months Ended
Sep. 30, 2018
Loan Quality And Allowance for Loan Losses [Abstract]  
Loan Quality and Allowance for Loan Losses

Note 6. Loan Quality and Allowance for Loan Losses

The following table presents, by class, the activity in the Allowance for Loan Losses (ALL) for the periods shown:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 



 

First

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at June 30, 2018

 

$

1,022 

 

$

318 

 

$

282 

 

$

7,028 

 

$

2,233 

 

$

107 

 

$

1,492 

 

$

12,482 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(208)

 

 

(23)

 

 

 —

 

 

(231)

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

19 

 

 

 

 

 —

 

 

25 

Provision

 

 

(16)

 

 

(4)

 

 

(4)

 

 

242 

 

 

122 

 

 

12 

 

 

(102)

 

 

250 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at December 31, 2017

 

$

1,060 

 

$

330 

 

$

224 

 

$

6,526 

 

$

2,110 

 

$

105 

 

$

1,437 

 

$

11,792 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(8,944)

 

 

(78)

 

 

 —

 

 

(9,022)

Recoveries

 

 

 

 

 —

 

 

 —

 

 

17 

 

 

135 

 

 

24 

 

 

 —

 

 

177 

Provision

 

 

(55)

 

 

(16)

 

 

54 

 

 

728 

 

 

8,865 

 

 

50 

 

 

(47)

 

 

9,579 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at June 30, 2017

 

$

1,075 

 

$

322 

 

$

281 

 

$

6,052 

 

$

2,023 

 

$

100 

 

$

1,454 

 

$

11,307 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

(9)

 

 

(6)

 

 

(31)

 

 

 —

 

 

(46)

Recoveries

 

 

 

 

 

 

 —

 

 

17 

 

 

 

 

 

 

 —

 

 

32 

Provision

 

 

(15)

 

 

(3)

 

 

(42)

 

 

198 

 

 

(19)

 

 

19 

 

 

112 

 

 

250 

ALL at September 30, 2017

 

$

1,061 

 

$

324 

 

$

239 

 

$

6,258 

 

$

2,003 

 

$

92 

 

$

1,566 

 

$

11,543 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 

Charge-offs

 

 

(13)

 

 

 —

 

 

 —

 

 

(14)

 

 

(8)

 

 

(83)

 

 

 —

 

 

(118)

Recoveries

 

 

 

 

 

 

 —

 

 

17 

 

 

111 

 

 

30 

 

 

 —

 

 

166 

Provision

 

 

(33)

 

 

(5)

 

 

15 

 

 

146 

 

 

 

 

45 

 

 

245 

 

 

420 

ALL at September 30, 2017

 

$

1,061 

 

$

324 

 

$

239 

 

$

6,258 

 

$

2,003 

 

$

92 

 

$

1,566 

 

$

11,543 



The following table presents, by class, loans that were evaluated for the ALL under the specific reserve (individually) and those that were evaluated under the general reserve (collectively) and the amount of the ALL established in each class as of September 30, 2018 and December 31, 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 



 

First

 

Junior Liens &

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

408 

 

$

 —

 

$

460 

 

$

10,574 

 

$

3,106 

 

$

 —

 

$

 —

 

$

14,548 

Collectively

 

 

149,763 

 

 

48,084 

 

 

11,829 

 

 

465,264 

 

 

276,729 

 

 

4,766 

 

 

 —

 

 

956,435 

Total

 

$

150,171 

 

$

48,084 

 

$

12,289 

 

$

475,838 

 

$

279,835 

 

$

4,766 

 

$

 —

 

$

970,983 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for
  loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

181 

 

$

 —

 

$

 —

 

$

181 

Collectively

 

 

1,006 

 

 

314 

 

 

278 

 

 

7,271 

 

 

1,985 

 

 

101 

 

 

1,390 

 

 

12,345 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

459 

 

$

 —

 

$

466 

 

$

10,981 

 

$

 —

 

$

 —

 

$

 —

 

$

11,906 

Collectively

 

 

157,975 

 

 

50,371 

 

 

9,435 

 

 

417,447 

 

 

291,519 

 

 

5,047 

 

 

 —

 

 

931,794 

Total

 

$

158,434 

 

$

50,371 

 

$

9,901 

 

$

428,428 

 

$

291,519 

 

$

5,047 

 

$

 —

 

$

943,700 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for
  loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Collectively

 

 

1,060 

 

 

330 

 

 

224 

 

 

6,526 

 

 

2,110 

 

 

105 

 

 

1,437 

 

 

11,792 

ALL at December 31, 2017

 

$

1,060 

 

$

330 

 

$

224 

 

$

6,526 

 

$

2,110 

 

$

105 

 

$

1,437 

 

$

11,792 

The following table shows additional information about those loans considered to be impaired at September 30, 2018 and December 31, 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Impaired Loans



 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

Unpaid

 

 

 



 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

September 30, 2018

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

754 

 

$

870 

 

$

 —

 

$

 —

 

$

 —

Junior liens and lines of credit

 

 

66 

 

 

66 

 

 

 —

 

 

 —

 

 

 —

Total

 

 

820 

 

 

936 

 

 

 —

 

 

 —

 

 

 —

  Residential real estate - construction

 

 

460 

 

 

531 

 

 

 —

 

 

 —

 

 

 —

  Commercial real estate

 

 

10,715 

 

 

11,248 

 

 

 —

 

 

 —

 

 

 —

  Commercial

 

 

3,082 

 

 

10,653 

 

 

181 

 

 

181 

 

 

181 

Total

 

$

15,077 

 

$

23,368 

 

$

181 

 

$

181 

 

$

181 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

869 

 

$

950 

 

$

 —

 

$

 —

 

$

 —

Junior liens and lines of credit

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

 

869 

 

 

950 

 

 

 —

 

 

 —

 

 

 —

  Residential real estate - construction

 

 

466 

 

 

531 

 

 

 —

 

 

 —

 

 

 —

  Commercial real estate

 

 

11,061 

 

 

11,541 

 

 

 —

 

 

 —

 

 

 —

  Commercial

 

 

187 

 

 

201 

 

 

 —

 

 

 —

 

 

 —

Total

 

$

12,583 

 

$

13,223 

 

$

 —

 

$

 —

 

$

 —



The following table shows the average of impaired loans and related interest income for the three and nine months ended September 30, 2018 and 2017:





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30, 2018

 

September 30, 2018



 

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

 

Recorded

 

Income

 

Recorded

 

Income



 

Investment

 

Recognized

 

Investment

 

Recognized

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,091 

 

$

10 

 

$

899 

 

$

31 

Junior liens and lines of credit

 

 

268 

 

 

 

 

750 

 

 

Total

 

 

1,359 

 

 

12 

 

 

1,649 

 

 

33 

  Residential real estate - construction

 

 

461 

 

 

 —

 

 

463 

 

 

 —

  Commercial real estate

 

 

10,789 

 

 

107 

 

 

10,314 

 

 

316 

  Commercial

 

 

3,465 

 

 

 —

 

 

5,284 

 

 

 —

Total

 

$

16,074 

 

$

119 

 

$

17,710 

 

$

349 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30, 2017

 

September 30, 2017



 

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

 

Recorded

 

Income

 

Recorded

 

Income



 

Investment

 

Recognized

 

Investment

 

Recognized

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,157 

 

$

10 

 

$

1,152 

 

$

32 

Junior liens and lines of credit

 

 

54 

 

 

 —

 

 

85 

 

 

 —

Total

 

 

1,211 

 

 

10 

 

 

1,237 

 

 

32 

  Residential real estate - construction

 

 

471 

 

 

 —

 

 

475 

 

 

 —

  Commercial real estate

 

 

11,218 

 

 

109 

 

 

12,216 

 

 

328 

  Commercial

 

 

292 

 

 

 —

 

 

263 

 

 

 —

Total

 

$

13,192 

 

$

119 

 

$

14,191 

 

$

360 

The following table presents the aging of payments of the loan portfolio:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

Total



 

Current

 

30-59 Days

 

60-89 Days

 

90 Days+

 

Total

 

Non-Accrual

 

Loans

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

149,366 

 

$

503 

 

$

231 

 

$

 —

 

$

734 

 

$

71 

 

$

150,171 

Junior liens and lines of credit

 

 

47,907 

 

 

40 

 

 

71 

 

 

43 

 

 

154 

 

 

23 

 

 

48,084 

Total

 

 

197,273 

 

 

543 

 

 

302 

 

 

43 

 

 

888 

 

 

94 

 

 

198,255 

Residential real estate - construction

 

 

11,359 

 

 

70 

 

 

400 

 

 

 —

 

 

470 

 

 

460 

 

 

12,289 

Commercial real estate

 

 

468,202 

 

 

2,224 

 

 

3,606 

 

 

 —

 

 

5,830 

 

 

1,806 

 

 

475,838 

Commercial

 

 

276,180 

 

 

328 

 

 

64 

 

 

 —

 

 

392 

 

 

3,263 

 

 

279,835 

Consumer

 

 

4,726 

 

 

39 

 

 

 

 

 —

 

 

40 

 

 

 —

 

 

4,766 

Total

 

$

957,740 

 

$

3,204 

 

$

4,373 

 

$

43 

 

$

7,620 

 

$

5,623 

 

$

970,983 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

157,247 

 

$

485 

 

$

534 

 

$

 —

 

$

1,019 

 

$

168 

 

$

158,434 

Junior liens and lines of credit

 

 

50,202 

 

 

139 

 

 

30 

 

 

 —

 

 

169 

 

 

 —

 

 

50,371 

Total

 

 

207,449 

 

 

624 

 

 

564 

 

 

 —

 

 

1,188 

 

 

168 

 

 

208,805 

Residential real estate - construction

 

 

9,435 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

466 

 

 

9,901 

Commercial real estate

 

 

425,806 

 

 

421 

 

 

347 

 

 

 —

 

 

768 

 

 

1,854 

 

 

428,428 

Commercial

 

 

291,221 

 

 

111 

 

 

 —

 

 

 —

 

 

111 

 

 

187 

 

 

291,519 

Consumer

 

 

5,017 

 

 

23 

 

 

 

 

 —

 

 

30 

 

 

 —

 

 

5,047 

Total

 

$

938,928 

 

$

1,179 

 

$

918 

 

$

 —

 

$

2,097 

 

$

2,675 

 

$

943,700 



The following table reports the internal credit rating for the loan portfolio.  Consumer purpose loans are assigned a rating of either pass or substandard based on the performance status of the loans.  Substandard consumer loans are comprised of loans 90 days or more past due and still accruing, and nonaccrual loans.  Commercial purpose loans may be assigned any rating in accordance with the Bank’s internal risk rating system.



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Special Mention

 

Substandard

 

Doubtful

 

 

 

(Dollars in thousands)

(1-5)

 

(6)

 

(7)

 

(8)

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

149,741 

 

$

 —

 

$

430 

 

$

 —

 

$

150,171 

Junior liens and lines of credit

 

48,018 

 

 

 —

 

 

66 

 

 

 —

 

 

48,084 

Total

 

197,759 

 

 

 —

 

 

496 

 

 

 —

 

 

198,255 

Residential real estate - construction

 

11,556 

 

 

 —

 

 

733 

 

 

 —

 

 

12,289 

Commercial real estate

 

466,800 

 

 

665 

 

 

8,373 

 

 

 —

 

 

475,838 

Commercial

 

275,249 

 

 

 —

 

 

4,586 

 

 

 —

 

 

279,835 

Consumer

 

4,766 

 

 

 —

 

 

 —

 

 

 —

 

 

4,766 

Total

$

956,130 

 

$

665 

 

$

14,188 

 

$

 —

 

$

970,983 









 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

157,395 

 

$

 —

 

$

1,039 

 

$

 —

 

$

158,434 

Junior liens and lines of credit

 

50,371 

 

 

 —

 

 

 —

 

 

 —

 

 

50,371 

Total

 

207,766 

 

 

 —

 

 

1,039 

 

 

 —

 

 

208,805 

Residential real estate - construction

 

8,893 

 

 

 —

 

 

1,008 

 

 

 —

 

 

9,901 

Commercial real estate

 

419,277 

 

 

680 

 

 

8,471 

 

 

 —

 

 

428,428 

Commercial

 

289,916 

 

 

 —

 

 

1,603 

 

 

 —

 

 

291,519 

Consumer

 

5,047 

 

 

 —

 

 

 —

 

 

 —

 

 

5,047 

Total

$

930,899 

 

$

680 

 

$

12,121 

 

$

 —

 

$

943,700 



The following table presents information on the Bank’s Troubled Debt Restructuring (TDR) loans:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings



 

 

 

 

 

 

 

 

 

 

 

 

Within the Last 12 Months



 

 

 

 

 

 

 

 

 

That Have Defaulted

(Dollars in thousands)

 

Troubled Debt Restructurings

 

On Modified Terms



 

Number of

 

Recorded

 

 

 

 

 

 

 

Number of

 

Recorded



 

Contracts

 

Investment

 

Performing*

 

Nonperforming*

 

Contracts

 

Investment

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

460 

 

$

 —

 

$

460 

 

 —

 

$

 —

Residential real estate

 

 

 

683 

 

 

683 

 

 

 —

 

 —

 

 

 —

Commercial real estate

 

11 

 

 

10,574 

 

 

8,909 

 

 

1,665 

 

 —

 

 

 —

   Total

 

16 

 

$

11,717 

 

$

9,592 

 

$

2,125 

 

 —

 

$

 —



   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

466 

 

$

466 

 

$

 —

 

 —

 

$

 —

Residential real estate

 

 

 

737 

 

 

701 

 

 

36 

 

 —

 

 

 —

Commercial real estate

 

11 

 

 

10,983 

 

 

10,388 

 

 

595 

 

 —

 

 

 —

   Total

 

17 

 

$

12,186 

 

$

11,555 

 

$

631 

 

 —

 

$

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*The performing status is determined by the loan’s compliance with the modified terms.



