FRANKLIN FINANCIAL SERVICES CORP /PA/, 10-Q filed on 5/11/2015
Quarterly Report
Document And Entity Information
3 Months Ended
Mar. 31, 2015
Apr. 30, 2015
Document And Entity Information [Abstract]
 
 
Document Type
10-Q 
 
Amendment Flag
false 
 
Document Period End Date
Mar. 31, 2015 
 
Document Fiscal Period Focus
Q1 
 
Document Fiscal Year Focus
2015 
 
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
 
4,230,122 
Trading Symbol
fraf 
 
Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Assets
 
 
Cash and due from banks
$ 21,277 
$ 14,258 
Interest-bearing deposits in other banks
44,050 
34,335 
Total cash and cash equivalents
65,327 
48,593 
Investment securities available for sale, at fair value
176,740 
171,751 
Restricted stock
438 
438 
Loans held for sale
155 
389 
Loans
722,958 
726,531 
Allowance for loan losses
(9,210)
(9,111)
Net Loans
713,748 
717,420 
Premises and equipment, net
14,843 
15,046 
Bank owned life insurance
22,237 
22,098 
Goodwill
9,016 
9,016 
Other intangible assets
90 
181 
Other real estate owned
4,018 
3,666 
Deferred tax assets, net
4,659 
4,328 
Other assets
8,066 
8,522 
Total assets
1,019,337 
1,001,448 
Deposits
 
 
Noninterest-bearing checking
147,876 
136,910 
Money management, savings and interest checking
662,661 
645,672 
Time
94,858 
98,599 
Total Deposits
905,395 
881,181 
Securities sold under agreements to repurchase
 
9,079 
Other liabilities
7,980 
7,667 
Total liabilities
913,375 
897,927 
Shareholders' equity
 
 
Common stock, $1 par value per share,15,000,000 shares authorized with 4,616,224 shares issued and 4,228,195 shares outstanding at March 31, 2015 and 4,606,564 shares issued and 4,218,330 shares outstanding at December 31, 2014
4,616 
4,607 
Capital stock without par value, 5,000,000 shares authorized with no shares issued and outstanding
   
   
Additional paid-in capital
37,707 
37,504 
Retained earnings
73,618 
71,452 
Accumulated other comprehensive loss
(3,041)
(3,100)
Treasury stock, 388,029 shares at March 31, 2015 and 388,234 shares at December 31, 2014, at cost
(6,938)
(6,942)
Total shareholders' equity
105,962 
103,521 
Total liabilities and shareholders' equity
$ 1,019,337 
$ 1,001,448 
Consolidated Balance Sheets (Parenthetical) (USD $)
Mar. 31, 2015
Dec. 31, 2014
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
4,616,224 
4,606,564 
Common Stock, Shares, Outstanding
4,228,195 
4,218,330 
Capital Stock, Shares Authorized
5,000,000 
5,000,000 
Capital Stock, Shares, Issued
Capital Stock, Shares, Outstanding
Treasury Stock, Shares
388,029 
388,234 
Consolidated Statements Of Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Interest income
 
 
Loans, including fees
$ 7,376 
$ 7,511 
Interest and dividends on investments:
 
 
Taxable interest
636 
641 
Tax exempt interest
408 
358 
Dividend income
51 
25 
Deposits and obligations of other banks
55 
39 
Total interest income
8,526 
8,574 
Interest expense
 
 
Deposits
641 
702 
Securities sold under agreements to repurchase
 
Long-term debt
 
121 
Total interest expense
641 
830 
Net interest income
7,885 
7,744 
Provision for loan losses
325 
198 
Net interest income after provision for loan losses
7,560 
7,546 
Noninterest income
 
 
Investment and trust services fees
1,263 
1,091 
Loan service charges
174 
167 
Mortgage banking activities
12 
Deposit service charges and fees
490 
464 
Other service charges and fees
296 
267 
Debit card income
318 
306 
Increase in cash surrender value of life insurance
139 
143 
Other real estate owned (losses) gains, net
32 
(122)
Other
224 
52 
Net OTTI losses recognized in earnings
(20)
 
Gain on conversion
728 
 
Total noninterest income
3,652 
2,380 
Noninterest expense
 
 
Salaries and employee benefits
4,083 
4,251 
Net occupancy expense
615 
675 
Furniture and equipment expense
231 
254 
Advertising
188 
316 
Legal and professional fees
296 
265 
Data processing
467 
391 
Pennsylvania bank shares tax
196 
173 
Intangible amortization
90 
104 
FDIC insurance
148 
232 
ATM/debit card processing
187 
179 
Other
988 
848 
Total noninterest expense
7,489 
7,688 
Income before federal income tax expense
3,723 
2,238 
Federal income tax expense
839 
412 
Net income
$ 2,884 
$ 1,826 
Per share
 
 
Basic earnings per share
$ 0.68 
$ 0.44 
Diluted earnings per share
$ 0.68 
$ 0.44 
Cash dividends declared
$ 0.17 
$ 0.17 
Consolidated Statements Of Comprehensive Income (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Consolidated Statements Of Comprehensive Income [Abstract]
 
 
Net income
$ 2,884 
$ 1,826 
Securities:
 
 
Unrealized gains arising during the period
723 
1,420 
Reclassification adjustment for gains included in net income
(728)
 
Net unrealized (losses) gains
(5)
1,420 
Tax effect
(483)
Net of tax amount
(3)
937 
Derivatives:
 
 
Unrealized loss arising during the period
(1)
(8)
Reclassification adjustment for losses included in net income
96 1
95 1
Net unrealized gains
95 
87 
Tax effect
(33)
(30)
Net of tax amount
62 
57 
Total other comprehensive income
59 
994 
Total Comprehensive Income
2,943 
2,820 
Securities / gain on conversion
248 
 
Derivative/interest expense on deposits
$ (33)
$ (32)
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, 2013
$ 4,561 
$ 36,636 
$ 65,897 
$ (4,696)
$ (7,010)
$ 95,388 
Net income
 
 
1,826 
 
 
1,826 
Other comprehensive income
 
 
 
994 
 
994 
Cash dividends declared, $.17 per share
 
 
(709)
 
 
(709)
Treasury shares issued under stock option plans
 
 
 
 
Common stock issued under dividend reinvestment plan
10 
160 
 
 
 
170 
Balance at Mar. 31, 2014
4,571 
36,796 
67,014 
(3,702)
(7,006)
97,673 
Balance at Dec. 31, 2014
4,607 
37,504 
71,452 
(3,100)
(6,942)
103,521 
Net income
 
 
2,884 
 
 
2,884 
Other comprehensive income
 
 
 
59 
 
59 
Cash dividends declared, $.17 per share
 
 
(718)
 
 
(718)
Treasury shares issued under stock option plans
 
 
 
 
Common stock issued under dividend reinvestment plan
203 
 
 
 
212 
Balance at Mar. 31, 2015
$ 4,616 
$ 37,707 
$ 73,618 
$ (3,041)
$ (6,938)
$ 105,962 
Consolidated Statements Of Changes In Shareholders' Equity (Parenthetical) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Common Stock, Dividends, Per Share, Declared
$ 0.17 
$ 0.17 
Treasury shares issued under stock option plan, shares
205 
223 
Common Stock [Member]
 
 
Common stock issued under dividend reinvestment plan, shares
9,660 
9,795 
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities
 
 
Net income
$ 2,884 
$ 1,826 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
Depreciation and amortization
339 
372 
Net amortization of loans and investment securities
377 
428 
Amortization and net change in mortgage servicing rights valuation
11 
Amortization of intangibles
90 
104 
Provision for loan losses
325 
198 
Gain on conversion
(728)
 
Impairment writedown on securities recognized in earnings
20 
 
Loans originated for sale
(882)
(1,443)
Proceeds from sale of loans
1,116 
1,636 
Writedown on other real estate owned
 
120 
Net (gain) loss on sale or disposal of other real estate/other repossessed assets
(32)
Increase in cash surrender value of life insurance
(139)
(143)
Decrease in other assets
198 
91 
Increase in other liabilities
278 
440 
Net cash provided by operating activities
3,857 
3,639 
Cash flows from investing activities
 