There were no new TDR loans during 2018 and 2017.

v3.10.0.1
Other Real Estate Owned
9 Months Ended
Sep. 30, 2018
Other Real Estate Owned [Abstract]  
Other Real Estate Owned

Note 7. Other Real Estate Owned

Changes in other real estate owned during the nine months ended September 30, 2018 and 2017 were as follows:





 

 

 

 

 

 



 

September 30,

(Dollars in thousands)

 

2018

 

2017

Balance at beginning of the period

 

$

2,598 

 

$

4,915 

    Additions

 

 

105 

 

 

52 

    Proceeds from dispositions

 

 

(32)

 

 

(2,255)

    Loss on sales, net

 

 

 —

 

 

(23)

    Valuation adjustment

 

 

(6)

 

 

(60)

Balance at the end of the period

 

$

2,665 

 

$

2,629 

 

v3.10.0.1
Pension
9 Months Ended
Sep. 30, 2018
Pension [Abstract]  
Pension

Note 8. Pension

The components of pension expense for the periods presented are as follows:





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,

(Dollars in thousands)

 

2018

 

2017

 

2018

 

2017

Components of net periodic cost:

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

90 

 

$

80 

 

$

270 

 

$

237 

Interest cost

 

 

138 

 

 

167 

 

 

414 

 

 

500 

Expected return on plan assets

 

 

(279)

 

 

(268)

 

 

(837)

 

 

(804)

Recognized net actuarial loss

 

 

176 

 

 

137 

 

 

528 

 

 

411 

Net period cost

 

$

125 

 

$

116 

 

$

375 

 

$

344 



The Bank expects its pension expense to increase to approximately $500 thousand in 2018 compared to $459 thousand in 2017, due primarily to increases in interest costs and recognized net actuarial losses.  A pension contribution of $1.0 million was made in first quarter of 2018. The service cost component of pension expense is in the salaries and employee benefits line on the income statement.  All other cost components are in the other expense line on the income statement.

 

v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments
9 Months Ended
Sep. 30, 2018
Fair Value Measurements And Fair Values Of Financial Instruments [Abstract]  
Fair Value Measurements And Fair Values Of Financial Instruments



Note 9.  Fair Value Measurements and Fair Values of Financial Instruments

Management uses its best judgment in estimating the fair value of the Corporation’s financial instruments; however, there are inherent weaknesses in any estimation technique.  Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Corporation could have realized in a sales transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates maybe different than the amounts reported at each year-end.

FASB ASC Topic 820, “Financial Instruments”, requires disclosure of the fair value of financial assets and liabilities, including those financial assets and liabilities that are not measured and reported at fair value on a recurring and nonrecurring basis. The Corporation does not report any nonfinancial assets at fair value. FASB ASC Topic 820 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value.  The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).  The three levels of the fair value hierarchy under FASB ASC Topic 820 are as follows:

Level 1: Valuation is based on unadjusted, quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

Level 2:  Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.  There may be substantial differences in the assumptions used for securities within the same level.  For example, prices for U.S. Agency securities have fewer assumptions and are closer to level 1 valuations than the private label mortgage backed securities that require more assumptions and are closer to level 3 valuations.

Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Corporation’s assumptions regarding what market participants would assume when pricing a financial instrument. 

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

On January 1, 2018, the Corporation adopted ASU 2016-01, which requires the use of the exit price notion to measure the fair value of financial instruments.

The following information regarding the fair value of the Corporation’s financial instruments should not be interpreted as an estimate of the fair value of the entire Corporation since a fair value calculation is only provided for a limited portion of the Corporation’s assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Corporation’s disclosures and those of other companies may not be meaningful. 

The fair value of the Corporation's financial instruments are as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets, carried at cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

44,777 

 

$

44,777 

 

$

44,777 

 

$

 —

 

$

 —

Restricted stock

 

452 

 

 

452 

 

 

 —

 

 

452 

 

 

 —

Loans held for sale

 

1,072 

 

 

1,072 

 

 

 

 

 

1,072 

 

 

 

Net loans

 

958,457 

 

 

933,824 

 

 

 —

 

 

 —

 

 

933,824 

Accrued interest receivable

 

3,733 

 

 

3,733 

 

 

 —

 

 

3,733 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets, available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities

 

125,403 

 

 

125,403 

 

 

 —

 

 

125,403 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets, fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

383 

 

 

383 

 

 

383 

 

 

 —

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,071,857 

 

$

1,071,744 

 

$

 —

 

$

1,071,744 

 

$

 —

Accrued interest payable

 

202 

 

 

202 

 

 

 —

 

 

202 

 

 

 —

Off balance sheet financial instruments

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Carrying

 

Fair

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

58,603 

 

$

58,603 

 

$

58,603 

 

$

 —

 

$

 —

Investment securities available for sale

 

127,336 

 

 

127,336 

 

 

365 

 

 

126,971 

 

 

 —

Restricted stock

 

456 

 

 

456 

 

 

 —

 

 

45 

 

 

 —

Loans held for sale

 

442 

 

 

442 

 

 

 —

 

 

442 

 

 

 —

Net loans

 

931,908 

 

 

929,891 

 

 

 —

 

 

 —

 

 

929,891 

Accrued interest receivable

 

3,847 

 

 

3,847 

 

 

 —

 

 

3,847 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,047,181 

 

$

1,046,476 

 

$

 —

 

$

1,046,476 

 

$

 —

Accrued interest payable

 

149 

 

 

149 

 

 

 —

 

 

149 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring Fair Value Measurements

For financial assets and liabilities measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2018 and December 31, 2017 are as follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands

 

Fair Value at September 30, 2018

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities, at fair value

 

$

383 

 

$

 —

 

$

 —

 

$

383 



 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

  U.S. Government and Agency securities

 

 

 —

 

 

9,276 

 

 

 —

 

 

9,276 

  Municipal securities

 

 

 —

 

 

62,403 

 

 

 —

 

 

62,403 

  Trust Preferred Securities

 

 

 —

 

 

3,947 

 

 

 —

 

 

3,947 

  Agency mortgage-backed securities

 

 

 —

 

 

45,370 

 

 

 —

 

 

45,370 

   Private-label mortgage-backed securities

 

 

 —

 

 

517 

 

 

 —

 

 

517 

  Asset-backed securities

 

 

 —

 

 

3,890 

 

 

 —

 

 

3,890 

Total assets

 

$

383 

 

$

125,403 

 

$

 —

 

$

125,786 



 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2017

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

 

$

365 

 

$

 —

 

$

 —

 

$

365 

U.S. Government and Agency securities

 

 

 —

 

 

11,472 

 

 

 —

 

 

11,472 

Municipal securities

 

 

 —

 

 

57,772 

 

 

 —

 

 

57,772 

Trust Preferred Securities

 

 

 —

 

 

5,817 

 

 

 —

 

 

5,817 

Agency mortgage-backed securities

 

 

 —

 

 

50,937 

 

 

 —

 

 

50,937 

Private-label mortgage-backed securities

 

 

 —

 

 

946 

 

 

 —

 

 

946 

Asset-backed securities

 

 

 —

 

 

27 

 

 

 —

 

 

27 

Total assets

 

$

365 

 

$

126,971 

 

$

 —

 

$

127,336 



 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:  Level 1 securities represent equity securities that are valued using quoted market prices form nationally recognized markets.  Level 2 securities represent debt securities that are valued using a mathematical model based upon the specific characteristics of a security in relationship to quoted prices for similar securities.

Nonrecurring Fair Value Measurements

For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2018 and December 31, 2017 are as follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 



 

Fair Value at September 30, 2018

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Impaired Loans (1)

 

$

 —

 

$

 —

 

$

2,925 

 

$

2,925 

Total assets

 

$

 —

 

$

 —

 

$

2,925 

 

$

2,925 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2017

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Other real estate owned (1)

 

$

 —

 

$

 —

 

$

90 

 

$

90 

Total assets

 

$

 —

 

$

 —

 

$

90 

 

$

90 

(1)

Includes assets directly charged-down to fair value during the year-to-date period.



The Corporation used the following methods and significant assumptions to estimate the fair values for financial assets measured at fair value on a nonrecurring basis.

Other real estate: The fair value of other real estate, upon initial recognition, is estimated using Level 2 inputs within the fair value hierarchy based on observable market data and Level 3 inputs based on customized discounting criteria.  In connection with the measurement and initial recognition of the foregoing assets, the Corporation recognizes charge-offs through the allowance for loan losses.  Subsequent charge-offs are recognized as an expense.

The Corporation did not record any liabilities at fair value for which measurement of the fair value was made on a nonrecurring basis at September 30, 2018. For financial assets and liabilities measured at fair value on a recurring basis, there were no transfers of financial assets or liabilities between Level 1 and Level 2 during the period ending September 30, 2018.

The following table presents additional quantitative information about Level 3 assets measured at fair value on a nonrecurring basis:





 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

Quantitative Information about Level 3 Fair Value Measurements



 

 

 

 

 

 

 

 

Range

September 30, 2018

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)

 

$

2,925 

 

Appraisal

 

Appraisal Adjustments (2)

 

0%-50%  (45%)



 

 

 

 

 

 

Cost to sell

 

 



 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

Weighted Average

Other real estate owned (1)

 

$

90 

 

Appraisal

 

Cost to sell

 

8%



 

 

 

 

 

 

 

 

 

(1) Includes assets directly charged-down to fair value during the year-to-date period.

 

 

(2) Qualitative adjustments are discounts specific to each asset and are made as needed.

 

 

 

v3.10.0.1
Capital Ratios
9 Months Ended
Sep. 30, 2018
Capital Ratios [Abstract]  
Capital Ratios

Note 10. Capital Ratios

Capital adequacy is currently defined by regulatory agencies through the use of several minimum required ratios.  In July 2013, Federal banking regulators approved the final rules from the Basel Committee on Banking Supervision for the regulation of capital requirements for bank holding companies and U.S banks, generally referred to as “Basel III.” The Basel III standards were effective for the Corporation and the Bank, effective January 1, 2015 (subject to a phase-in period for certain provisions).  Basel III imposes significantly higher capital requirements and more restrictive leverage and liquidity ratios than those previously in place.  The capital ratios to be considered “well capitalized” under Basel III are: (1) Common Equity Tier 1 (CET1) of 6.5%, (2) Tier 1 Leverage of 5%, (3) Tier 1 Risk-Based Capital of 8%, and (4) Total Risk-Based Capital of 10%.  The CET1 ratio is a new capital ratio under Basel III and the Tier 1 risk-based capital ratio of 8% has been increased from 6%. The rules also include changes in the risk weights of certain assets to better reflect credit and other risk exposures. In addition, a capital conservation buffer will be phased-in beginning January 1, 2016 at 0.625%,  1.25% for 2017, 1.875% for 2018 and 2.50% for 2019 and thereafter.  The capital conservation buffer will be applicable to all of the capital ratios except for the Tier1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement.  The Bank’s capital conservation buffer at September 30, 2018 was 6.89% (total risk-based capital 14.89% less 8.00%) compared to the 2018 regulatory buffer of 1.875%.  Compliance with the capital conservation buffer is required in order to avoid limitations to certain capital distributions.  As of September 30, 2018, the Bank was “well capitalized’ under the Basel III requirements and believes it would be “well capitalized” on a fully phased-in basis had such a requirement been in effect.

The following table summarizes regulatory capital information as of September 30, 2018 and December 31, 2017 for the Corporation and the Bank:    





 

 

 

 

 

 

 

 



 

 

 

 

 

Regulatory Ratios



 

 

 

 

 

Adequately

 

Well



 

September 30,

 

December 31,

 

Capitalized

 

Capitalized

(Dollars in thousands)

 

2018

 

2017

 

Minimum

 

Minimum



 

 

 

 

 

 

 

 

Common Equity Tier 1 Risk-based Capital Ratio (1)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

13.64% 

 

14.06% 

 

4.500% 

 

N/A

Farmers & Merchants Trust Company

 

13.42% 

 

13.93% 

 

4.500% 

 

6.50% 



 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio (2)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

13.64% 

 

14.06% 

 

6.000% 

 

N/A

Farmers & Merchants Trust Company

 

13.42% 

 

13.93% 

 

6.000% 

 

8.00% 



 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.89% 

 

15.31% 

 

8.000% 

 

N/A

Farmers & Merchants Trust Company

 

14.68% 

 

15.19% 

 

8.000% 

 

10.00% 



 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

9.59% 

 

9.73% 

 

4.000% 

 

N/A

Farmers & Merchants Trust Company

 

9.48% 

 

9.64% 

 

4.000% 

 

5.00% 



 

 

 

 

 

 

 

 

(1) Common equity Tier 1 capital/ total risk-weighted assets (2) Tier 1 capital / total risk-weighted assets

(3) Total risk-based capital / total risk-weighted assets, (4) Tier 1 capital / average quarterly assets

 

v3.10.0.1
Revenue Recognition
9 Months Ended
Sep. 30, 2018
Revenue Recognition [Abstract]  
Revenue Recognition

Note 11. Revenue Recognition

The Corporation adopted ASC 606 on January 1, 2018 using the modified retrospective approach applied to all contracts initiated on or after the effective date, and for contracts which have remaining obligations as of the effective date. Results for the reporting period beginning January 1, 2018 are presented under ASC 606 while the prior period results continue to be reported under legacy GAAP. Adoption of the standard did not have a material effect on any of the reported periods. The Corporation did not record a cumulative effect adjustment to the beginning retained earnings balance as of January 1, 2018 from the adoption of ASC 606 as it was determined the transition adjustment was immaterial to Corporation’s consolidated financial statements.

All of the Corporation’s revenue from contracts with customers within the scope of ASC 606 is recognized in non-interest income as presented in our consolidated statements of income. Revenue generating activities that fall within the scope of ASC 606 are described as follows:

Investment and Trust Service Fees - these represent fees from wealth management (assets under management), fees from the management and settlement of estates and commissions from the sale of investment and insurance products.

·

Asset management fees are generally assessed based on a tiered fee schedule, based on the value of assets under management, and are recognized monthly when the service obligation is completed. Fees recognized were $3.8 million for the first nine months of 2018 and $1.3 million for the third quarter of 2018.