 
Proceeds from maturities and paydowns of securities available for sale
6,399 
5,844 
Purchase of investment securities available for sale
(11,146)
(6,816)
Net decrease (increase) in loans
2,982 
(2,787)
Capital expenditures
(120)
(218)
Proceeds from sale of other real estate/other repossessed assets
129 
279 
Net cash used in investing activities
(1,756)
(3,698)
Cash flows from financing activities
 
 
Net increase in demand deposits, NOW, and savings accounts
27,955 
50,762 
Net decrease in time deposits
(3,741)
(3,601)
Net decrease in repurchase agreements
(9,079)
(7,929)
Long-term debt payments
 
(2)
Dividends paid
(718)
(709)
Treasury stock issued under stock option plans
Common stock issued under dividend reinvestment plan
212 
170 
Net cash provided by financing activities
14,633 
38,695 
Increase in cash and cash equivalents
16,734 
38,636 
Cash and cash equivalents as of January 1
48,593 
 
Cash and cash equivalents as of March 31
65,327 
79,381 
Supplemental Disclosures of Cash Flow Information
 
 
Cash paid during the year for: Interest on deposits and other borrowed funds
611 
786 
Cash paid during the year for: Income taxes
262 
20 
Noncash Activities
 
 
Loans transferred to Other Real Estate
$ 449 
 
Basis Of Presentation
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 March 31, 2015, 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 2014 Annual Report on Form 10-K.  The consolidated results of operations for the period ended March 31, 2015 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, 2014 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

 

 

March 31

 

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

2015

 

2014

 

Weighted average shares outstanding (basic)

 

4,223 

 

 

4,172 

 

Impact of common stock equivalents

 

 

 

 

Weighted average shares outstanding (diluted)

 

4,229 

 

 

4,177 

 

Anti-dilutive options excluded from calculation

 

29 

 

 

40 

 

Net income

$

2,884 

 

$

1,826 

 

Basic earnings per share

$

0.68 

 

$

0.44 

 

Diluted earnings per share

$

0.68 

 

$

0.44 

 

 

Recent Accounting Pronouncements
Recent Accounting Pronouncements

Note 2. Recent Accounting Pronouncements

Receivables (Topic 310): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure. ASU 2014-04 “Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure” clarifies that a creditor is considered to have physical possession of residential real estate that is collateral for a residential mortgage loan when it obtains legal title to the collateral or a deed in lieu of foreclosure or similar legal agreement is completed.  Consequently, it should reclassify the loan to other real estate owned at that time.  ASU 2014-04 applies to all creditors who obtain physical possession resulting from an in substance repossession or foreclosure of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable.  The ASU does not apply to commercial real estate loans, as the foreclosure process and applicable laws for those assets are significantly different from residential real estate.  The ASU is effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014.  ASU 2014-04 did not have a material effect on the Corporation’s financial statements.

Revenue from Contracts with Customers (Topic 606). The amendments in this Update (ASU 2014-09) establish a comprehensive revenue recognition standard for virtually all industries under U.S. GAAP, including those that previously followed industry-specific guidance such as the real estate, construction and software industries. 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. The ASU is effective for public entities for annual periods beginning after December 15, 2016, including interim periods therein. Three basic transition methods are available – full retrospective, retrospective with certain practical expedients, and a cumulative effect approach. Under the third alternative, an entity would apply the new revenue standard only to contracts that are incomplete under legacy U.S. GAAP at the date of initial application (e.g. January 1, 2017) and recognize the cumulative effect of the new standard as an adjustment to the opening balance of retained earnings. That is, prior years would not be restated and additional disclosures would be required to enable users of the financial statements to understand the impact of adopting the new standard in the current year compared to prior years that are presented under legacy U.S. GAAP. Early adoption is prohibited under U.S. GAAP. The Corporation does not believe ASU 2014-09 will have a material effect on its financial statements. 

 

Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss

Note 3. Accumulated Other Comprehensive Loss

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2015

 

2014

(Dollars in thousands)

 

 

 

 

 

Net unrealized gains on securities

$

2,347 

 

$

2,352 

Tax effect

 

(798)

 

 

(800)

Net of tax amount

 

1,549 

 

 

1,552 

 

 

 

 

 

 

Net unrealized losses on derivatives

 

(96)

 

 

(191)

Tax effect

 

32 

 

 

65 

Net of tax amount

 

(64)

 

 

(126)

 

 

 

 

 

 

Accumulated pension adjustment

 

(6,858)

 

 

(6,858)

Tax effect

 

2,332 

 

 

2,332 

Net of tax amount

 

(4,526)

 

 

(4,526)

 

 

 

 

 

 

Total accumulated other comprehensive loss

$

(3,041)

 

$

(3,100)

 

Guarantees
Guarantees

Note 4. Guarantees

The Corporation does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit.  Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party.  Generally, all letters of credit, when issued, have expiration dates within one year.  The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Bank generally holds collateral and/or personal guarantees supporting these commitments.  The Bank had $24.0 million and $22.7 million of standby letters of credit as of March 31, 2015 and December 31, 2014, respectively. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees.  The amount of the liability as of March 31, 2015 and December 31, 2014 for guarantees under standby letters of credit issued was not material.

 

Investments
Investments

Note 5. Investments

The amortized cost and estimated fair value of investment securities available for sale as of March 31, 2015 and December 31, 2014 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

March 31, 2015

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

1,002 

 

$

55 

 

$

(14)

 

$

1,043 

U.S. Government and Agency securities

 

 

16,435 

 

 

228 

 

 

(35)

 

 

16,628 

Municipal securities

 

 

71,333 

 

 

1,972 

 

 

(241)

 

 

73,064 

Trust preferred securities

 

 

5,946 

 

 

 -

 

 

(756)

 

 

5,190 

Agency mortgage-backed securities

 

 

78,051 

 

 

1,218 

 

 

(121)

 

 

79,148 

Private-label mortgage-backed securities

 

 

1,583 

 

 

44 

 

 

 -

 

 

1,627 

Asset-backed securities

 

 

43 

 

 

 -

 

 

(3)

 

 

40 

 

 

$

174,393 

 

$

3,517 

 

$

(1,170)

 

$

176,740 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

December 31, 2014

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

274 

 

$

779 

 

$

 -

 

$

1,053 

U.S. Government and Agency securities

 

 

15,854 

 

 

173 

 

 

(64)

 

 

15,963 

Municipal securities

 

 

66,832 

 

 

1,826 

 

 

(292)

 

 

68,366 

Trust preferred securities

 

 

5,940 

 

 

 -

 

 

(803)

 

 

5,137 

Agency mortgage-backed securities

 

 

78,779 

 

 

932 

 

 

(217)

 

 

79,494 

Private-label mortgage-backed securities

 

 

1,675 

 

 

35 

 

 

(15)

 

 

1,695 

Asset-backed securities

 

 

45 

 

 

 -

 

 

(2)

 

 

43 

 

 

$

169,399 

 

$

3,745 

 

$

(1,393)

 

$

171,751 

 

At March 31, 2015 and December 31, 2014, the fair value of investment securities pledged to secure public funds, trust balances, repurchase agreements, deposit and other obligations totaled $75.6 million and $91.6 million, respectively.

The amortized cost and estimated fair value of debt securities at March 31, 2015, 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

$

5,885 

 

$

5,950 

Due after one year through five years

 

10,828 

 

 

11,091 

Due after five years through ten years

 

30,857 

 

 

31,751 

Due after ten years

 

46,187 

 

 

46,130 

 

 

93,757 

 

 

94,922 

Mortgage-backed securities

 

79,634 

 

 

80,775 

 

$

173,391 

 

$

175,697 

 

The following table provides additional detail about trust preferred securities as of March 31, 2015:

Trust Preferred Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal Name

 

Maturity

 

Single Issuer or Pooled

 

Class

 

Amortized Cost

 

Fair Value

 

Gross Unrealized Gain (Loss)

 

Lowest Credit Rating Assigned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BankAmerica Cap III

 

1/15/2027

 

Single

 

Preferred Stock

 

$

963 

 

$

821 

 

$

(142)

 

BB

 

Wachovia Cap Trust II

 

1/15/2027

 

Single

 

Preferred Stock

 

 

277 

 

 

258 

 

 

(19)

 

BBB

 

Huntington Cap Trust

 

2/1/2027

 

Single

 

Preferred Stock

 

 

940 

 

 

802 

 

 

(138)

 

BB

 

Corestates Captl Tr II

 

2/15/2027

 

Single

 

Preferred Stock

 

 

937 

 

 

870 

 

 

(67)

 

BBB+

 

Huntington Cap Trust II

 

6/15/2028

 

Single

 

Preferred Stock

 

 

891 

 

 

771 

 

 

(120)

 

BB

 

Chase Cap VI JPM

 

8/1/2028

 

Single

 

Preferred Stock

 

 

963 

 

 

850 

 

 

(113)

 

BBB-

 

Fleet Cap Tr V

 

12/18/2028

 

Single

 

Preferred Stock

 

 

975 

 

 

818 

 

 

(157)

 

BB

 

 

 

 

 

 

 

 

 

$

5,946 

 

$

5,190 

 

$

(756)

 

 

 

 

The following table provides additional detail about private label mortgage-backed securities as of March 31, 2015:

Private Label Mortgage Backed Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Gross 

 

 

 

 

 

 

 

Cumulative

 

 

Origination

 

Amortized

 

Fair

 

Unrealized

 

Collateral

 

Lowest Credit

 

Credit

 

OTTI

Description

 

Date

 

Cost

 

Value

 

Gain (Loss)

 

Type

 

Rating Assigned

 

Support %

 

Charges

RALI 2004-QS4 A7

 

3/1/2004

 

$

64 

 

$

66 

 

$

 

ALT A

 

BBB+

 

12.21 

 

$

 -

MALT 2004-6 7A1

 

6/1/2004

 

 

396 

 

 

405 

 

 

 

ALT A

 

CCC

 

13.87 

 

 

 -

RALI 2005-QS2 A1

 

2/1/2005

 

 

250 

 

 

265 

 

 

15 

 

ALT A

 

CC

 

5.16 

 

 

10 

RALI 2006-QS4 A2

 

4/1/2006

 

 

521 

 

 

524 

 

 

 

ALT A

 

D

 

 -

 

 

313 

GSR 2006-5F 2A1

 

5/1/2006

 

 

79 

 

 

86 

 

 

 

Prime

 

D

 

 -

 

 

15 

RALI 2006-QS8 A1

 

7/28/2006

 

 

273 

 

 

281 

 

 

 

ALT A

 

D

 

 -

 

 

217 

 

 

 

 

$

1,583 

 

$

1,627 

 

$

44 

 

 

 

 

 

 

 

$

555 

 

Impairment:

The investment portfolio contained 68 securities with $41.8 million of temporarily impaired fair value and $1.2 million in unrealized losses at March 31, 2015. The total unrealized loss position has improved slightly from $1.4 million since year-end 2014. 

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. Equity securities are assessed for other-than-temporary impairment based on the length of time of impairment, dollar amount of the impairment and general market and financial conditions relating to specific issues.  The impairment identified on debt and equity securities and subject to assessment at March 31, 2015, 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 investment portfolio (excluding restricted stock), 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 March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

$

824 

 

$

(14)

 

 

$

 -

 

$

 -

 

 -

 

$

824 

 

$

(14)

 

U.S. Government and Agency securities

 

1,806 

 

 

(6)

 

 

 

5,248 

 

 

(29)

 

12 

 

 

7,054 

 

 

(35)

 

15 

Municipal securities

 

9,196 

 

 

(111)

 

15 

 

 

4,875 

 

 

(130)

 

 

 

14,071 

 

 

(241)

 

22 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,190 

 

 

(756)

 

 

 

5,190 

 

 

(756)

 

Agency mortgage-backed securities

 

8,832 

 

 

(31)

 

14 

 

 

5,807 

 

 

(90)

 

 

 

14,639 

 

 

(121)

 

22 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(3)

 

 

 

 

 

(3)

 

Total temporarily impaired securities

$

20,658 

 

$

(162)

 

33 

 

$

21,124 

 

$

(1,008)

 

35 

 

$

41,782 

 

$

(1,170)

 

68 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

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

 

 

 

 -

 

 

 

7,207 

 

 

(64)

 

14 

 

 

7,211 

 

 

(64)

 

15 

Municipal securities

 

5,651 

 

 

(33)

 

 

 

9,441 

 

 

(259)

 

14 

 

 

15,092 

 

 

(292)

 

23 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,137 

 

 

(803)

 

 

 

5,137 

 

 

(803)

 

Agency mortgage-backed securities

 

9,304 

 

 

(60)

 

13 

 

 

8,199 

 

 

(157)

 

10 

 

 

17,503 

 

 

(217)

 

23 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

540 

 

 

(15)

 

 

 

540 

 

 

(15)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total temporarily impaired securities

$

14,959 

 

$

(93)

 

23 

 

$

30,529 

 

$

(1,300)

 

47 

 

$

45,488 

 

$

(1,393)

 

70 

 

 

The municipal bond portfolio has an unrealized loss of $241 thousand at quarter end which is approximately $50 thousand less than at year-end 2014.  The unrealized loss in this portfolio is deemed to be non-credit related and no other-than-temporary impairment charges have been recorded.

The trust preferred portfolio contains seven securities with a fair value of $5.2 million and an unrealized loss of $756 thousand. The trust-preferred securities held by the Bank are single entity issues, not pooled trust preferred securities.  Therefore, the impairment review of these securities is based only on the issuer and the security cannot be impaired by the performance of other issuers as if it was a pooled trust-preferred bond. All of the Bank’s trust preferred securities are single issue, variable rate notes with long maturities (2027 – 2028).  None of these bonds have suspended or missed a dividend payment. At March 31, 2015, the Bank believes it will be able to collect all interest and principal due on these bonds and no other-than-temporary-impairment charges were recorded. 

The PLMBS sector shows a net unrealized gain $44 thousand with all bonds showing an unrealized gain.  Even though there is no unrealized loss, due to the nature of these bonds, they are evaluated closely. These bonds were all rated AAA at time of purchase, but have since experienced rating declines. Some have experienced increased delinquencies and defaults, while others have seen the credit support increase as the bonds paid-down. The Bank monitors the performance of the PLMBS investments on a regular basis and reviews delinquencies, default rates, credit support levels and various cash flow stress test scenarios. In determining the credit related loss, Management considers all principal past due 60 days or more as a loss. If additional principal moves beyond 60 days past due, it will also be considered a loss. As a result of the analysis on PLMBS it was determined that a $20 thousand impairment charge was required at quarter end. It is primarily a result of the cumulative OTTI charges that these bonds are showing an unrealized gain at quarter end.  The Bank has recorded $555 thousand of cumulative impairment charges on this portfolio. Management continues to monitor these securities and it is possible that additional write-downs may occur if current loss trends continue. The Bank is currently participating in a class-action lawsuit against one PLMBS servicer that centers on defective warranties and representations made as part of the underwriting process.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Three Months Ended

 

2015

 

2014

Balance of cumulative credit-related OTTI at January 1

$

535 

 

$

515 

Additions for credit-related OTTI not previously recognized

 

20 

 

 

 -

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

 

 -

 

 

 -

Reduction for increases in cash flows expected to be collected

 

 -

 

 

 -

Balance of credit-related OTTI at March 31

$

555 

 

$

515 

 

 

 

 

 

 

 

The Bank held $438 thousand of restricted stock at March 31, 2015.  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. 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.  