·

Fees for estate management services are based on the estimated fair value of the estate. These fees are generally recognized monthly over an 18 month period that Management has determined to represent the average time to fulfill the performance obligations of the contract. Management has the discretion to adjust this time period as needed based upon the nature and complexity of an individual estate. Fees recognized were $228 thousand for the first nine months of 2018 and $86 thousand for the third quarter of 2018.

·

Commissions from the sale of investment and insurance products are recognized upon the completion of the transaction.  Fees recognized were $218 thousand for the first nine months of 2018 and $75 thousand for the third quarter of 2018.

Loan Service Charges – these represent fees on loans for services or charges that occur after the loan has been booked, for example, late payment fees. These also include fees for mortgages settled for a third party mortgage company. All of these fees are transactional in nature and are recognized upon completion of the transaction which represents the performance obligation.

Deposit Service Charges and Fees – these represent fees from deposit customers for transaction based, account maintenance, and overdraft services. Transaction based fees include, but are not limited to stop payment fees and overdraft fees. These fees are recognized at the time of the transaction when the performance obligation has been fulfilled. Account maintenance fees and account analysis fee are earned over the course of a month, representing the period of the performance obligation, and are recognized monthly.

Debit Card Income – this represents interchange fees from cardholder transactions conducted through the card payment network. Cardholders use the debit card to conduct point-of-sale transactions that produce interchange fees. The fees are transaction based and the fee is recognized with the processing of the transaction.  These fees are reported net of cardholder rewards.

Other Service Charges and Fees – these are comprised primarily of merchant card fees, credit card fees, ATM surcharges and interchange fees and wire transfer fees. Merchant card fees represent fees the Bank earns from a third party for enrolling a customer in the processor’s program. Credit card fees represent a fee earned by the Bank for a successful referral to a card-issuing company. ATM surcharges and interchange fees are the result of Bank customers conducting ATM transactions that generate fee income and are processed through multiple card networks. All of these fees are transaction based and are recognized at the time of the transaction.

Gains/Losses on the Sale of Other Real Estate – these are recognized when control of the property transfers to the buyer.

Increases in the cash surrender value of life insurance and security transactions are not within the scope of ASC 606.

Contract Balances

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset).  A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as asset management fees based on month-end market values.  Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized.  The Company does not typically enter into longer-term revenue contracts with customers, and therefore, does not experience significant contract balances. 

Contract Acquisition Costs

The Corporation expenses all contract acquisition costs as costs are incurred.



v3.10.0.1
Commitments And Contingencies
9 Months Ended
Sep. 30, 2018
Commitments And Contingencies [Abstract]  
Commitments And Contingencies

1Note 12. Commitments and Contingencies

In the normal course of business, the Bank is a party to financial instruments that are not reflected in the accompanying financial statements and are commonly referred to as off-balance-sheet instruments.  These financial instruments are entered into primarily to meet the financing needs of the Bank’s customers and include commitments to extend credit and standby letters of credit.  Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the consolidated balance sheet.

The Corporation’s exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contract or notional amount of those instruments.  The Bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments.

The Bank had the following outstanding commitments for the periods presented:





 

 

 

 

 

 



 

September 30,

 

December 31,

(Dollars in thousands)

 

2018

 

2017

Financial instruments whose contract amounts represent credit risk

 

 

 

 

 

 

Commercial commitments to extend credit

 

$

226,069 

 

$

249,526 

Consumer commitments to extend credit (secured)

 

 

46,166 

 

 

44,866 

Consumer commitments to extend credit (unsecured)

 

 

5,663 

 

 

5,668 



 

$

277,898 

 

$

300,060 

Standby letters of credit

 

$

25,692 

 

$

28,630 



Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses with the exception of home equity lines and personal lines of credit and may require payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  The Bank evaluates each customer’s creditworthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary by the Bank, is based on Management’s credit evaluation of the counterparty.  Collateral for most commercial commitments varies but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties.  Collateral for secured consumer commitments consists of liens on residential real estate.

Standby letters of credit are instruments issued by the Bank, which guarantee the beneficiary payment by the Bank in the event of default by the Bank’s customer in the nonperformance of an obligation or service.  Most standby letters of credit are extended for one-year periods.  Generally, the credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  The Bank holds collateral supporting those commitments for which collateral is deemed necessary primarily in the form of certificates of deposit and liens on real estate. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees.  As of June 30, 2018, the Bank established a $2.4 million allowance against letters of credit issued in connection with a commercial borrower that declared bankruptcy in the second quarter as a result of apparent fraudulent activities within the business.  Except for the liability recorded for standby letters of credit, liabilities for credit loss associated with off-balance sheet commitments were not material at September 30, 2018 and December 31, 2017.

Most of the Bank’s business activity is with customers located within its primary market and does not involve any significant concentrations of credit to any one entity or industry.

Legal Proceedings

The nature of the Corporation’s business generates a certain amount of litigation.

We establish accruals for legal proceedings when information related to the loss contingencies represented by those matters indicates both that a loss is probably and the amount of the loss can be reasonably estimated.  When we are able to do so, we also determine estimates of possible losses, whether in excess of any accrued liability or where there is no accrued liability.

These assessments are based on our analysis of currently available information and are subject to significant judgment and a variety of assumptions and uncertainties.  As new information is obtained, we may change our assessments and, as a result, take or adjust the amounts of our accruals and change our estimates of possible losses or ranges of possible losses.  Due to the inherent subjectivity of the assessments and the unpredictability of outcomes of legal proceedings, any amounts that may be accrued or included in estimates of possible losses or ranges of possible losses may not represent the actual loss to the Corporation from any legal proceeding.  Our exposure and ultimate losses may be higher, possibly significantly higher, than amounts we may accrue or amounts we may estimate.

In management’s opinion, we do not anticipate, at the present time, that the ultimate aggregate liability, if any, arising out of all litigation to which the Corporation is a party will have a material adverse effect on our financial position.  We cannot now determine, however, whether or not any claim asserted against us, other than the Kalan case described below, will have a material adverse effect on our results of operations in any future reporting period, which will depend on, amount other things, the amount of loss resulting from the claim and the amount of income otherwise reported for the reporting period.  Thus, at June 30, 2018, we are unable to provide an evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss with respect to such other matters and, accordingly, have not yet established any specific accrual for such other matters, except in connection with the Kalan case described below.

No material proceedings are pending or are known to be threatened or contemplated against us by governmental authorities.

On July 31, 2018, the court entered an order granting final approval of the settlement agreements in the Kalan et al. v. Farmers and Merchants Trust Company of Chambersburg et al. (Case No. 2:15-CV-01435-WB) case filed against F&M Trust in the United States District Court for the Eastern District of Pennsylvania in March, 2015. Among other things, the order also dismissed the case against F&M Trust with prejudice; certified the settlement class; and, permanently enjoined the named plaintiffs and the members of the settlement class from asserting any further claims arising out of or related to the claims alleged or that could have been alleged in the case against F&M Trust. The settlement agreements provide for the Bank to make a settlement payment of $10 million in full and final settlement of all such claims.  The settlement agreements further provide for general releases by all parties.  F&M Trust made the settlement payment in May, 2018, in accordance with the court’s earlier order preliminarily approving the settlement agreements.  The settlement payment was funded out of available assets.  The Corporation previously accrued the $10 million settlement payment in the Kalan case as an expense for the year ended December 31, 2017.

v3.10.0.1
Basis Of Presentation (Policy)
9 Months Ended
Sep. 30, 2018
Basis Of Presentation [Abstract]  
Consolidation



The consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation), and its wholly-owned subsidiaries, Farmers and Merchants Trust Company of Chambersburg (the Bank) and Franklin Future Fund Inc.  Farmers and Merchants Trust Company of Chambersburg is a commercial bank that has one wholly-owned subsidiary, Franklin Financial Properties Corp.  Franklin Financial Properties Corp. holds real estate assets that are leased by the Bank. Franklin Future Fund Inc. is a non-bank investment company. The activities of non-bank entities are not significant to the consolidated totals.  All significant intercompany transactions and account balances have been eliminated.

In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the consolidated financial position, results of operations, and cash flows as of September 30, 2018, and for all other periods presented have been made.

Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted.  It is suggested that these consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Corporation’s 2017 Annual Report on Form 10-K.  The consolidated results of operations for the nine month period ended September 30, 2018 are not necessarily indicative of the operating results for the full year.  Management has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.

The consolidated balance sheet at December 31, 2017 has been derived from the audited consolidated financial statements at that date, but does not include all of the information and footnotes required by GAAP for complete consolidated financial statements.

For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks, interest-bearing deposits in other banks and federal funds sold.  Generally, federal funds are purchased and sold for one-day periods. 

Earnings Per Share

Earnings per share are computed based on the weighted average number of shares outstanding during each period end.  A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended



 

September 30,

 

September 30,

(Dollars and shares in thousands, except per share data)

 

2018

 

2017

 

2018

 

2017

Weighted average shares outstanding (basic)

 

 

4,391 

 

 

4,343 

 

 

4,375 

 

 

4,332 

Impact of common stock equivalents

 

 

21 

 

 

21 

 

 

24 

 

 

21 

Weighted average shares outstanding (diluted)

 

 

4,412 

 

 

4,364 

 

 

4,399 

 

 

4,353 

Anti-dilutive options excluded from calculation

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Net income

 

$

4,000 

 

$

3,076 

 

$

2,321 

 

$

9,439 

Basic earnings per share

 

$

0.91 

 

$

0.71 

 

$

0.53 

 

$

2.18 

Diluted earnings per share

 

$

0.91 

 

$

0.70 

 

$

0.53 

 

$

2.17 



v3.10.0.1
Recent Accounting Pronouncements (Policy)
9 Months Ended
Sep. 30, 2018
Recent Accounting Pronouncements [Abstract]  
Recent Accounting Pronouncements, Policy



 

 

 

 

 

 

Standard

 

Description

 

Effective Date

 

Effect on the financial statements or other significant matters



 

 

 

 

 

 

ASU 2018-02, Income Statement (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income

 

Under ASU 2018-02, entities are allowed, but not required, to reclassify from Accumulated Other Comprehensive Income (AOCI) to retained earnings stranded tax effects resulting from the new federal corporate income tax rate of the Tax Cuts and Jobs Act (the Act).  The reclassification could include other stranded tax effects that related to the Act but do not directly related to the change in the federal rate.  Tax effects that are stranded in AOCI for other reasons may not be reclassified.  Entities also will have an option to adopt the standard retrospectively or in the period of adoption. 

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU in the fourth quarter of 2017.  The Company reclassified the disproportionate tax effect resulting from the Act by increasing retained earnings by $992 thousand and reducing AOCI by $992 thousand.



 

 

 

 

 

 

ASU 2016-15, Statements of Cash Flow (Topic 320): Classification of Certain Cash Receipts and Cash Payments

 

The standard clarifies how certain cash receipts and cash payments are presented and classified in the statement of cash flows.  The amendments are intended to reduce diversity in practice.  The standard contains additional guidance clarifying when an entity should separate cash receipts and cash payments and classifies them into more than one class of cash flows (including when reasonable judgement is required to estimate and allocate cash flows) versus when an entity should classify the aggregate amount into one class of cash flows on the basis of predominance.

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements.



 

 

 

 

 

 

ASU 2017-07, Employee Benefits Plan (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

 

This standard requires an employer to report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period.  The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations.  The amendments in this update also allow only the service cost component to be eligible for capitalization when applicable.  

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements.  The service cost is reported in Salaries and Benefits expense and the nonservice cost is included in Other Expense on the Consolidated Statement of Income, which totaled $107 thousand and was reclassified for the first nine months of 2017.



 

 

 

 

 

 

ASU 2014-09, Revenue from Contracts with Customers (Topic 606)

 

The amendments in this Update (ASU 2014-09) establish a comprehensive revenue recognition standard. The revenue standard’s core principle is built on the contract between a vendor and a customer for the provision of goods and services. It attempts to depict the exchange of rights and obligations between the parties in the pattern of revenue recognition based on the consideration to which the vendor is entitled. To accomplish this objective, the standard requires five basic steps: (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. Three basic transition methods are available – full retrospective, retrospective with certain practical expedients, and a cumulative effect approach.

 

January 1, 2018

 

The Corporation adopted this ASU on January 1, 2018, on a modified retrospective approach, and it did not have a material effect on the Corporation's consolidated financial statements.  See Note 11. Revenue Recognition for more information.



 

 

 

 

 

 

ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities

 

The standard amends the guidance on the classification and measurement of financial instruments.  Some of the amendments include the following: 1) requires equity investments to be measured at fair value with changes in fair value recognized in net income; 2) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; 3) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; and 4) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value; among others.

 

January 1, 2018

 

The Corporation adopted the provisions of the ASU on January 1, 2018 and it had no material effect on the consolidated financial statements. The Corporation reclassified the fair value of equity securities by increasing retained earnings by $201 thousand and decreasing AOCI by $201 thousand.  In addition, according to the standard, the Corporation measured the fair value of the loan portfolio beginning March 31, 2018 using an exit price notion.  See Note 9. Fair Value Measurements and Fair Values of Financial Instruments for more information.



 

 

 

 

 

 

ASU 2016-02, Leases (Topic 842)

 

From the lessee’s perspective, the new standard established a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months.  Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for lessees.  From the lessor’s perspective, the new standard requires a lessor to classify leases as either sales-type, finance or operating.  A lease will be treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee.  If risks and rewards are conveyed without the transfer of control, the lease is treated as financing.  If the lessor doesn’t convey risks and rewards or control, an operating lease results.