Loans
Loans

 

Note 6. 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 primary collateral, at the end of the reporting periods is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change

(Dollars in thousands)

March 31, 2015

 

December 31, 2014

 

 

Amount

 

%

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

Consumer first liens

$

104,949 

 

$

105,014 

 

$

(65)

 

(0.1)

Consumer junior liens and lines of credit

 

37,699 

 

 

38,132 

 

 

(433)

 

(1.1)

Total consumer

 

142,648 

 

 

143,146 

 

 

(498)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Commercial first lien

 

56,345 

 

 

56,300 

 

 

45 

 

0.1 

Commercial junior liens and lines of credit

 

5,556 

 

 

5,663 

 

 

(107)

 

(1.9)

Total commercial

 

61,901 

 

 

61,963 

 

 

(62)

 

(0.1)

Total residential real estate 1-4 family

 

204,549 

 

 

205,109 

 

 

(560)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

 

 

 

 

 

 

 

 

Consumer

 

1,312 

 

 

1,627 

 

 

(315)

 

(19.4)

Commercial

 

8,371 

 

 

8,088 

 

 

283 

 

3.5 

Total residential real estate construction

 

9,683 

 

 

9,715 

 

 

(32)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

323,675 

 

 

326,482 

 

 

(2,807)

 

(0.9)

Commercial

 

179,408 

 

 

179,071 

 

 

337 

 

0.2 

        Total commercial

 

503,083 

 

 

505,553 

 

 

(2,470)

 

(0.5)

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

5,643 

 

 

6,154 

 

 

(511)

 

(8.3)

 

 

722,958 

 

 

726,531 

 

 

(3,573)

 

(0.5)

Less: Allowance for loan losses

 

(9,210)

 

 

(9,111)

 

 

(99)

 

1.1 

Net Loans

$

713,748 

 

$

717,420 

 

$

(3,672)

 

(0.5)

 

 

 

 

 

 

 

 

 

 

 

Included in the loan balances are the following:

 

 

 

 

 

 

 

 

 

 

Net unamortized deferred loan costs (fees)

$

42 

 

$

(76)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans pledged as collateral for borrowings and commitments from:

 

 

 

 

 

 

 

 

 

 

FHLB

$

604,784 

 

$

602,633 

 

 

 

 

 

Federal Reserve Bank

 

55,657 

 

 

56,367 

 

 

 

 

 

 

$

660,441 

 

$

659,000 

 

 

 

 

 

 

Loan Quality
Loan Quality

Note 7. Loan Quality

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

Charge-offs

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(201)

 

 

(52)

 

 

(253)

Recoveries

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

19 

 

 

27 

Provision

 

 

33 

 

 

 -

 

 

37 

 

 

183 

 

 

50 

 

 

22 

 

 

325 

Allowance at March 31, 2015

 

$

1,260 

 

$

334 

 

$

263 

 

$

5,600 

 

$

1,628 

 

$

125 

 

$

9,210 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

Charge-offs

 

 

(16)

 

 

 -

 

 

(27)

 

 

(114)

 

 

(1)

 

 

(43)

 

 

(201)

Recoveries

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

20 

 

 

23 

 

 

46 

Provision

 

 

38 

 

 

(2)

 

 

110 

 

 

52 

 

 

(16)

 

 

16 

 

 

198 

Allowance at March 31, 2014

 

$

1,133 

 

$

276 

 

$

374 

 

$

5,509 

 

$

2,309 

 

$

144 

 

$

9,745 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,254 

 

$

51 

 

$

930 

 

$

21,927 

 

$

1,073 

 

$

 -

 

$

25,235 

Collectively

 

 

160,040 

 

 

43,204 

 

 

8,753 

 

 

301,748 

 

 

178,335 

 

 

5,643 

 

 

697,723 

Total

 

$

161,294 

 

$

43,255 

 

$

9,683 

 

$

323,675 

 

$

179,408 

 

$

5,643 

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

23 

 

$

 -

 

$

21 

 

$

39 

 

$

 

$

 -

 

$

92 

Collectively

 

 

1,237 

 

 

334 

 

 

242 

 

 

5,561 

 

 

1,619 

 

 

125 

 

 

9,118 

Allowance at March 31, 2015

 

$

1,260 

 

$

334 

 

$

263 

 

$

5,600 

 

$

1,628 

 

$

125 

 

$

9,210 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,310 

 

$

51 

 

$

530 

 

$

25,029 

 

$

1,953 

 

$

 -

 

$

29,873 

Collectively

 

 

162,799 

 

 

39,893 

 

 

11,223 

 

 

297,421 

 

 

177,033 

 

 

7,816 

 

 

696,185 

Total

 

$

165,109 

 

$

39,944 

 

$

11,753 

 

$

322,450 

 

$

178,986 

 

$

7,816 

 

$

726,058 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 -

 

$

 -

 

$

 -

 

$

247 

 

$

968 

 

$

 -

 

$

1,215 

Collectively

 

 

1,133 

 

 

276 

 

 

374 

 

 

5,262 

 

 

1,341 

 

 

144 

 

 

8,530 

Allowance at March 31, 2014

 

$

1,133 

 

$

276 

 

$

374 

 

$

5,509 

 

$

2,309 

 

$

144 

 

$

9,745 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows additional information about those loans considered to be impaired at March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

March 31, 2015

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,674 

 

$

1,846 

 

$

146 

 

$

146 

 

$

23 

Junior liens and lines of credit

 

 

145 

 

 

172 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

1,819 

 

 

2,018 

 

 

146 

 

 

146 

 

 

23 

 Residential real estate - construction

 

 

519 

 

 

553 

 

 

410 

 

 

424 

 

 

21 

 Commercial real estate

 

 

21,738 

 

 

25,649 

 

 

232 

 

 

2,589 

 

 

39 

 Commercial

 

 

1,125 

 

 

2,048 

 

 

 

 

10 

 

 

Total

 

$

25,201 

 

$

30,268 

 

$

797 

 

$

3,169 

 

$

92 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,804 

 

$

2,002 

 

$

 -

 

$

 -

 

$

 -

Junior liens and lines of credit

 

 

169 

 

 

195 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

1,973 

 

 

2,197 

 

 

 -

 

 

 -

 

 

 -

 Residential real estate - construction

 

 

931 

 

 

977 

 

 

 -

 

 

 -

 

 

 -

 Commercial real estate

 

 

21,487 

 

 

25,744 

 

 

862 

 

 

1,001 

 

 

60 

 Commercial

 

 

78 

 

 

80 

 

 

1,274 

 

 

1,990 

 

 

171 

Total

 

$

24,469 

 

$

28,998 

 

$

2,136 

 

$

2,991 

 

$

231 

 

 

The following table shows the average of impaired loans and related interest income for the three months ended March 31, 2015 and 2014:

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 2015

 

 

Average

 

Interest

 

(Dollars in thousands)

Recorded

 

Income

 

 

Investment

 

Recognized

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

First liens

$

1,829 

 

$

 

Junior liens and lines of credit

 

145 

 

 

 -

 

Total

 

1,974 

 

 

 

 Residential real estate - construction

 

931 

 

 

84 

 

 Commercial real estate

 

22,187 

 

 

69 

 

 Commercial

 

1,325 

 

 

 -

 

Total

$

26,417 

 

$

161 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 2014

 

 

Average

 

Interest

 

(Dollars in thousands)

Recorded

 

Income

 

 

Investment

 

Recognized

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

First liens

$

3,218 

 

$

10 

 

Junior liens and lines of credit

 

126 

 

 

 -

 

Total

 

3,344 

 

 

10 

 

 Residential real estate - construction

 

532 

 

 

 -

 

 Commercial real estate

 

25,665 

 

 

93 

 

 Commercial

 

2,092 

 

 

 

Total

$

31,633 

 

$

104 

 

 

 

 

 

 

 

 

 

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

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

158,647 

 

$

939 

 

$

427 

 

$

103 

 

$

1,469 

 

$

1,178 

 

$

161,294 

Junior liens and lines of credit

 

 

42,777 

 

 

333 

 

 

 -

 

 

28 

 

 

361 

 

 

117 

 

 

43,255 

Total

 

 

201,424 

 

 

1,272 

 

 

427 

 

 

131 

 

 

1,830 

 

 

1,295 

 

 

204,549 

Residential real estate - construction

 

 

8,754 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

929 

 

 

9,683 

Commercial real estate

 

 

314,930 

 

 

956 

 

 

 -

 

 

 -

 

 

956 

 

 

7,789 

 

 

323,675 

Commercial

 

 

177,874 

 

 

156 

 

 

 -

 

 

 -

 

 

156 

 

 

1,378 

 

 

179,408 

Consumer

 

 

5,628 

 

 

15 

 

 

 -

 

 

 -

 

 

15 

 

 

 -

 

 

5,643 

Total

 

$

708,610 

 

$

2,399 

 

$

427 

 

$

131 

 

$

2,957 

 

$

11,391 

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

158,197 

 

$

1,531 

 

$

297 

 

$

165 

 

$

1,993 

 

$

1,124 

 

$

161,314 

Junior liens and lines of credit

 

 

43,424 

 

 

174 

 

 

28 

 

 

 -

 

 

202 

 

 

169 

 

 

43,795 

Total

 

 

201,621 

 

 

1,705 

 

 

325 

 

 

165 

 

 

2,195 

 

 

1,293 

 

 

205,109 

Residential real estate - construction

 

 

8,784 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

931 

 

 

9,715 

Commercial real estate

 

 

317,576 

 

 

336 

 

 

 -

 

 

140 

 

 

476 

 

 

8,430 

 

 

326,482 

Commercial

 

 

177,407 

 

 

12 

 

 

15 

 

 

 -

 

 

27 

 

 

1,637 

 

 

179,071 

Consumer

 

 

6,056 

 

 

59 

 

 

22 

 

 

17 

 

 

98 

 

 

 -

 

 

6,154 

Total

 

$

711,444 

 

$

2,112 

 

$

362 

 

$

322 

 

$

2,796 

 

$

12,291 

 

$

726,531 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

155,311 

 

$

2,296 

 

$

3,687 

 

$

 -

 

$

161,294 

Junior liens and lines of credit

 

42,949 

 

 

29 

 

 

277 

 

 

 -

 

 

43,255 

Total

 

198,260 

 

 

2,325 

 

 

3,964 

 

 

 -

 

 

204,549 

Residential real estate - construction

 

8,754 

 

 

 -

 

 

929 

 

 

 -

 

 

9,683 

Commercial real estate

 

300,656 

 

 

10,316 

 

 

12,703 

 

 

 -

 

 

323,675 

Commercial

 

169,544 

 

 

7,466 

 

 

2,398 

 

 

 -

 

 

179,408 

Consumer

 

5,643 

 

 

 -

 

 

 -

 

 

 -

 

 

5,643 

Total

$

682,857 

 

$

20,107 

 

$

19,994 

 

$

 -

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

155,676 

 

$

1,919 

 

$

3,719 

 

$

 -

 

$

161,314 

Junior liens and lines of credit

 

43,559 

 

 

29 

 

 

207 

 

 

 -

 

 

43,795 

Total

 

199,235 

 

 

1,948 

 

 

3,926 

 

 

 -

 

 

205,109 

Residential real estate - construction

 

8,784 

 

 

 -

 

 

931 

 

 

 -

 

 

9,715 

Commercial real estate

 

301,149 

 

 

10,578 

 

 

14,755 

 

 

 -

 

 

326,482 

Commercial

 

170,774 

 

 

5,413 

 

 

2,884 

 

 

 -

 

 

179,071 

Consumer

 

6,137 

 

 

 -

 

 

17 

 

 

 -

 

 

6,154 

Total

$

686,079 

 

$

17,939 

 

$

22,513 

 

$

 -

 

$

726,531 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

That Have Defaulted on

(Dollars in thousands)

 

Troubled Debt Restructurings

 

Modified Terms YTD

 

 

Number of

 

Recorded

 

 

 

 

 

 

 

Number of

 

Recorded

 

 

Contracts

 

Investment

 

Performing*

 

Nonperforming*

 

Contracts

 

Investment

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

524 

 

$

 -

 

$

524 

 

 -

 

$

 -

Residential real estate

 

 

 

598 

 

 

598 

 

 

 -

 

 -

 

 

 -

Commercial real estate

 

12 

 

 

15,398 

 

 

14,459 

 

 

939 

 

 -

 

 

 -

  Total

 

18 

 

$

16,520 

 

$

15,057 

 

$

1,463 

 

 -

 

$

 -

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

521 

 

$

 -

 

$

521 

 

 -

 

$

 -

Residential real estate

 

 

 

699 

 

 

673 

 

 

26 

 

 -

 

 

 -

Commercial real estate

 

12 

 

 

15,748 

 

 

14,283 

 

 

1,465 

 

 -

 

 

 -

  Total

 

18 

 

$

16,968 

 

$

14,956 

 

$

2,012 

 

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

There were no new TDR loans made in the first quarter of 2015 or 2014.

Pension
Pension

Note 8. Pension

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

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31

 

(Dollars in thousands)

2015

 

2014

 

Components of net periodic cost:

 

 

 

 

 

 

Service cost

$

100 

 

$

86 

 

Interest cost

 

178 

 

 

197 

 

Expected return on plan assets

 

(296)

 

 

(290)

 

Recognized net actuarial loss

 

131 

 

 

82 

 

Net period cost

$

113 

 

$

75 

 

 

The Bank expects its pension expense to increase to approximately $387 thousand in 2015 compared to $276 thousand in 2014

In October, 2014, the Society of Actuaries released new mortality tables for pension plans. The new tables are expected to raise the assumed life of plan participants due to refinements in age and gender distribution of participants. This change is expected to result in higher pension contribution requirements, lower balance sheet funded status, pricier lump-sum payouts, and higher PBGC variable rate premiums. The Bank has not adopted the new mortality tables. If the tables had been adopted at year-end 2014, it is estimated that the new tables would reduce the funded status by $1.6 million and increase the 2015 pension expense by $272 thousand over the current 2015 estimate.  The Bank is still in the process of reviewing the effect of the new tables and is also watching the IRS for its decision on adoption of the new table. Therefore an adoption date for the new tables has not been determined.   

Fair Value Measurements And Fair Values Of Financial Instruments
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.

 

The following methods and assumptions were used to estimate the fair values of the Corporation’s financial instruments at March 31, 2015 and December 31, 2014.

Cash and Cash Equivalents:  For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Investment securities:  The fair value of investment securities is determined in accordance with the methods described under FASB ASC Topic 820 as discussed below.

Restricted stock:  The carrying value of restricted stock approximates its fair value based on redemption provisions for the restricted stock.

Loans held for sale: The fair value of loans held for sale is determined by the price set between the Bank and the purchaser prior to origination. These loans are usually sold at par.

Net loans:  The fair value of fixed-rate loans is estimated for each major type of loan (e.g. real estate, commercial, industrial and agricultural and consumer) by discounting the future cash flows associated with such loans using rates currently offered for loans with similar terms to borrowers of comparable credit quality.  The model considers scheduled principal maturities, repricing characteristics, prepayment assumptions and interest cash flows.  The discount rates used are estimated based upon consideration of a number of factors including the treasury yield curve, expense and service charge factors. For variable rate loans that reprice frequently and have no significant change in credit quality, carrying values approximate the fair value.

Accrued Interest Receivable:  The carrying amount is a reasonable estimate of fair value.

Mortgage servicing rights:  The fair value of mortgage servicing rights is based on observable market prices when available or the present value of expected future cash flows when not available.  Assumptions such as loan default rates, costs to service, and prepayment speeds significantly affect the estimate of future cash flows. Mortgage servicing rights are carried at the lower of cost or fair value.

Deposits, Securities sold under agreements to repurchase and Long-term debt:  The fair value of demand deposits, savings accounts, and money market deposits is the amount payable on demand at the reporting date.  The fair value of fixed-rate certificates of deposit and long-term debt is estimated by discounting the future cash flows using rates approximating those currently offered for certificates of deposit and borrowings with similar remaining maturities.  For securities sold under agreements to repurchase, the carrying value approximates a reasonable estimate of the fair value.

Accrued interest payable:  The carrying amount is a reasonable estimate of fair value.

Derivatives:  The fair value of the interest rate swaps is based on other similar financial instruments and is classified as Level 2.