 

January 1, 2019

 

The Corporation currently has real estate and equipment leases that it classifies as operating leases that are not recognized on the balance sheet.  Under the new standard, these leases will move onto the balance sheet in the form of a lease liability (the present value of a lessee's obligation to make lease payments) and a right-of-use asset (an asset that represents the lessee's right to use a specified asset for the lease term).  The offsetting transactions will gross-up the Consolidated Balance Sheet.  The Corporation has identified all of its leases (approximately 63, primarily equipment and property leases), but has not determined the effect on the Consolidated Balance Sheet. The Corporation has acquired a lease accounting model to implement the standard to be used in a test mode during 2018.  The Corporation expects to adopt the standard using the modified retrospective approach and elect the transition options of ASU 2018-11. The Corporation currently expects that the new standard will not have a material effect on its consolidated results of operations.



 

 

 

 

 

 

ASU 2018-11, Leases - Targeted Improvements (Topic 842)

 

This guidance provides entities with relief from the costs of implementing certain aspects of the new leasing standard, ASU No. 2016-02.  Specifically, under the amendments in ASU 2018-11: (1) entities may elect not to recast the comparative periods presented when transitioning to the new leasing standard, and (2) lessors may elect not to separate lease and non-lease components when certain conditions are met.  The amendments have the same effective date as ASU 2016-02 (January 1, 2019 for the Corporation).

 

 

 

 



 

 

 

 

 

 

ASU 2018-15, Accounting for Implementation Costs in a Cloud Computing Arrangement (Topic 350)

 

This ASU required an entity in a cloud computing arrangement (i.e., hosting arrangement) that is a service contract to follow the internal-use software guidance in ASC 350-40 to determine which implementation costs to capitalize as assets or expense as incurred.  Capitalized implementation costs should be presented in the same line item on the balance sheet as amounts prepaid for the hosted service, if any (generally as an "other asset").  The capitalized costs will be amortized over the term of the hosting arrangement, with the amortization expense being presented in the same income statement line item as the fees paid for the hosted service. 

 

January 1, 2019

 

The Corporation is reviewing its internal accounting procedures for this implementation.  The Corporation does not expect the standard will have a material effect on its consolidated results of operations. 



 

 

 

 

 

 

ASU 2018-13, Disclosure Framework (Topic 820)

 

This guidance eliminates, adds and modifies certain disclosure requirements for fair value measurements.  Among the changes, entities will no longer be required to disclose the amount of and reason for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements.

 

January 1, 2019

 

The Corporation is reviewing its financial reporting procedures for this implementation.  The Corporation does not expect the standard will have a material effect on its consolidated results of operations. 



 

 

 

 

 

 

ASU 2017-04, Goodwill (Topic 350)

 

This guidance, among other things, removes step 2 of the goodwill impairment test thus eliminating the need to determine the fair value of individual assets and liabilities of the reporting unit.  Upon adoption of this standard, goodwill impairment will be the amount by which a reporting unit's carrying value exceeds its fair value, not to exceed the carrying amount of goodwill.  This may result in more or less impairment being recognized than under the current guidance. Early adoption is permitted for any impairment tests performed after January 1, 2017, applied prospectively.

 

January 1, 2020

 

The Corporation expects to early adopt the ASU in the fourth quarter of 2018 with the completion of the 2018 impairment analysis.  We do not expect this guidance to have a material effect on the Corporation's consolidated financial statements based upon the prior goodwill impairment analysis.



 

 

 

 

 

 

ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments

 

This standard requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (CECL) model).  Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument.  The ASU replaces the current accounting model for purchased credit impaired loans and debt securities.  The allowance for credit losses for purchased financial assets with a more-than insignificant amount of credit deterioration since origination (“PCD assets”), should be determined in a similar manner to other financial assets measured on an amortized cost basis.  However, upon initial recognition, the allowance for credit losses is added to the purchase price (“gross up approach”) to determine the initial amortized cost basis.  The subsequent accounting for PCD financial assets is the same expected loss model described above.

 

January 1, 2020

 

We have formed an implementation team led by the Corporation's Risk Management function. The team is reviewing the requirements of the ASU and evaluating methods and models for implementation.  The new standard will result in earlier recognition of additions to the allowance for loan losses and possibly a larger allowance for loan loss balance with a corresponding increase in the provision for loan losses in results of operations; however, the Corporation is continuing to evaluate the impact of the pending adoption of the new standard on its consolidated financial statements.  A third-party vendor has been selected to assist with the CECL calculations and the implementation process has started.  The Corporation expects to be able to run the CECL model in test mode starting near the end of the first quarter of 2019.



v3.10.0.1
Basis Of Presentation (Tables)
9 Months Ended
Sep. 30, 2018
Basis Of Presentation [Abstract]  
Schedule Of Earnings Per Share, Basic And Diluted



 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended



 

September 30,

 

September 30,

(Dollars and shares in thousands, except per share data)

 

2018

 

2017

 

2018

 

2017

Weighted average shares outstanding (basic)

 

 

4,391 

 

 

4,343 

 

 

4,375 

 

 

4,332 

Impact of common stock equivalents

 

 

21 

 

 

21 

 

 

24 

 

 

21 

Weighted average shares outstanding (diluted)

 

 

4,412 

 

 

4,364 

 

 

4,399 

 

 

4,353 

Anti-dilutive options excluded from calculation

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Net income

 

$

4,000 

 

$

3,076 

 

$

2,321 

 

$

9,439 

Basic earnings per share

 

$

0.91 

 

$

0.71 

 

$

0.53 

 

$

2.18 

Diluted earnings per share

 

$

0.91 

 

$

0.70 

 

$

0.53 

 

$

2.17 



v3.10.0.1
Accumulated Other Comprehensive Loss (Tables)
9 Months Ended
Sep. 30, 2018
Accumulated Other Comprehensive Loss [Abstract]  
Schedule Of Accumulated Other Comprehensive Loss



 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,



 

2018

 

2017

(Dollars in thousands)

 

 

 

 

 

 

Net unrealized (losses) gains on debt securities

 

$

(2,077)

 

$

154 

Tax effect

 

 

436 

 

 

(33)

Net of tax amount

 

 

(1,641)

 

 

121 



 

 

 

 

 

 

Accumulated pension adjustment

 

 

(7,784)

 

 

(7,784)

Tax effect

 

 

1,635 

 

 

1,635 

Net of tax amount

 

 

(6,149)

 

 

(6,149)



 

 

 

 

 

 

Total accumulated other comprehensive loss

 

$

(7,790)

 

$

(6,028)



v3.10.0.1
Investments (Tables)
9 Months Ended
Sep. 30, 2018
Investments [Abstract]  
Unrealized Gain (Loss) On Investments





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 



 

Amortized

 

unrealized

 

unrealized

 

Fair

September 30, 2018

 

cost

 

gains

 

losses

 

value

U.S. Government and Agency securities

 

$

9,405 

 

$

15 

 

$

(144)

 

$

9,276 

Municipal securities

 

 

63,221 

 

 

176 

 

 

(994)

 

 

62,403 

Trust preferred securities

 

 

4,069 

 

 

 —

 

 

(122)

 

 

3,947 

Agency mortgage-backed securities

 

 

46,394 

 

 

39 

 

 

(1,063)

 

 

45,370 

Private-label mortgage-backed securities

 

 

474 

 

 

43 

 

 

 —

 

 

517 

Asset-backed securities

 

 

3,917 

 

 

 —

 

 

(27)

 

 

3,890 



 

$

127,480 

 

$

273 

 

$

(2,350)

 

$

125,403 









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 



 

Amortized

 

unrealized

 

unrealized

 

Fair

December 31, 2017

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

164 

 

$

201 

 

$

 —

 

$

365 

U.S. Government and Agency securities

 

 

11,451 

 

 

64 

 

 

(43)

 

 

11,472 

Municipal securities

 

 

57,374 

 

 

650 

 

 

(252)

 

 

57,772 

Trust preferred securities

 

 

6,000 

 

 

 —

 

 

(183)

 

 

5,817 

Agency mortgage-backed securities

 

 

51,307 

 

 

197 

 

 

(567)

 

 

50,937 

Private-label mortgage-backed securities

 

 

858 

 

 

88 

 

 

 —

 

 

946 

Asset-backed securities

 

 

28 

 

 

 —

 

 

(1)

 

 

27 



 

$

127,182 

 

$

1,200 

 

$

(1,046)

 

$

127,336 



Amortized Cost And Fair Value Of Debt Securities, By Contractual Maturity



 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

Amortized
cost

 

Fair
value

Due in one year or less

 

$

14,466 

 

$

14,508 

Due after one year through five years

 

 

33,277 

 

 

33,081 

Due after five years through ten years

 

 

31,927 

 

 

31,026 

Due after ten years

 

 

942 

 

 

901 



 

 

80,612 

 

 

79,516 

Mortgage-backed securities

 

 

46,868 

 

 

45,887 



 

$

127,480 

 

$

125,403 



Composition Of Net Realized Securities Gains



 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended



 

September 30,

 

September 30,

(Dollars in thousands)

 

2018

 

2017

 

2018

 

2017

Gross gains realized

 

$

 

$

 

$

67 

 

$

Gross losses realized

 

 

 —

 

 

 —

 

 

(11)

 

 

 —

Net gains realized

 

$

 

$

 

$

56 

 

$



Schedule Of Unrealized Loss On Investments



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency
  securities

$

4,011 

 

$

(54)

 

 

$

4,381 

 

$

(90)

 

12 

 

$

8,392 

 

$

(144)

 

17 

Municipal securities

 

28,938 

 

 

(520)

 

47 

 

 

13,014 

 

 

(474)

 

23 

 

 

41,952 

 

 

(994)

 

70 

Trust preferred securities

 

2,102 

 

 

(62)

 

 

 

1,845 

 

 

(60)

 

 

 

3,947 

 

 

(122)

 

Agency mortgage-backed securities

 

18,326 

 

 

(311)

 

40 

 

 

22,996 

 

 

(752)

 

53 

 

 

41,322 

 

 

(1,063)

 

93 

Asset-backed securities

 

3,886 

 

 

(26)

 

 

 

 

 

(1)

 

 

 

3,890 

 

 

(27)

 

Total temporarily impaired
  securities

$

57,263 

 

$

(973)

 

101 

 

$

42,240 

 

$

(1,377)

 

91 

 

$

99,503 

 

$

(2,350)

 

192 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency
  securities

$

2,315 

 

$

(11)

 

 

$

3,528 

 

$

(32)

 

10 

 

$

5,843 

 

$

(43)

 

15 

Municipal securities

 

13,767 

 

 

(89)

 

22 

 

 

7,507 

 

 

(163)

 

14 

 

 

21,274 

 

 

(252)

 

36 

Trust preferred securities

 

1,216 

 

 

(12)

 

 

 

4,601 

 

 

(171)

 

 

 

5,817 

 

 

(183)

 

Agency mortgage-backed securities

 

16,287 

 

 

(129)

 

29 

 

 

20,563 

 

 

(438)

 

39 

 

 

36,850 

 

 

(567)

 

68 

Asset-backed securities

 

 —

 

 

 —

 

 —

 

 

 

 

(1)

 

 

 

 

 

(1)

 

Total temporarily impaired
  securities

$

33,585 

 

$

(241)

 

58 

 

$

36,203 

 

$

(805)

 

69 

 

$

69,788 

 

$

(1,046)

 

127 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Other Than Temporary Impairment, Credit Losses Recognized In Earnings



 

 

 

 

 

 



 

 

 

 

 

 



 

Nine Months Ended

(Dollars in thousands)

 

September 30,



 

2018

 

2017

Balance of cumulative credit-related OTTI at January 1

 

$

595 

 

$

595 

Additions for credit-related OTTI not previously recognized

 

 

 —

 

 

 —

Additional increases for credit-related OTTI previously recognized when there is

 

 

 

 

 

 

    no intent to sell and no requirement to sell before recovery of amortized cost basis

 

 

 —

 

 

 —

Decreases for previously recognized credit-related OTTI because there was an intent to sell

 

 

(323)

 

 

 —

Reduction for increases in cash flows expected to be collected

 

 

 —

 

 

 —

Balance of credit-related OTTI at September 30

 

$

272 

 

$

595 



 

 

 

 

 

 



v3.10.0.1
Loans (Tables)
9 Months Ended
Sep. 30, 2018
Loans [Abstract]  
Schedule Of Loans Outstanding



 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,

(Dollars in thousands)

 

2018

 

2017

Residential Real Estate 1-4 Family

 

 

 

 

 

 

Consumer first liens

 

$

90,029 

 

$

97,159 

Commercial first lien

 

 

60,142 

 

 

61,275 

Total first liens

 

 

150,171 

 

 

158,434 



 

 

 

 

 

 

Consumer junior liens and lines of credit

 

 

43,044 

 

 

45,043 

Commercial junior liens and lines of credit

 

 

5,040 

 

 

5,328 

Total junior liens and lines of credit

 

 

48,084 

 

 

50,371 

Total residential real estate 1-4 family

 

 

198,255 

 

 

208,805 



 

 

 

 

 

 

Residential real estate - construction

 

 

 

 

 

 

Consumer

 

 

2,779 

 

 

1,813 

Commercial

 

 

9,510 

 

 

8,088 

Total residential real estate construction

 

 

12,289 

 

 

9,901 



 

 

 

 

 

 

Commercial real estate

 

 

475,838 

 

 

428,428 

Commercial

 

 

279,835 

 

 

291,519 

         Total commercial

 

 

755,673 

 

 

719,947 



 

 

 

 

 

 

Consumer

 

 

4,766 

 

 

5,047 



 

 

970,983 

 

 

943,700 

Less: Allowance for loan losses

 

 

(12,526)

 

 

(11,792)

Net Loans

 

$

958,457 

 

$

931,908 



 

 

 

 

 

 

Included in the loan balances are the following:

 

 

 

 

 

 

Net unamortized deferred loan costs

 

$

73 

 

$

98 



 

 

 

 

 

 

Loans pledged as collateral for borrowings and commitments from:

 

 

 

 

 

 

FHLB

 

$

762,292 

 

$

737,313 

Federal Reserve Bank

 

 

34,685 

 

 

35,740 



 

$

796,977 

 

$

773,053 



v3.10.0.1
Loan Quality and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2018
Loan Quality And Allowance for Loan Losses [Abstract]  
Allowance For Loan Losses, By Loan Segment