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

65,327 

 

$

65,327 

 

$

65,327 

 

$

 -

 

$

 -

Investment securities available for sale

 

176,740 

 

 

176,740 

 

 

1,043 

 

 

175,697 

 

 

 -

Restricted stock

 

438 

 

 

438 

 

 

 -

 

 

438 

 

 

 -

Loans held for sale

 

155 

 

 

155 

 

 

 -

 

 

155 

 

 

 -

Net loans

 

713,748 

 

 

723,427 

 

 

 -

 

 

 -

 

 

723,427 

Accrued interest receivable

 

3,036 

 

 

3,036 

 

 

 -

 

 

3,036 

 

 

 -

Mortgage servicing rights

 

133 

 

 

133 

 

 

 -

 

 

 -

 

 

133 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

905,395 

 

$

905,610 

 

$

 -

 

$

905,610 

 

$

 -

Accrued interest payable

 

199 

 

 

199 

 

 

 -

 

 

199 

 

 

 -

Interest rate swaps

 

96 

 

 

96 

 

 

 -

 

 

96 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Carrying

 

Fair

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

48,593 

 

$

48,593 

 

$

48,593 

 

$

 -

 

$

 -

Investment securities available for sale

 

171,751 

 

 

171,751 

 

 

1,053 

 

 

170,698 

 

 

 -

Restricted stock

 

438 

 

 

438 

 

 

 -

 

 

438 

 

 

 -

Loans held for sale

 

389 

 

 

389 

 

 

 -

 

 

389 

 

 

 -

Net loans

 

717,420 

 

 

721,680 

 

 

 -

 

 

 -

 

 

721,680 

Accrued interest receivable

 

3,038 

 

 

3,038 

 

 

 -

 

 

3,038 

 

 

 -

Mortgage servicing rights

 

143 

 

 

143 

 

 

 -

 

 

 -

 

 

143 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

881,181 

 

$

881,289 

 

$

 -

 

$

881,289 

 

$

 -

Securities sold under agreements to repurchase

 

9,079 

 

 

9,079 

 

 

 -

 

 

9,079 

 

 

 -

Accrued interest payable

 

169 

 

 

169 

 

 

 -

 

 

169 

 

 

 -

Interest rate swaps

 

191 

 

 

191 

 

 

 -

 

 

191 

 

 

 -

Recurring Fair Value Measurements

For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at March 31, 2015 and December 31, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at March 31, 2015

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

$

1,043 

 

$

 -

 

$

 -

 

$

1,043 

U.S. Government and Agency securities

 

 -

 

 

16,628 

 

 

 -

 

 

16,628 

Municipal securities

 

 -

 

 

73,064 

 

 

 -

 

 

73,064 

Trust Preferred Securities

 

 -

 

 

5,190 

 

 

 -

 

 

5,190 

Agency mortgage-backed securities

 

 -

 

 

79,148 

 

 

 -

 

 

79,148 

Private-label mortgage-backed securities

 

 -

 

 

1,627 

 

 

 -

 

 

1,627 

Asset-backed securities

 

 -

 

 

40 

 

 

 -

 

 

40 

Total assets

$

1,043 

 

$

175,697 

 

$

 -

 

$

176,740 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

$

 -

 

$

96 

 

$

 -

 

$

96 

 Total liabilities

$

 -

 

$

96 

 

$

 -

 

$

96 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at December 31, 2014

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

$

1,053 

 

$

 -

 

$

 -

 

$

1,053 

U.S. Government and Agency securities

 

 -

 

 

15,963 

 

 

 -

 

 

15,963 

Municipal securities

 

 -

 

 

68,366 

 

 

 -

 

 

68,366 

Trust Preferred Securities

 

 -

 

 

5,137 

 

 

 -

 

 

5,137 

Agency mortgage-backed securities

 

 -

 

 

79,494 

 

 

 -

 

 

79,494 

Private-label mortgage-backed securities

 

 -

 

 

1,695 

 

 

 -

 

 

1,695 

Asset-backed securities

 

 -

 

 

43 

 

 

 -

 

 

43 

Total assets

$

1,053 

 

$

170,698 

 

$

 -

 

$

171,751 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

$

 -

 

$

191 

 

$

 -

 

$

191 

Total liabilities

$

 -

 

$

191 

 

$

 -

 

$

191 

 

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

Investment securities:  Level 1 securities represent equity securities that are valued using quoted market prices from 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.    

Interest rate swaps: The interest rate swaps are valued using a discounted cash flow model that uses verifiable market environment inputs to calculate the fair value. This method is not dependent on the input of any significant judgments or assumptions by Management.  

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 March 31, 2015 and December 31, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at March 31, 2015

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

$

 -

 

$

 -

 

$

2,520 

 

$

2,520 

Other real estate owned (1)

 

 

 

 

 

 

 

449 

 

 

449 

Mortgage servicing rights

 

 -

 

 

 -

 

 

133 

 

 

133 

Total assets

$

 -

 

$

 -

 

$

3,102 

 

$

3,102 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at December 31, 2014

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

$

 -

 

$

 -

 

$

3,469 

 

$

3,469 

Other real estate owned (1)

 

 -

 

 

 -

 

 

760 

 

 

760 

Mortgage servicing rights

 

 -

 

 

 -

 

 

143 

 

 

143 

Total assets

$

 -

 

$

 -

 

$

4,372 

 

$

4,372 

 

(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.

Impaired loans: Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral.  Collateral values are estimated using Level 3 inputs based on customized discounting criteria. 

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.

Mortgage servicing rights: The fair value of mortgage servicing rights, upon initial recognition, is estimated using a valuation model that calculates the present value of estimated future net servicing income.  The model incorporates Level 3 assumptions such as cost to service, discount rate, prepayment speeds, default rates and losses. 

The Corporation did not record any liabilities at fair value for which measurement of the fair value was made on a nonrecurring basis at March  31, 2015. 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 March 31, 2015.

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

(Dollars in Thousands)

 

 

at March 31, 2015

 

 

 

 

 

 

 

 

 

Range

Asset  Description

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)

 

$

2,520 

 

Appraisal

 

Appraisal Adjustments (2)

 

0% - 100% (26%)

 

 

 

 

 

 

 

Cost to sell

 

0% - 10%    (4%)

Mortgage servicing rights

 

 

133 

 

Discounted Cash Flow (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31, 2014

Impaired loans (1)

 

$

3,469 

 

Appraisal

 

Appraisal Adjustments (2)

 

0% - 100% (26%)

 

 

 

 

 

 

 

Cost to sell

 

0% - 10%    (5%)

Other real estate owned (1)

 

 

760 

 

Appraisal

 

Appraisal Adjustments (2)

 

 

 

 

 

 

 

 

 

Cost to sell

 

8% (8%)

Mortgage servicing rights

 

 

143 

 

Discounted Cash Flow (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

(3) Valuation and inputs are determined by a third-party pricing service without adjustment.

 

 

 

Financial Derivatives
Financial Derivatives

Note 10.  Financial Derivatives

The Board of Directors has given Management authorization to enter into additional derivative activity including interest rate swaps, caps and floors, forward-rate agreements, options and futures contracts in order to hedge interest rate risk.  The Bank is exposed to credit risk equal to the positive fair value of a derivative instrument, if any, as a positive fair value indicates that the counterparty to the agreement is financially liable to the Bank.  To limit this risk, counterparties must have an investment grade long-term debt rating and individual counterparty credit exposure is limited by Board approved parameters.  Management anticipates continuing to use derivatives, as permitted by its Board-approved policy, to manage interest rate risk.

Information regarding the interest rate swaps as of March 31, 2015 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

Amount Expected to

 

 

 

 

 

 

 

 

 

 

be Expensed into

Notional

 

Maturity

 

Interest Rate

 

 

Earnings within the

Amount

 

Date

 

Fixed

 

Variable

 

 

next 12 Months

 

 

 

 

 

 

 

 

 

 

 

$

10,000 

 

5/30/2015

 

3.87% 

 

0.02% 

 

$

64 

 

Fair Value of Derivative Instruments in the Consolidated Balance Sheets were as follows as of March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Derivative Instruments

(Dollars in thousands)

 

 

 

Balance Sheet

 

 

 

Date

 

Type

 

Location

 

Fair Value

March 31, 2015

 

Interest rate contracts

 

Other liabilities

 

$

96 

December 31, 2014

 

Interest rate contracts

 

Other liabilities

 

$

191 

 

 

The Effect of Derivative Instruments on the Statement of Income for the Three Months Ended March 31, 2015 and 2014 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives in ASC Topic 815 Cash Flow Hedging Relationships

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Amount of Gain

 

 

 

 

 

 

 

 

 

Location of

 

or (Loss)

 

 

 

 

 

 

 

 

 

Gain or (Loss)

 

Recognized in

 

 

 

 

 

 

 

 

 

Recognized in

 

Income on

 

 

 

 

Location of

 

Amount of Gain

 

Income on

 

Derivatives

 

Amount of Gain

 

Gain or (Loss)

 

or (Loss)

 

Derivative (Ineffective

 

(Ineffective Portion

 

or (Loss)

 

Reclassified from

 

Reclassified from

 

Portion and Amount

 

and Amount

 

Recognized in OCI

 

Accumulated OCI

 

Accumulated OCI

 

Excluded from

 

Excluded from

 

net of tax on Derivative

 

into Income

 

into Income

 

Effectiveness

 

Effectiveness

Date / Type

(Effective Portion)

 

(Effective Portion)

 

(Effective Portion)

 

Testing)

 

Testing)

Interest rate contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

$

64 

 

Interest Expense

 

$

(96)

 

Other income (expense)

 

$

 -

March 31, 2014

$

120 

 

Interest Expense

 

$

(180)

 

Other income (expense)

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements (“Swap Agreements”)

The Bank has entered into interest rate swap agreements as part of its asset/liability management program.  The swap agreements are free-standing derivatives and are recorded at fair value in the Corporation’s consolidated statements of condition.  The Bank is party to master netting arrangements with its financial institution counterparties; however, the Bank does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract.  Collateral, in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds. 

 

Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)

The Bank enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Bank may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Bank to repurchase the agreements.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Corporation’s consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts.  In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities.  In addition, as the Bank does not enter into reverse repurchase agreements, there is no such offsetting to be done with repurchase agreements.

 

The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of March 31, 2015 and December 31, 2014.  As of these dates, all of the Bank’s swap agreement with an institutional counterparty was in a liability position.  Therefore, there were no assets to be recognized in the consolidated statements of condition.  The Bank has no swap agreements with our commercial banking customers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Amounts

 

 

Gross Amounts Not Offset in the

 

 

Gross

 

 

Gross Amounts

 

 

of Liabilities

 

 

Statements of Condition

 

 

Amounts of

 

 

Offset in the

 

 

Presented in the

 

 

 

 

 

 

 

 

 

 

 

Recognized

 

 

Statements of

 

 

Statements of

 

 

Financial

 

 

Cash Collateral

 

 

Net 

(Dollars in thousands)

 

Liabilities

 

 

Condition

 

 

Condition

 

 

Instruments

 

 

Pledged

 

 

Amount

Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

$

96 

 

$

 -

 

$

96 

 

$

96 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

$

191 

 

$

 -

 

$

191 

 

$

191 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios
Capital Ratios

 

 

Note 11. 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 U.S. Banks, generally referred to as “Basel III.”  Basel III imposes significantly higher capital requirements and more restrictive leverage and liquidity ratios than those in place at the end of 2014.  The capital ratios to be considered “well capitalized” under Basel III are: common equity tier 1 of 6.5%, Tier 1 leverage of 5%, Tier 1 risk-based capital of 8%, and Total Risk-Based capital of 10%.  The common equity tier 1 ratio is a new capital ratio under Basel III.  Common equity consists of common stock, additional paid-in capital and retained earnings.  The Tier 1 risk-based capital ratio of 8% has been increased from 6%.  The new rule also includes a provision for banks to make a one-time irrevocable choice to exclude accumulated other comprehensive income (AOCI) from its common equity Tier 1 capital.  The Bank elected to exclude AOCI from the capital calculation with its March 31, 2015 regulatory filing.  In addition, a capital conservation buffer will be required to be maintained above the minimum capital ratios to avoid any capital distribution restrictions.  The capital conservation buffer will be phased in from 0% in 2015 to 2.5% in 2019.  The Basel III capital rules took effect for the Corporation and the Bank on January 1, 2015.  At March 31, 2015, the Corporation and the Bank were both well capitalized as defined by the banking regulatory agencies. 

The following table summarizes regulatory capital information as of March 31, 2015 and December 31, 2014 on a consolidated basis and for the Bank, as defined.  Regulatory capital ratios for March 31, 2015 were calculated in accordance with the Basel III rules, whereas the December 31, 2015 regulatory ratios were calculated in accordance with Basel I rules.  The minimum regulatory ratios shown below define capital levels under Basel III rules.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory Ratios

 

 

 

 

 

 

Adequately

 

Well

 

 

 

 

 

 

Capitalized

 

Capitalized

(Dollars in thousands)

 

March 31, 2015

 

December 31, 2014

 

Minimum

 

Minimum

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.19% 

 

N/A

 

4.50% 

 

N/A

Farmers & Merchants Trust Company

 

14.03% 

 

N/A

 

4.50% 

 

6.50% 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio (2)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.19% 

 

14.19% 

 

6.00% 

 

N/A

Farmers & Merchants Trust Company

 

14.03% 

 

13.96% 

 

6.00% 

 

8.00% 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

15.45% 

 

15.49% 

 

8.00% 

 

N/A

Farmers & Merchants Trust Company

 

15.28% 

 

15.26% 

 

8.00% 

 

10.00% 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

10.12% 

 

9.69% 

 

4.00% 

 

N/A

Farmers & Merchants Trust Company

 

9.94% 

 

9.55% 

 

4.00% 

 

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

 

Reclassifications
Reclassifications

 

1Note 12. Reclassification

Certain prior period amounts may have been reclassified to conform to the current year presentation.  Such reclassifications did not affect the Corporation’s financial position or results of operations.

 

Basis Of Presentation (Policy)

 

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 March 31, 2015, 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 2014 Annual Report on Form 10-K.  The consolidated results of operations for the period ended March 31, 2015 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, 2014 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

 

 

March 31

 

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

2015

 

2014

 

Weighted average shares outstanding (basic)

 

4,223 

 

 

4,172 

 

Impact of common stock equivalents

 

 

 

 

Weighted average shares outstanding (diluted)

 

4,229 

 

 

4,177 

 

Anti-dilutive options excluded from calculation

 

29 

 

 

40 

 

Net income

$

2,884 

 

$

1,826 

 

Basic earnings per share

$

0.68 

 

$

0.44 

 

Diluted earnings per share

$

0.68 

 

$

0.44 

 

 

Basis Of Presentation (Tables)
Schedule Of Earnings Per Share, Basic And Diluted

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

March 31

 

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

2015

 

2014

 

Weighted average shares outstanding (basic)

 

4,223 

 

 

4,172 

 

Impact of common stock equivalents

 

 

 

 

Weighted average shares outstanding (diluted)

 

4,229 

 

 

4,177 

 

Anti-dilutive options excluded from calculation

 

29 

 

 

40 

 

Net income

$

2,884 

 

$

1,826 

 

Basic earnings per share

$

0.68 

 

$

0.44 

 

Diluted earnings per share

$

0.68 

 

$

0.44 

 

 

Accumulated Other Comprehensive Loss (Tables)
Schedule Of Accumulated Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2015

 

2014

(Dollars in thousands)

 

 

 

 

 

Net unrealized gains on securities

$

2,347 

 

$

2,352 

Tax effect

 

(798)

 

 

(800)

Net of tax amount

 

1,549 

 

 

1,552 

 

 

 

 

 

 

Net unrealized losses on derivatives

 

(96)

 

 

(191)

Tax effect

 

32 

 

 

65 

Net of tax amount

 

(64)

 

 

(126)

 

 

 

 

 

 

Accumulated pension adjustment

 

(6,858)

 

 

(6,858)

Tax effect

 

2,332 

 

 

2,332 

Net of tax amount

 

(4,526)

 

 

(4,526)

 

 

 

 

 

 

Total accumulated other comprehensive loss

$

(3,041)

 

$

(3,100)

 

Investments (Tables)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

March 31, 2015

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

1,002 

 

$

55 

 

$

(14)

 

$

1,043 

U.S. Government and Agency securities

 

 

16,435 

 

 

228 

 

 

(35)

 

 

16,628 

Municipal securities

 

 

71,333 

 

 

1,972 

 

 

(241)

 

 

73,064 

Trust preferred securities

 

 

5,946 

 

 

 -

 

 

(756)

 

 

5,190 

Agency mortgage-backed securities

 

 

78,051 

 

 