The following table presents, by class, the activity in the Allowance for Loan Losses (ALL) for the periods shown:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 



 

First

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at June 30, 2018

 

$

1,022 

 

$

318 

 

$

282 

 

$

7,028 

 

$

2,233 

 

$

107 

 

$

1,492 

 

$

12,482 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(208)

 

 

(23)

 

 

 —

 

 

(231)

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

19 

 

 

 

 

 —

 

 

25 

Provision

 

 

(16)

 

 

(4)

 

 

(4)

 

 

242 

 

 

122 

 

 

12 

 

 

(102)

 

 

250 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at December 31, 2017

 

$

1,060 

 

$

330 

 

$

224 

 

$

6,526 

 

$

2,110 

 

$

105 

 

$

1,437 

 

$

11,792 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(8,944)

 

 

(78)

 

 

 —

 

 

(9,022)

Recoveries

 

 

 

 

 —

 

 

 —

 

 

17 

 

 

135 

 

 

24 

 

 

 —

 

 

177 

Provision

 

 

(55)

 

 

(16)

 

 

54 

 

 

728 

 

 

8,865 

 

 

50 

 

 

(47)

 

 

9,579 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at June 30, 2017

 

$

1,075 

 

$

322 

 

$

281 

 

$

6,052 

 

$

2,023 

 

$

100 

 

$

1,454 

 

$

11,307 

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

(9)

 

 

(6)

 

 

(31)

 

 

 —

 

 

(46)

Recoveries

 

 

 

 

 

 

 —

 

 

17 

 

 

 

 

 

 

 —

 

 

32 

Provision

 

 

(15)

 

 

(3)

 

 

(42)

 

 

198 

 

 

(19)

 

 

19 

 

 

112 

 

 

250 

ALL at September 30, 2017

 

$

1,061 

 

$

324 

 

$

239 

 

$

6,258 

 

$

2,003 

 

$

92 

 

$

1,566 

 

$

11,543 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 

Charge-offs

 

 

(13)

 

 

 —

 

 

 —

 

 

(14)

 

 

(8)

 

 

(83)

 

 

 —

 

 

(118)

Recoveries

 

 

 

 

 

 

 —

 

 

17 

 

 

111 

 

 

30 

 

 

 —

 

 

166 

Provision

 

 

(33)

 

 

(5)

 

 

15 

 

 

146 

 

 

 

 

45 

 

 

245 

 

 

420 

ALL at September 30, 2017

 

$

1,061 

 

$

324 

 

$

239 

 

$

6,258 

 

$

2,003 

 

$

92 

 

$

1,566 

 

$

11,543 



The following table presents, by class, loans that were evaluated for the ALL under the specific reserve (individually) and those that were evaluated under the general reserve (collectively) and the amount of the ALL established in each class as of September 30, 2018 and December 31, 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 



 

First

 

Junior Liens &

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

408 

 

$

 —

 

$

460 

 

$

10,574 

 

$

3,106 

 

$

 —

 

$

 —

 

$

14,548 

Collectively

 

 

149,763 

 

 

48,084 

 

 

11,829 

 

 

465,264 

 

 

276,729 

 

 

4,766 

 

 

 —

 

 

956,435 

Total

 

$

150,171 

 

$

48,084 

 

$

12,289 

 

$

475,838 

 

$

279,835 

 

$

4,766 

 

$

 —

 

$

970,983 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for
  loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

181 

 

$

 —

 

$

 —

 

$

181 

Collectively

 

 

1,006 

 

 

314 

 

 

278 

 

 

7,271 

 

 

1,985 

 

 

101 

 

 

1,390 

 

 

12,345 

ALL at September 30, 2018

 

$

1,006 

 

$

314 

 

$

278 

 

$

7,271 

 

$

2,166 

 

$

101 

 

$

1,390 

 

$

12,526 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

459 

 

$

 —

 

$

466 

 

$

10,981 

 

$

 —

 

$

 —

 

$

 —

 

$

11,906 

Collectively

 

 

157,975 

 

 

50,371 

 

 

9,435 

 

 

417,447 

 

 

291,519 

 

 

5,047 

 

 

 —

 

 

931,794 

Total

 

$

158,434 

 

$

50,371 

 

$

9,901 

 

$

428,428 

 

$

291,519 

 

$

5,047 

 

$

 —

 

$

943,700 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for
  loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Collectively

 

 

1,060 

 

 

330 

 

 

224 

 

 

6,526 

 

 

2,110 

 

 

105 

 

 

1,437 

 

 

11,792 

ALL at December 31, 2017

 

$

1,060 

 

$

330 

 

$

224 

 

$

6,526 

 

$

2,110 

 

$

105 

 

$

1,437 

 

$

11,792 



Impaired Financing Receivables

The following table shows additional information about those loans considered to be impaired at September 30, 2018 and December 31, 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Impaired Loans



 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

Unpaid

 

 

 



 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

September 30, 2018

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

754 

 

$

870 

 

$

 —

 

$

 —

 

$

 —

Junior liens and lines of credit

 

 

66 

 

 

66 

 

 

 —

 

 

 —

 

 

 —

Total

 

 

820 

 

 

936 

 

 

 —

 

 

 —

 

 

 —

  Residential real estate - construction

 

 

460 

 

 

531 

 

 

 —

 

 

 —

 

 

 —

  Commercial real estate

 

 

10,715 

 

 

11,248 

 

 

 —

 

 

 —

 

 

 —

  Commercial

 

 

3,082 

 

 

10,653 

 

 

181 

 

 

181 

 

 

181 

Total

 

$

15,077 

 

$

23,368 

 

$

181 

 

$

181 

 

$

181 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

869 

 

$

950 

 

$

 —

 

$

 —

 

$

 —

Junior liens and lines of credit

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

 

869 

 

 

950 

 

 

 —

 

 

 —

 

 

 —

  Residential real estate - construction

 

 

466 

 

 

531 

 

 

 —

 

 

 —

 

 

 —

  Commercial real estate

 

 

11,061 

 

 

11,541 

 

 

 —

 

 

 —

 

 

 —

  Commercial

 

 

187 

 

 

201 

 

 

 —

 

 

 —

 

 

 —

Total

 

$

12,583 

 

$

13,223 

 

$

 —

 

$

 —

 

$

 —



The following table shows the average of impaired loans and related interest income for the three and nine months ended September 30, 2018 and 2017:





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30, 2018

 

September 30, 2018



 

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

 

Recorded

 

Income

 

Recorded

 

Income



 

Investment

 

Recognized

 

Investment

 

Recognized

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,091 

 

$

10 

 

$

899 

 

$

31 

Junior liens and lines of credit

 

 

268 

 

 

 

 

750 

 

 

Total

 

 

1,359 

 

 

12 

 

 

1,649 

 

 

33 

  Residential real estate - construction

 

 

461 

 

 

 —

 

 

463 

 

 

 —

  Commercial real estate

 

 

10,789 

 

 

107 

 

 

10,314 

 

 

316 

  Commercial

 

 

3,465 

 

 

 —

 

 

5,284 

 

 

 —

Total

 

$

16,074 

 

$

119 

 

$

17,710 

 

$

349 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30, 2017

 

September 30, 2017



 

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

 

Recorded

 

Income

 

Recorded

 

Income



 

Investment

 

Recognized

 

Investment

 

Recognized

  Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,157 

 

$

10 

 

$

1,152 

 

$

32 

Junior liens and lines of credit

 

 

54 

 

 

 —

 

 

85 

 

 

 —

Total

 

 

1,211 

 

 

10 

 

 

1,237 

 

 

32 

  Residential real estate - construction

 

 

471 

 

 

 —

 

 

475 

 

 

 —

  Commercial real estate

 

 

11,218 

 

 

109 

 

 

12,216 

 

 

328 

  Commercial

 

 

292 

 

 

 —

 

 

263 

 

 

 —

Total

 

$

13,192 

 

$

119 

 

$

14,191 

 

$

360 



Aging Of Payments Of The Loan Portfolio





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

Total



 

Current

 

30-59 Days

 

60-89 Days

 

90 Days+

 

Total

 

Non-Accrual

 

Loans

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

149,366 

 

$

503 

 

$

231 

 

$

 —

 

$

734 

 

$

71 

 

$

150,171 

Junior liens and lines of credit

 

 

47,907 

 

 

40 

 

 

71 

 

 

43 

 

 

154 

 

 

23 

 

 

48,084 

Total

 

 

197,273 

 

 

543 

 

 

302 

 

 

43 

 

 

888 

 

 

94 

 

 

198,255 

Residential real estate - construction

 

 

11,359 

 

 

70 

 

 

400 

 

 

 —

 

 

470 

 

 

460 

 

 

12,289 

Commercial real estate

 

 

468,202 

 

 

2,224 

 

 

3,606 

 

 

 —

 

 

5,830 

 

 

1,806 

 

 

475,838 

Commercial

 

 

276,180 

 

 

328 

 

 

64 

 

 

 —

 

 

392 

 

 

3,263 

 

 

279,835 

Consumer

 

 

4,726 

 

 

39 

 

 

 

 

 —

 

 

40 

 

 

 —

 

 

4,766 

Total

 

$

957,740 

 

$

3,204 

 

$

4,373 

 

$

43 

 

$

7,620 

 

$

5,623 

 

$

970,983 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

157,247 

 

$

485 

 

$

534 

 

$

 —

 

$

1,019 

 

$

168 

 

$

158,434 

Junior liens and lines of credit

 

 

50,202 

 

 

139 

 

 

30 

 

 

 —

 

 

169 

 

 

 —

 

 

50,371 

Total

 

 

207,449 

 

 

624 

 

 

564 

 

 

 —

 

 

1,188 

 

 

168 

 

 

208,805 

Residential real estate - construction

 

 

9,435 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

466 

 

 

9,901 

Commercial real estate

 

 

425,806 

 

 

421 

 

 

347 

 

 

 —

 

 

768 

 

 

1,854 

 

 

428,428 

Commercial

 

 

291,221 

 

 

111 

 

 

 —

 

 

 —

 

 

111 

 

 

187 

 

 

291,519 

Consumer

 

 

5,017 

 

 

23 

 

 

 

 

 —

 

 

30 

 

 

 —

 

 

5,047 

Total

 

$

938,928 

 

$

1,179 

 

$

918 

 

$

 —

 

$

2,097 

 

$

2,675 

 

$

943,700 



Internal Credit Rating For The Loan Portfolio



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Special Mention

 

Substandard

 

Doubtful

 

 

 

(Dollars in thousands)

(1-5)

 

(6)

 

(7)

 

(8)

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

149,741 

 

$

 —

 

$

430 

 

$

 —

 

$

150,171 

Junior liens and lines of credit

 

48,018 

 

 

 —

 

 

66 

 

 

 —

 

 

48,084 

Total

 

197,759 

 

 

 —

 

 

496 

 

 

 —

 

 

198,255 

Residential real estate - construction

 

11,556 

 

 

 —

 

 

733 

 

 

 —

 

 

12,289 

Commercial real estate

 

466,800 

 

 

665 

 

 

8,373 

 

 

 —

 

 

475,838 

Commercial

 

275,249 

 

 

 —

 

 

4,586 

 

 

 —

 

 

279,835 

Consumer

 

4,766 

 

 

 —

 

 

 —

 

 

 —

 

 

4,766 

Total

$

956,130 

 

$

665 

 

$

14,188 

 

$

 —

 

$

970,983 









 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

157,395 

 

$

 —

 

$

1,039 

 

$

 —

 

$

158,434 

Junior liens and lines of credit

 

50,371 

 

 

 —

 

 

 —

 

 

 —

 

 

50,371 

Total

 

207,766 

 

 

 —

 

 

1,039 

 

 

 —

 

 

208,805 

Residential real estate - construction

 

8,893 

 

 

 —

 

 

1,008 

 

 

 —

 

 

9,901 

Commercial real estate

 

419,277 

 

 

680 

 

 

8,471 

 

 

 —

 

 

428,428 

Commercial

 

289,916 

 

 

 —

 

 

1,603 

 

 

 —

 

 

291,519 

Consumer

 

5,047 

 

 

 —

 

 

 —

 

 

 —

 

 

5,047 

Total

$

930,899 

 

$

680 

 

$

12,121 

 

$

 —

 

$

943,700 



Troubled Debt Restructuring Loans





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings



 

 

 

 

 

 

 

 

 

 

 

 

Within the Last 12 Months



 

 

 

 

 

 

 

 

 

That Have Defaulted

(Dollars in thousands)

 

Troubled Debt Restructurings

 

On Modified Terms



 

Number of

 

Recorded

 

 

 

 

 

 

 

Number of

 

Recorded



 

Contracts

 

Investment

 

Performing*

 

Nonperforming*

 

Contracts

 

Investment

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

460 

 

$

 —

 

$

460 

 

 —

 

$

 —

Residential real estate

 

 

 

683 

 

 

683 

 

 

 —

 

 —

 

 

 —

Commercial real estate

 

11 

 

 

10,574 

 

 

8,909 

 

 

1,665 

 

 —

 

 

 —

   Total

 

16 

 

$

11,717 

 

$

9,592 

 

$

2,125 

 

 —

 

$

 —



   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

466 

 

$

466 

 

$

 —

 

 —

 

$

 —

Residential real estate

 

 

 

737 

 

 

701 

 

 

36 

 

 —

 

 

 —

Commercial real estate

 

11 

 

 

10,983 

 

 

10,388 

 

 

595 

 

 —

 

 

 —

   Total

 

17 

 

$

12,186 

 

$

11,555 

 

$

631 

 

 —

 

$

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*The performing status is determined by the loan’s compliance with the modified terms.

v3.10.0.1
Other Real Estate Owned (Tables)
9 Months Ended
Sep. 30, 2018
Other Real Estate Owned [Abstract]  
Summary Of Changes In Other Real Estate Owned



 

 

 

 

 

 



 

September 30,

(Dollars in thousands)

 

2018

 

2017

Balance at beginning of the period

 

$

2,598 

 

$

4,915 

    Additions

 

 

105 

 

 

52 

    Proceeds from dispositions

 

 

(32)

 

 

(2,255)

    Loss on sales, net

 

 

 —

 

 

(23)

    Valuation adjustment

 

 

(6)

 

 

(60)

Balance at the end of the period

 

$

2,665 

 

$

2,629 



v3.10.0.1
Pension (Tables)
9 Months Ended
Sep. 30, 2018
Pension [Abstract]  
Schedule Of Net Periodic Pension Costs



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

September 30,

 

September 30,

(Dollars in thousands)

 

2018

 

2017

 

2018

 

2017

Components of net periodic cost:

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

90 

 

$

80 

 

$

270 

 

$

237 

Interest cost

 

 

138 

 

 

167 

 

 

414 

 

 

500 

Expected return on plan assets

 

 

(279)

 

 

(268)

 

 

(837)

 

 

(804)

Recognized net actuarial loss

 

 

176 

 

 

137 

 

 

528 

 

 

411 

Net period cost

 

$

125 

 

$

116 

 

$

375 

 

$

344 



v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value Measurements And Fair Values Of Financial Instruments [Abstract]  
Fair Value, By Balance Sheet Grouping



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets, carried at cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

44,777 

 

$

44,777 

 

$

44,777 

 

$

 —

 

$

 —

Restricted stock

 

452 

 

 

452 

 

 

 —

 

 

452 

 

 

 —

Loans held for sale

 

1,072 

 

 

1,072 

 

 

 

 

 

1,072 

 

 

 

Net loans

 

958,457 

 

 

933,824 

 

 

 —

 

 

 —

 

 

933,824 

Accrued interest receivable

 

3,733 

 

 

3,733 

 

 

 —

 

 

3,733 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets, available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities

 

125,403 

 

 

125,403 

 

 

 —

 

 

125,403 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets, fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

383 

 

 

383 

 

 

383 

 

 

 —

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,071,857 

 

$

1,071,744 

 

$

 —

 

$

1,071,744 

 

$

 —

Accrued interest payable

 

202 

 

 

202 

 

 

 —

 

 

202 

 

 

 —

Off balance sheet financial instruments

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Carrying

 

Fair

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

58,603 

 

$

58,603 

 

$

58,603 

 

$

 —

 

$

 —

Investment securities available for sale

 

127,336 

 

 

127,336 

 

 

365 

 

 

126,971 

 

 

 —

Restricted stock

 

456 

 

 

456 

 

 

 —

 

 

45 

 

 

 —

Loans held for sale

 

442 

 

 

442 

 

 

 —

 

 

442 

 

 

 —

Net loans

 

931,908 

 

 

929,891 

 

 

 —

 

 

 —

 

 

929,891 

Accrued interest receivable

 

3,847 

 

 

3,847 

 

 

 —

 

 

3,847 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,047,181 

 

$

1,046,476 

 

$

 —

 

$

1,046,476 

 

$

 —

Accrued interest payable

 

149 

 

 

149 

 

 

 —

 

 

149 

 

 

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Schedule Of Fair Value, Assets And Liabilities Measured On Recurring Basis









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands

 

Fair Value at September 30, 2018

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities, at fair value

 

$

383 

 

$

 —

 

$

 —

 

$

383 



 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

  U.S. Government and Agency securities

 

 

 —

 

 

9,276 

 

 

 —

 

 

9,276 

  Municipal securities

 

 

 —

 

 

62,403 

 

 

 —

 

 

62,403 

  Trust Preferred Securities

 

 

 —

 

 

3,947 

 

 

 —

 

 

3,947 

  Agency mortgage-backed securities

 

 

 —

 

 

45,370 

 

 

 —

 

 

45,370 

   Private-label mortgage-backed securities

 

 

 —

 

 

517 

 

 

 —

 

 

517 

  Asset-backed securities

 

 

 —

 

 

3,890 

 

 

 —

 

 

3,890 

Total assets

 

$

383 

 

$

125,403 

 

$

 —

 

$

125,786 



 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2017

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

 

$

365 

 

$

 —

 

$

 —

 

$

365 

U.S. Government and Agency securities

 

 

 —

 

 

11,472 

 

 

 —

 

 

11,472 

Municipal securities

 

 

 —

 

 

57,772 

 

 

 —

 

 

57,772 

Trust Preferred Securities

 

 

 —

 

 

5,817 

 

 

 —

 

 

5,817 

Agency mortgage-backed securities

 

 

 —

 

 

50,937 

 

 

 —

 

 

50,937 

Private-label mortgage-backed securities

 

 

 —

 

 

946 

 

 

 —

 

 

946 

Asset-backed securities

 

 

 —

 

 

27 

 

 

 —

 

 

27 

Total assets

 

$

365 

 

$

126,971 

 

$

 —

 

$

127,336 



 

 

 

 

 

 

 

 

 

 

 

 



Schedule Of Fair Value On A Nonrecurring Basis









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 



 

Fair Value at September 30, 2018

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Impaired Loans (1)

 

$

 —

 

$

 —

 

$

2,925 

 

$

2,925 

Total assets

 

$

 —

 

$

 —

 

$

2,925 

 

$

2,925 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2017

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Other real estate owned (1)

 

$

 —

 

$

 —

 

$

90 

 

$

90 

Total assets

 

$

 —

 

$

 —

 

$

90 

 

$

90 

(1)

Includes assets directly charged-down to fair value during the year-to-date period.

Fair Value Inputs, Assets, Quantitative Information



 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

Quantitative Information about Level 3 Fair Value Measurements



 

 

 

 

 

 

 

 

Range

September 30, 2018

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)

 

$

2,925 

 

Appraisal

 

Appraisal Adjustments (2)

 

0%-50%  (45%)



 

 

 

 

 

 

Cost to sell

 

 



 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

Weighted Average

Other real estate owned (1)

 

$

90 

 

Appraisal

 

Cost to sell

 

8%



 

 

 

 

 

 

 

 

 

(1) Includes assets directly charged-down to fair value during the year-to-date period.

 

 

(2) Qualitative adjustments are discounts specific to each asset and are made as needed.

 

 



v3.10.0.1
Capital Ratios (Tables)
9 Months Ended
Sep. 30, 2018
Capital Ratios [Abstract]  
Schedule Of The Total Risk-based, Tier 1 Risk-based And Tier 1 Leverage Requirements



 

 

 

 

 

 

 

 



 

 

 

 

 

Regulatory Ratios



 

 

 

 

 

Adequately

 

Well



 

September 30,

 

December 31,

 

Capitalized

 

Capitalized

(Dollars in thousands)

 

2018

 

2017

 

Minimum

 

Minimum



 

 

 

 

 

 

 

 

Common Equity Tier 1 Risk-based Capital Ratio (1)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

13.64% 

 

14.06% 

 

4.500% 

 

N/A

Farmers & Merchants Trust Company

 

13.42% 

 

13.93% 

 

4.500% 

 

6.50% 



 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio (2)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

13.64% 

 

14.06% 

 

6.000% 

 

N/A

Farmers & Merchants Trust Company

 

13.42% 

 

13.93% 

 

6.000% 

 

8.00% 



 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.89% 

 

15.31% 

 

8.000% 

 

N/A

Farmers & Merchants Trust Company

 

14.68% 

 

15.19% 

 

8.000% 

 

10.00% 



 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

9.59% 

 

9.73% 

 

4.000% 

 

N/A

Farmers & Merchants Trust Company

 

9.48% 

 

9.64% 

 

4.000% 

 

5.00% 



 

 

 

 

 

 

 

 

(1) Common equity Tier 1 capital/ total risk-weighted assets (2) Tier 1 capital / total risk-weighted assets

(3) Total risk-based capital / total risk-weighted assets, (4) Tier 1 capital / average quarterly assets



v3.10.0.1
Commitments And Contingencies (Tables)
9 Months Ended
Sep. 30, 2018
Commitments And Contingencies [Abstract]  
Outstanding Commitments



 

 

 

 

 

 



 

September 30,

 

December 31,

(Dollars in thousands)

 

2018

 

2017

Financial instruments whose contract amounts represent credit risk

 

 

 

 

 

 

Commercial commitments to extend credit

 

$

226,069 

 

$

249,526 

Consumer commitments to extend credit (secured)

 

 

46,166 

 

 

44,866 

Consumer commitments to extend credit (unsecured)

 

 

5,663 

 

 

5,668 



 

$

277,898 

 

$

300,060 

Standby letters of credit

 

$

25,692 

 

$

28,630 



v3.10.0.1
Basis Of Presentation (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Basis Of Presentation [Abstract]        
Weighted average shares outstanding (basic) 4,391 4,343 4,375 4,332
Impact of common stock equivalents 21 21 24 21
Weighted average shares outstanding (diluted) 4,412 4,364 4,399 4,353
Net income $ 4,000 $ 3,076 $ 2,321 $ 9,439
Basic earnings per share $ 0.91 $ 0.71 $ 0.53 $ 2.18
Diluted earnings per share $ 0.91 $ 0.70 $ 0.53 $ 2.17
v3.10.0.1
Recent Accounting Pronouncements (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Accounting Standards Update 2017-07 [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
New accounting pronouncement in accounting principle, effect of adoption quantification   $ 107
Retained Earnings [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Tax Cuts And Jobs Act Of 2017, Reclassification From AOCI To Retained $ 992  
Cumulative adjustment for fair value of equity securities 201  
Accumulated Other Comprehensive Loss [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Tax Cuts And Jobs Act Of 2017, Reclassification From AOCI To Retained (992)  
Cumulative adjustment for fair value of equity securities $ (201)  
v3.10.0.1
Accumulated Other Comprehensive Loss (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Accumulated Other Comprehensive Loss [Abstract]    
Net unrealized (losses) gains on debt securities $ (2,077) $ 154
Tax effect 436 (33)
Net of tax amount (1,641) 121
Accumulated pension adjustment (7,784) (7,784)
Tax effect 1,635 1,635
Net of tax amount (6,149) (6,149)
Total accumulated other comprehensive loss $ (7,790) $ (6,028)
v3.10.0.1
Investments (Narrative) (Details)
$ / shares in Units, $ in Thousands
9 Months Ended
Sep. 30, 2018
USD ($)
security
$ / shares
Dec. 31, 2017
USD ($)
security
Schedule of Available-for-sale Securities [Line Items]    
Restricted stock $ 452 $ 456
Number of temporarily impaired securities | security 192 127
Unrealized Losses $ 2,350 $ 1,046
Equity securities held | security 1  
Securities pledged as collateral $ 86,900 84,100
Equity securities $ 383 $ 365
Federal Home Loan Bank of Pittsburgh [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Restricted stock per share | $ / shares $ 100  
Non-Federal Home Loan Bank Of Pittsburgh [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Restricted stock $ 30  
v3.10.0.1
Investments (Unrealized Gain (loss) On Investments) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost $ 127,480  
Gross unrealized gains 273  
Gross unrealized losses (2,350)  
Available for sale 125,403 $ 126,971
Before Adoption Of ASU 2016-01 [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost   127,182
Gross unrealized gains   1,200
Gross unrealized losses   (1,046)
Available for sale   127,336
Equity Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost   164
Gross unrealized gains   201
Available for sale   365
U.S. Government And Agency Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 9,405 11,451
Gross unrealized gains 15 64
Gross unrealized losses (144) (43)
Available for sale 9,276 11,472
Municipal Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 63,221 57,374
Gross unrealized gains 176 650
Gross unrealized losses (994) (252)
Available for sale 62,403 57,772
Trust Preferred Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 4,069 6,000
Gross unrealized losses (122) (183)
Available for sale 3,947 5,817
Agency Mortgage-Backed Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 46,394 51,307
Gross unrealized gains 39 197
Gross unrealized losses (1,063) (567)
Available for sale 45,370 50,937
Private-Label Mortgage-Backed Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 474 858
Gross unrealized gains 43 88
Available for sale 517 946
Asset-Backed Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Amortized cost 3,917 28
Gross unrealized losses (27) (1)
Available for sale $ 3,890 $ 27
v3.10.0.1
Investments (Amortized Cost And Fair Value Of Debt Securities, By Contractual Maturity) (Details)
$ in Thousands
Sep. 30, 2018
USD ($)
Investments [Abstract]  
Due in one year or less, Amortized cost $ 14,466
Due after one year through five years, Amortized cost 33,277
Due after five years through ten years, Amortized cost 31,927
Due after ten years, Amortized cost 942
Amortized Cost Contractual Maturities Subtotal 80,612
Mortgage-backed securities, Amortized cost 46,868
Available-for-sale Securities, Debt Maturities, Amortized cost 127,480
Due in one year or less, Fair value 14,508
Due after one year through five years, Fair value 33,081
Due after five years through ten years, Fair value 31,026
Due after ten years, Fair value 901
Fair Value Contractual Maturities Subtotal 79,516
Mortgage-backed securities, Fair value 45,887
Available-for-sale Securities, Debt Securities, Fair Value $ 125,403
v3.10.0.1
Investments (Composition Of Net Realized Securities Gains) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Investments [Abstract]        
Gross gains realized $ 5 $ 1 $ 67 $ 3
Gross losses realized   (11)  
Net gains realized $ 5 $ 1 $ 56 $ 3
v3.10.0.1
Investments (Schedule Of Unrealized Loss On Investments) (Details)
$ in Thousands
Sep. 30, 2018
USD ($)
security
Dec. 31, 2017
USD ($)
security
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 57,263 $ 33,585
Less than 12 months: Unrealized Losses $ (973) $ (241)
Less than 12 months: Count | security 101 58
12 months or more: Fair Value $ 42,240 $ 36,203
12 months or more: Unrealized Losses $ (1,377) $ (805)
12 months or more: Count | security 91 69
Fair Value $ 99,503 $ 69,788
Unrealized Losses $ (2,350) $ (1,046)
Count | security 192 127
U.S. Government And Agency Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 4,011 $ 2,315
Less than 12 months: Unrealized Losses $ (54) $ (11)
Less than 12 months: Count | security 5 5
12 months or more: Fair Value $ 4,381 $ 3,528
12 months or more: Unrealized Losses $ (90) $ (32)
12 months or more: Count | security 12 10
Fair Value $ 8,392 $ 5,843
Unrealized Losses $ (144) $ (43)
Count | security 17 15
Municipal Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 28,938 $ 13,767
Less than 12 months: Unrealized Losses $ (520) $ (89)
Less than 12 months: Count | security 47 22
12 months or more: Fair Value $ 13,014 $ 7,507
12 months or more: Unrealized Losses $ (474) $ (163)
12 months or more: Count | security 23 14
Fair Value $ 41,952 $ 21,274
Unrealized Losses $ (994) $ (252)
Count | security 70 36
Trust Preferred Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 2,102 $ 1,216
Less than 12 months: Unrealized Losses $ (62) $ (12)
Less than 12 months: Count | security 3 2
12 months or more: Fair Value $ 1,845 $ 4,601
12 months or more: Unrealized Losses $ (60) $ (171)
12 months or more: Count | security 2 5
Fair Value $ 3,947 $ 5,817
Unrealized Losses $ (122) $ (183)
Count | security 5 7
Agency Mortgage-Backed Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 18,326 $ 16,287
Less than 12 months: Unrealized Losses $ (311) $ (129)
Less than 12 months: Count | security 40 29
12 months or more: Fair Value $ 22,996 $ 20,563
12 months or more: Unrealized Losses $ (752) $ (438)
12 months or more: Count | security 53 39
Fair Value $ 41,322 $ 36,850
Unrealized Losses $ (1,063) $ (567)
Count | security 93 68
Asset-Backed Securities [Member]    
Schedule of Available-for-sale Securities [Line Items]    
Less than 12 months: Fair Value $ 3,886  
Less than 12 months: Unrealized Losses $ (26)  
Less than 12 months: Count | security 6  
12 months or more: Fair Value $ 4 $ 4
12 months or more: Unrealized Losses $ (1) $ (1)
12 months or more: Count | security 1 1
Fair Value $ 3,890 $ 4
Unrealized Losses $ (27) $ (1)
Count | security 7 1
v3.10.0.1
Investments (Other Than Temporary Impairment, Credit Losses Recognized In Earnings) (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Investments [Abstract]    
Balance of cumulative credit-related OTTI at January 1 $ 595 $ 595
Additions for credit-related OTTI not previously recognized
Additional increases for credit-related OTTI previously recognized when there is no intent to sell and no requirement to sell before recovery of amortized cost basis
Decreases for previously recognized credit-related OTTI because there was an intent to sell (323)
Reduction for increases in cash flows expected to be collected
Balance of credit-related OTTI at September 30 $ 272 $ 595
v3.10.0.1
Loans (Schedule Of Loans Outstanding) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans $ 970,983 $ 943,700
Less: Allowance for loan losses (12,526) (11,792)
Net Loans 958,457 931,908
Net unamortized deferred loan costs 73 98
Loans pledged as collateral for borrowings and commitments from: FHLB 762,292 737,313
Loans pledged as collateral for borrowings and commitments from :Federal Reserve Bank 34,685 35,740
Total 796,977 773,053
Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 198,255 208,805
Residential Real Estate - Construction [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 12,289 9,901
Less: Allowance for loan losses (278) (224)
Commercial Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 475,838 428,428
Less: Allowance for loan losses (7,271) (6,526)
Commercial [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 279,835 291,519
Less: Allowance for loan losses (2,166) (2,110)
Total Commercial [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 755,673 719,947
Consumer [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 4,766 5,047
Less: Allowance for loan losses (101) (105)
Consumer First Liens [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 90,029 97,159
Consumer Junior Liens And Lines Of Credit [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 43,044 45,043
Consumer [Member] | Residential Real Estate - Construction [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 2,779 1,813
Commercial Junior Liens And Lines Of Credit [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 5,040 5,328
Commercial [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 60,142 61,275
Commercial [Member] | Residential Real Estate - Construction [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 9,510 8,088
First Liens [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans 150,171 158,434
Less: Allowance for loan losses (1,006) (1,060)
Junior Lines And Lines Of Credit [Member] | Residential Real Estate [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Loans $ 48,084 $ 50,371
v3.10.0.1
Loan Quality and Allowance for Loan Losses (Allowance For Loan Losses, By Loan Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance $ 12,482 $ 11,307 $ 11,792 $ 11,075  
Charge-offs (231) (46) (9,022) (118)  
Recoveries 25 32 177 166  
Provision 250 250 9,579 420  
Allowance, Ending Balance 12,526 11,543 12,526 11,543  
Loans evaluated for allowance individually 14,548   14,548   $ 11,906
Loans evaluated for allowance collectively 956,435   956,435   931,794
Total Loans 970,983   970,983   943,700
Allowance established for loans evaluated individually 181   181    
Allowance established for loan evaluated collectively 12,345   12,345   11,792
Total Allowance 12,526   12,526   11,792
Residential Real Estate [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Total Loans 198,255   198,255   208,805
Residential Real Estate - Construction [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 282 281 224 224  
Provision (4) (42) 54 15  
Allowance, Ending Balance 278 239 278 239  
Loans evaluated for allowance individually 460   460   466
Loans evaluated for allowance collectively 11,829   11,829   9,435
Total Loans 12,289   12,289   9,901
Allowance established for loan evaluated collectively 278   278   224
Total Allowance 278   278   224
Commercial Real Estate [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 7,028 6,052 6,526 6,109  
Charge-offs   (9)   (14)  
Recoveries 1 17 17 17  
Provision 242 198 728 146  
Allowance, Ending Balance 7,271 6,258 7,271 6,258  
Loans evaluated for allowance individually 10,574   10,574   10,981
Loans evaluated for allowance collectively 465,264   465,264   417,447
Total Loans 475,838   475,838   428,428
Allowance established for loan evaluated collectively 7,271   7,271   6,526
Total Allowance 7,271   7,271   6,526
Commercial [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 2,233 2,023 2,110 1,893  
Charge-offs (208) (6) (8,944) (8)  
Recoveries 19 5 135 111  
Provision 122 (19) 8,865 7  
Allowance, Ending Balance 2,166 2,003 2,166 2,003  
Loans evaluated for allowance individually 3,106   3,106    
Loans evaluated for allowance collectively 276,729   276,729   291,519
Total Loans 279,835   279,835   291,519
Allowance established for loans evaluated individually 181   181    
Allowance established for loan evaluated collectively 1,985   1,985   2,110
Total Allowance 2,166   2,166   2,110
Consumer [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 107 100 105 100  
Charge-offs (23) (31) (78) (83)  
Recoveries 5 4 24 30  
Provision 12 19 50 45  
Allowance, Ending Balance 101 92 101 92  
Loans evaluated for allowance collectively 4,766   4,766   5,047
Total Loans 4,766   4,766   5,047
Allowance established for loan evaluated collectively 101   101   105
Total Allowance 101   101   105
Unallocated [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 1,492 1,454 1,437 1,321  
Provision (102) 112 (47) 245  
Allowance, Ending Balance 1,390 1,566 1,390 1,566  
Allowance established for loan evaluated collectively 1,390   1,390   1,437
Total Allowance 1,390   1,390   1,437
First Liens [Member] | Residential Real Estate [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 1,022 1,075 1,060 1,105  
Charge-offs       (13)  
Recoveries   1 1 2  
Provision (16) (15) (55) (33)  
Allowance, Ending Balance 1,006 1,061 1,006 1,061  
Loans evaluated for allowance individually 408   408   459
Loans evaluated for allowance collectively 149,763   149,763   157,975
Total Loans 150,171   150,171   158,434
Allowance established for loan evaluated collectively 1,006   1,006   1,060
Total Allowance 1,006   1,006   1,060
Junior Liens & Lines Of Credit [Member] | Residential Real Estate [Member]          
Financing Receivable, Allowance for Credit Losses [Line Items]          
Allowance, Beginning Balance 318 322 330 323  
Recoveries   5   6  
Provision (4) (3) (16) (5)  
Allowance, Ending Balance 314 $ 324 314 $ 324  
Loans evaluated for allowance collectively 48,084   48,084   50,371
Total Loans 48,084   48,084   50,371
Allowance established for loan evaluated collectively 314   314   330
Total Allowance $ 314   $ 314   $ 330
v3.10.0.1
Loan Quality and Allowance for Loan Losses (Impaired Financing Receivables) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance $ 15,077   $ 15,077   $ 12,583
Unpaid Principal Balance With No Allowance 23,368   23,368   13,223
Recorded Investment With Allowance 181   181  
Unpaid Principal Balance With Allowance 181   181  
Related Allowance 181   181  
Average Recorded Investment 16,074 $ 13,192 17,710 $ 14,191  
Interest Income Recognized 119 119 349 360  
Residential Real Estate [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 820   820   869
Unpaid Principal Balance With No Allowance 936   936   950
Recorded Investment With Allowance    
Unpaid Principal Balance With Allowance    
Related Allowance    
Average Recorded Investment 1,359 1,211 1,649 1,237  
Interest Income Recognized 12 10 33 32  
Residential Real Estate [Member] | First Liens [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 754   754   869
Unpaid Principal Balance With No Allowance 870   870   950
Recorded Investment With Allowance    
Unpaid Principal Balance With Allowance    
Related Allowance    
Average Recorded Investment 1,091 1,157 899 1,152  
Interest Income Recognized 10 10 31 32  
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 66   66    
Unpaid Principal Balance With No Allowance 66   66    
Recorded Investment With Allowance    
Unpaid Principal Balance With Allowance    
Related Allowance    
Average Recorded Investment 268 54 750 85  
Interest Income Recognized 2   2    
Residential Real Estate - Construction [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 460   460   466
Unpaid Principal Balance With No Allowance 531   531   531
Recorded Investment With Allowance    
Unpaid Principal Balance With Allowance    
Related Allowance    
Average Recorded Investment 461 471 463 475  
Commercial Real Estate [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 10,715   10,715   11,061
Unpaid Principal Balance With No Allowance 11,248   11,248   11,541
Recorded Investment With Allowance    
Unpaid Principal Balance With Allowance    
Related Allowance    
Average Recorded Investment 10,789 11,218 10,314 12,216  
Interest Income Recognized 107 109 316 328  
Commercial [Member]          
Financing Receivable, Impaired [Line Items]          
Recorded Investment With No Allowance 3,082   3,082   187
Unpaid Principal Balance With No Allowance 10,653   10,653   201
Recorded Investment With Allowance 181   181  
Unpaid Principal Balance With Allowance 181   181  
Related Allowance 181   181  
Average Recorded Investment $ 3,465 $ 292 $ 5,284 $ 263  
v3.10.0.1
Loan Quality and Allowance for Loan Losses (Aging Of Payments Of The Loan Portfolio) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current $ 957,740 $ 938,928
Loans Past Due and Still Accruing 7,620 2,097
Non-accrual loans 5,623 2,675
Total Loans 970,983 943,700
30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 3,204 1,179
60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 4,373 918
90 Days+ Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 43  
Residential Real Estate [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 197,273 207,449
Loans Past Due and Still Accruing 888 1,188
Non-accrual loans 94 168
Total Loans 198,255 208,805
Residential Real Estate [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 543 624
Residential Real Estate [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 302 564
Residential Real Estate [Member] | 90 Days+ Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 43  
Residential Real Estate [Member] | First Liens [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 149,366 157,247
Loans Past Due and Still Accruing 734 1,019
Non-accrual loans 71 168
Total Loans 150,171 158,434
Residential Real Estate [Member] | First Liens [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 503 485
Residential Real Estate [Member] | First Liens [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 231 534
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 47,907 50,202
Loans Past Due and Still Accruing 154 169
Non-accrual loans 23  
Total Loans 48,084 50,371
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 40 139
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 71 30
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | 90 Days+ Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 43  
Residential Real Estate - Construction [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 11,359 9,435
Loans Past Due and Still Accruing 470  
Non-accrual loans 460 466
Total Loans 12,289 9,901
Residential Real Estate - Construction [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 70  
Residential Real Estate - Construction [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 400  
Commercial Real Estate [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 468,202 425,806
Loans Past Due and Still Accruing 5,830 768
Non-accrual loans 1,806 1,854
Total Loans 475,838 428,428
Commercial Real Estate [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 2,224 421
Commercial Real Estate [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 3,606 347
Commercial [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 276,180 291,221
Loans Past Due and Still Accruing 392 111
Non-accrual loans 3,263 187
Total Loans 279,835 291,519
Commercial [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 328 111
Commercial [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 64  
Consumer [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Current 4,726 5,017
Loans Past Due and Still Accruing 40 30
Total Loans 4,766 5,047
Consumer [Member] | 30 - 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing 39 23
Consumer [Member] | 60 - 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Loans Past Due and Still Accruing $ 1 $ 7
v3.10.0.1
Loan Quality and Allowance for Loan Losses (Internal Credit Rating For The Loan Portfolio) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount $ 970,983 $ 943,700
Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 956,130 930,899
Special Mention [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 665 680
Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 14,188 12,121
Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Residential Real Estate [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 198,255 208,805
Residential Real Estate [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 197,759 207,766
Residential Real Estate [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 496 1,039
Residential Real Estate [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Residential Real Estate [Member] | First Liens [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 150,171 158,434
Residential Real Estate [Member] | First Liens [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 149,741 157,395
Residential Real Estate [Member] | First Liens [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 430 1,039
Residential Real Estate [Member] | First Liens [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 48,084 50,371
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 48,018 50,371
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 66  
Residential Real Estate [Member] | Junior Liens & Lines Of Credit [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Residential Real Estate - Construction [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 12,289 9,901
Residential Real Estate - Construction [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 11,556 8,893
Residential Real Estate - Construction [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 733 1,008
Residential Real Estate - Construction [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Commercial Real Estate [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 475,838 428,428
Commercial Real Estate [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 466,800 419,277
Commercial Real Estate [Member] | Special Mention [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 665 680
Commercial Real Estate [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 8,373 8,471
Commercial Real Estate [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Commercial [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 279,835 291,519
Commercial [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 275,249 289,916
Commercial [Member] | Substandard [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 4,586 1,603
Commercial [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
Consumer [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 4,766 5,047
Consumer [Member] | Pass [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount 4,766 5,047
Consumer [Member] | Doubtful [Member]    
Financing Receivable, Allowance for Credit Losses [Line Items]    
Loans and Leases Receivable, Gross, Carrying Amount
v3.10.0.1
Loan Quality and Allowance for Loan Losses (Troubled Debt Restructuring Loans) (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
USD ($)
item
contract
Sep. 30, 2017
item
Sep. 30, 2018
USD ($)
item
contract
Sep. 30, 2017
item
Dec. 31, 2017
USD ($)
contract
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Number of Contracts | contract 16   16   17
Troubled Debt Restructurings: Recorded Investment $ 11,717   $ 11,717   $ 12,186
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Number of Contracts | contract    
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Recorded Investment    
New During Period, Number of Contracts | item 0 0 0 0  
Performing [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] $ 9,592   $ 9,592   11,555
Nonperforming [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] $ 2,125   $ 2,125   $ 631
Residential Real Estate - Construction [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Number of Contracts | contract 1   1   1
Troubled Debt Restructurings: Recorded Investment $ 460   $ 460   $ 466
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Number of Contracts | contract    
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Recorded Investment    
Residential Real Estate - Construction [Member] | Performing [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1]         $ 466
Residential Real Estate - Construction [Member] | Nonperforming [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] $ 460   $ 460    
Residential Real Estate [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Number of Contracts | contract 4   4   5
Troubled Debt Restructurings: Recorded Investment $ 683   $ 683   $ 737
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Number of Contracts | contract    
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Recorded Investment    
Residential Real Estate [Member] | Performing [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] $ 683   $ 683   701
Residential Real Estate [Member] | Nonperforming [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1]         $ 36
Commercial Real Estate [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Number of Contracts | contract 11   11   11
Troubled Debt Restructurings: Recorded Investment $ 10,574   $ 10,574   $ 10,983
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Number of Contracts | contract    
Troubled Debt Restructurings That Have Defaulted on Modified Terms in the Last Twelve Months: Recorded Investment    
Commercial Real Estate [Member] | Performing [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] 8,909   8,909   10,388
Commercial Real Estate [Member] | Nonperforming [Member]          
Financing Receivable, Modifications [Line Items]          
Troubled Debt Restructurings: Recorded Investment [1] $ 1,665   $ 1,665   $ 595
[1] The performing status is determined by the loan's compliance with the modified terms.
v3.10.0.1
Other Real Estate Owned (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Other Real Estate Owned [Abstract]    
Balance at beginning of the period $ 2,598 $ 4,915
Additions 105 52
Proceeds from dispositions (32) (2,255)
Loss on sales, net   (23)
Valuation adjustment (6) (60)
Balance at the end of the period $ 2,665 $ 2,629
v3.10.0.1
Pension (Narrative) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Mar. 31, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Pension [Abstract]            
Expected pension expense $ 500     $ 500    
Pension Contributions   $ 1,000   1,000    
Pension expense $ 125   $ 116 $ 375 $ 344 $ 459
v3.10.0.1
Pension (Schedule Of Net Periodic Pension Costs) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Pension [Abstract]          
Service cost $ 90 $ 80 $ 270 $ 237  
Interest cost 138 167 414 500  
Expected return on plan assets (279) (268) (837) (804)  
Recognized net actuarial loss 176 137 528 411  
Net period cost $ 125 $ 116 $ 375 $ 344 $ 459
v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Narrative) (Details)
Sep. 30, 2018
USD ($)
Fair Value Measurements And Fair Values Of Financial Instruments [Abstract]  
Total liabilities $ 0
Assets, Level 1 to Level 2 Transfers 0
Liabilities, Level 1 to Level 2 Transfers $ 0
v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Fair Value, By Balance Sheet Grouping) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale $ 125,403 $ 126,971
Equity securities 383 365
Carrying Amount [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Cash and cash equivalents 44,777 58,603
Restricted stock 452 456
Loans held for sale 1,072 442
Net loans 958,457 931,908
Accrued interest receivable 3,733 3,847
Available for sale 125,403  
Equity securities 383  
Deposits 1,071,857 1,047,181
Accrued interest payable 202 149
Fair Value [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Cash and cash equivalents 44,777 58,603
Restricted stock 452 456
Loans held for sale 1,072 442
Net loans 933,824 929,891
Accrued interest receivable 3,733 3,847
Available for sale 125,403  
Equity securities 383  
Deposits 1,071,744 1,046,476
Accrued interest payable 202 149
Level 1 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Cash and cash equivalents 44,777 58,603
Equity securities 383  
Level 2 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Restricted stock 452 45
Loans held for sale 1,072 442
Accrued interest receivable 3,733 3,847
Available for sale 125,403  
Deposits 1,071,744 1,046,476
Accrued interest payable 202 149
Level 3 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Net loans $ 933,824 929,891
Before Adoption Of ASU 2016-01 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale   127,336
Before Adoption Of ASU 2016-01 [Member] | Carrying Amount [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale   127,336
Before Adoption Of ASU 2016-01 [Member] | Fair Value [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale   127,336
Before Adoption Of ASU 2016-01 [Member] | Level 1 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale   365
Before Adoption Of ASU 2016-01 [Member] | Level 2 [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Available for sale   $ 126,971
v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Schedule Of Fair Value, Assets And Liabilities Measured On Recurring Basis) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Equity securities, at fair value $ 383 $ 365
Available for sale 125,403 126,971
Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Equity securities, at fair value 383  
Total assets 125,786 127,336
Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Equity securities, at fair value 383  
Level 1 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Equity securities, at fair value 383  
Total assets 383 365
Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 125,403  
Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets 125,403 126,971
Equity Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale   365
Equity Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale   365
Equity Securities [Member] | Level 1 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale   365
U.S. Government And Agency Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 9,276 11,472
U.S. Government And Agency Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 9,276 11,472
U.S. Government And Agency Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 9,276 11,472
Municipal Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 62,403 57,772
Municipal Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 62,403 57,772
Municipal Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 62,403 57,772
Trust Preferred Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 3,947 5,817
Trust Preferred Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 3,947 5,817
Trust Preferred Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 3,947 5,817
Agency Mortgage-Backed Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 45,370 50,937
Agency Mortgage-Backed Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 45,370 50,937
Agency Mortgage-Backed Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 45,370 50,937
Private-Label Mortgage-Backed Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 517 946
Private-Label Mortgage-Backed Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 517 946
Private-Label Mortgage-Backed Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 517 946
Asset-Backed Securities [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 3,890 27
Asset-Backed Securities [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale 3,890 27
Asset-Backed Securities [Member] | Level 2 [Member] | Fair Value, Measurements, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Available for sale $ 3,890 $ 27
v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Schedule Of Fair Value On A Nonrecurring Basis) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure $ 2,925 $ 90
Level 3 [Member] | Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure 2,925 90
Impaired Loans [Member] | Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1] 2,925  
Impaired Loans [Member] | Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [2] 2,925  
Impaired Loans [Member] | Level 3 [Member] | Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1] $ 2,925  
Other Real Estate Owned [Member] | Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1]   90
Other Real Estate Owned [Member] | Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [2]   90
Other Real Estate Owned [Member] | Level 3 [Member] | Fair Value, Measurements, Nonrecurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1]   $ 90
[1] (Dollars in Thousands)Fair Value at December 31, 2017Asset DescriptionLevel 1Level 2Level 3TotalOther real estate owned (1)$ -$ -$ 90$ 90Total assets$ -$ -$ 90$ 90Includes assets directly charged-down to fair value during the year-to-date period.
[2] Includes assets directly charged-down to fair value during the year-to-date period.
v3.10.0.1
Fair Value Measurements And Fair Values Of Financial Instruments (Fair Value Inputs, Assets, Quantitative Information) (Details) - Level 3 [Member] - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Impaired Loans [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1] $ 2,925  
Impaired Loans [Member] | Minimum [Member] | Appraisal Adjustment [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Quantitative Information Percentage 0.00%  
Impaired Loans [Member] | Maximum [Member] | Appraisal Adjustment [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Quantitative Information Percentage 50.00%  
Impaired Loans [Member] | Weighted Average [Member] | Appraisal Adjustment [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Quantitative Information Percentage 45.00%  
Other Real Estate Owned [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets, Fair Value Disclosure [1]   $ 90
Other Real Estate Owned [Member] | Cost To Sell [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Quantitative Information Percentage   8.00%
[1] Includes assets directly charged-down to fair value during the year-to-date period.
v3.10.0.1
Capital Ratios (Narrative) (Details)
9 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Dec. 31, 2016
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]      
Total Risk-based Capital Ratio: Ratio 14.89%    
Capital Ratios, Basel III, Capital Conservation Buffer   1.25% 0.625%
Capital Ratios, Basel III, Capital Conservation Buffer, Year Two 1.875%    
Capital Ratios, Basel III, Capital Conservation Buffer, Year Three 2.50%    
Farmers & Merchants Trust Company [Member]      
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]      
Common Equity Tier 1 Risk-based Capital Ratio: Well Capitalized Minimum: Ratio [1] 6.50%    
Tier 1 Risk-based Capital Ratio: Well Capitalized Minimum: Ratio 8.00% [2] 6.00%  
Tier 1 Leverage Ratio: Well Capitalized Minimum: Ratio [3] 5.00%    
Total Risk-based Capital Ratio: Well Capitalized Minimum: Ratio [4] 10.00%    
Capital ratios, capital conservation buffer 6.89%    
Total Risk-based Capital Ratio: Ratio [4] 14.68% 15.19%  
[1] Common equity Tier 1 capital/ total risk-weighted assets
[2] Tier 1 capital / total risk-weighted assets
[3] Tier 1 capital / average quarterly assets
[4] Total risk-based capital / total risk-weighted assets
v3.10.0.1
Capital Ratios (Schedule Of The Total Risk-based, Tier 1 Risk-based And Tier 1 Leverage Requirements) (Details)
Sep. 30, 2018
Dec. 31, 2017
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]    
Total Risk-based Capital Ratio: Ratio 14.89%  
Franklin Financial Services Corporation [Member]    
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]    
Common Equity Tier 1 Risk-based Capital Ratio: Ratio [1] 13.64% 14.06%
Common Equity Tier 1 Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [1] 4.50%  
Tier 1 Risk-based Capital Ratio: Ratio [2] 13.64% 14.06%
Tier 1 Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [2] 6.00%  
Total Risk-based Capital Ratio: Ratio [3] 14.89% 15.31%
Total Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [3] 8.00%  
Tier 1 Leverage Ratio: Ratio [4] 9.59% 9.73%
Tier 1 Leverage Ratio: Adequately Capitalized Minimum: Ratio [4] 4.00%  
Farmers & Merchants Trust Company [Member]    
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]    
Common Equity Tier 1 Risk-based Capital Ratio: Ratio [1] 13.42% 13.93%
Common Equity Tier 1 Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [1] 4.50%  
Common Equity Tier 1 Risk-based Capital Ratio: Well Capitalized Minimum: Ratio [1] 6.50%  
Tier 1 Risk-based Capital Ratio: Ratio [2] 13.42% 13.93%
Tier 1 Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [2] 6.00%  
Tier 1 Risk-based Capital Ratio: Well Capitalized Minimum: Ratio 8.00% [2] 6.00%
Total Risk-based Capital Ratio: Ratio [3] 14.68% 15.19%
Total Risk-based Capital Ratio: Adequately Capitalized Minimum: Ratio [3] 8.00%  
Total Risk-based Capital Ratio: Well Capitalized Minimum: Ratio [3] 10.00%  
Tier 1 Leverage Ratio: Ratio [4] 9.48% 9.64%
Tier 1 Leverage Ratio: Adequately Capitalized Minimum: Ratio [4] 4.00%  
Tier 1 Leverage Ratio: Well Capitalized Minimum: Ratio [4] 5.00%  
[1] Common equity Tier 1 capital/ total risk-weighted assets
[2] Tier 1 capital / total risk-weighted assets
[3] Total risk-based capital / total risk-weighted assets
[4] Tier 1 capital / average quarterly assets
v3.10.0.1
Revenue Recognition (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Disaggregation of Revenue [Line Items]        
Investment and trust services fees $ 1,424 $ 1,353 $ 4,285 $ 3,991
Estate management services Fees recognition period     18 months  
Asset Management Fees [Member]        
Disaggregation of Revenue [Line Items]        
Investment and trust services fees 1,300   $ 3,800  
Estate Management Services Fees [Member]        
Disaggregation of Revenue [Line Items]        
Investment and trust services fees 86   228  
Commisions [Member]        
Disaggregation of Revenue [Line Items]        
Investment and trust services fees $ 75   $ 218  
v3.10.0.1
Commitments And Contingencies (Narrative) (Details) - USD ($)
$ in Thousands
9 Months Ended
Jun. 30, 2018
Sep. 30, 2018
Dec. 31, 2017
Commitments And Contingencies [Abstract]      
Allowance against letters of credit $ 2,400 $ 2,361  
Accrued settlement payment     $ 10,000
v3.10.0.1
Commitments And Contingencies (Outstanding Commitments ) (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Commercial Commitments To Extend Credit [Member]    
Loss Contingencies [Line Items]    
Commitments outstanding $ 226,069 $ 249,526
Consumer Commitments To Extend Credit (Secured) [Member]    
Loss Contingencies [Line Items]    
Commitments outstanding 46,166 44,866
Consumer Commitments To Extend Credit (Unsecured) [Member]    
Loss Contingencies [Line Items]    
Commitments outstanding 5,663 5,668
Commitments To Extend Credit [Member]    
Loss Contingencies [Line Items]    
Commitments outstanding 277,898 300,060
Standby Letters of Credit [Member]    
Loss Contingencies [Line Items]    
Commitments outstanding $ 25,692 $ 28,630