1,218 

 

 

(121)

 

 

79,148 

Private-label mortgage-backed securities

 

 

1,583 

 

 

44 

 

 

 -

 

 

1,627 

Asset-backed securities

 

 

43 

 

 

 -

 

 

(3)

 

 

40 

 

 

$

174,393 

 

$

3,517 

 

$

(1,170)

 

$

176,740 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

December 31, 2014

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

274 

 

$

779 

 

$

 -

 

$

1,053 

U.S. Government and Agency securities

 

 

15,854 

 

 

173 

 

 

(64)

 

 

15,963 

Municipal securities

 

 

66,832 

 

 

1,826 

 

 

(292)

 

 

68,366 

Trust preferred securities

 

 

5,940 

 

 

 -

 

 

(803)

 

 

5,137 

Agency mortgage-backed securities

 

 

78,779 

 

 

932 

 

 

(217)

 

 

79,494 

Private-label mortgage-backed securities

 

 

1,675 

 

 

35 

 

 

(15)

 

 

1,695 

Asset-backed securities

 

 

45 

 

 

 -

 

 

(2)

 

 

43 

 

 

$

169,399 

 

$

3,745 

 

$

(1,393)

 

$

171,751 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Amortized cost

 

Fair value

Due in one year or less

$

5,885 

 

$

5,950 

Due after one year through five years

 

10,828 

 

 

11,091 

Due after five years through ten years

 

30,857 

 

 

31,751 

Due after ten years

 

46,187 

 

 

46,130 

 

 

93,757 

 

 

94,922 

Mortgage-backed securities

 

79,634 

 

 

80,775 

 

$

173,391 

 

$

175,697 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal Name

 

Maturity

 

Single Issuer or Pooled

 

Class

 

Amortized Cost

 

Fair Value

 

Gross Unrealized Gain (Loss)

 

Lowest Credit Rating Assigned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BankAmerica Cap III

 

1/15/2027

 

Single

 

Preferred Stock

 

$

963 

 

$

821 

 

$

(142)

 

BB

 

Wachovia Cap Trust II

 

1/15/2027

 

Single

 

Preferred Stock

 

 

277 

 

 

258 

 

 

(19)

 

BBB

 

Huntington Cap Trust

 

2/1/2027

 

Single

 

Preferred Stock

 

 

940 

 

 

802 

 

 

(138)

 

BB

 

Corestates Captl Tr II

 

2/15/2027

 

Single

 

Preferred Stock

 

 

937 

 

 

870 

 

 

(67)

 

BBB+

 

Huntington Cap Trust II

 

6/15/2028

 

Single

 

Preferred Stock

 

 

891 

 

 

771 

 

 

(120)

 

BB

 

Chase Cap VI JPM

 

8/1/2028

 

Single

 

Preferred Stock

 

 

963 

 

 

850 

 

 

(113)

 

BBB-

 

Fleet Cap Tr V

 

12/18/2028

 

Single

 

Preferred Stock

 

 

975 

 

 

818 

 

 

(157)

 

BB

 

 

 

 

 

 

 

 

 

$

5,946 

 

$

5,190 

 

$

(756)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Gross 

 

 

 

 

 

 

 

Cumulative

 

 

Origination

 

Amortized

 

Fair

 

Unrealized

 

Collateral

 

Lowest Credit

 

Credit

 

OTTI

Description

 

Date

 

Cost

 

Value

 

Gain (Loss)

 

Type

 

Rating Assigned

 

Support %

 

Charges

RALI 2004-QS4 A7

 

3/1/2004

 

$

64 

 

$

66 

 

$

 

ALT A

 

BBB+

 

12.21 

 

$

 -

MALT 2004-6 7A1

 

6/1/2004

 

 

396 

 

 

405 

 

 

 

ALT A

 

CCC

 

13.87 

 

 

 -

RALI 2005-QS2 A1

 

2/1/2005

 

 

250 

 

 

265 

 

 

15 

 

ALT A

 

CC

 

5.16 

 

 

10 

RALI 2006-QS4 A2

 

4/1/2006

 

 

521 

 

 

524 

 

 

 

ALT A

 

D

 

 -

 

 

313 

GSR 2006-5F 2A1

 

5/1/2006

 

 

79 

 

 

86 

 

 

 

Prime

 

D

 

 -

 

 

15 

RALI 2006-QS8 A1

 

7/28/2006

 

 

273 

 

 

281 

 

 

 

ALT A

 

D

 

 -

 

 

217 

 

 

 

 

$

1,583 

 

$

1,627 

 

$

44 

 

 

 

 

 

 

 

$

555 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

$

824 

 

$

(14)

 

 

$

 -

 

$

 -

 

 -

 

$

824 

 

$

(14)

 

U.S. Government and Agency securities

 

1,806 

 

 

(6)

 

 

 

5,248 

 

 

(29)

 

12 

 

 

7,054 

 

 

(35)

 

15 

Municipal securities

 

9,196 

 

 

(111)

 

15 

 

 

4,875 

 

 

(130)

 

 

 

14,071 

 

 

(241)

 

22 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,190 

 

 

(756)

 

 

 

5,190 

 

 

(756)

 

Agency mortgage-backed securities

 

8,832 

 

 

(31)

 

14 

 

 

5,807 

 

 

(90)

 

 

 

14,639 

 

 

(121)

 

22 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(3)

 

 

 

 

 

(3)

 

Total temporarily impaired securities

$

20,658 

 

$

(162)

 

33 

 

$

21,124 

 

$

(1,008)

 

35 

 

$

41,782 

 

$

(1,170)

 

68 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

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

 

 

 

 -

 

 

 

7,207 

 

 

(64)

 

14 

 

 

7,211 

 

 

(64)

 

15 

Municipal securities

 

5,651 

 

 

(33)

 

 

 

9,441 

 

 

(259)

 

14 

 

 

15,092 

 

 

(292)

 

23 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,137 

 

 

(803)

 

 

 

5,137 

 

 

(803)

 

Agency mortgage-backed securities

 

9,304 

 

 

(60)

 

13 

 

 

8,199 

 

 

(157)

 

10 

 

 

17,503 

 

 

(217)

 

23 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

540 

 

 

(15)

 

 

 

540 

 

 

(15)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total temporarily impaired securities

$

14,959 

 

$

(93)

 

23 

 

$

30,529 

 

$

(1,300)

 

47 

 

$

45,488 

 

$

(1,393)

 

70 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Three Months Ended

 

2015

 

2014

Balance of cumulative credit-related OTTI at January 1

$

535 

 

$

515 

Additions for credit-related OTTI not previously recognized

 

20 

 

 

 -

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

 

 -

 

 

 -

Reduction for increases in cash flows expected to be collected

 

 -

 

 

 -

Balance of credit-related OTTI at March 31

$

555 

 

$

515 

 

 

 

 

 

 

 

Loans (Tables)
Schedule Of Loans Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change

(Dollars in thousands)

March 31, 2015

 

December 31, 2014

 

 

Amount

 

%

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

Consumer first liens

$

104,949 

 

$

105,014 

 

$

(65)

 

(0.1)

Consumer junior liens and lines of credit

 

37,699 

 

 

38,132 

 

 

(433)

 

(1.1)

Total consumer

 

142,648 

 

 

143,146 

 

 

(498)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Commercial first lien

 

56,345 

 

 

56,300 

 

 

45 

 

0.1 

Commercial junior liens and lines of credit

 

5,556 

 

 

5,663 

 

 

(107)

 

(1.9)

Total commercial

 

61,901 

 

 

61,963 

 

 

(62)

 

(0.1)

Total residential real estate 1-4 family

 

204,549 

 

 

205,109 

 

 

(560)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

 

 

 

 

 

 

 

 

Consumer

 

1,312 

 

 

1,627 

 

 

(315)

 

(19.4)

Commercial

 

8,371 

 

 

8,088 

 

 

283 

 

3.5 

Total residential real estate construction

 

9,683 

 

 

9,715 

 

 

(32)

 

(0.3)

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

323,675 

 

 

326,482 

 

 

(2,807)

 

(0.9)

Commercial

 

179,408 

 

 

179,071 

 

 

337 

 

0.2 

        Total commercial

 

503,083 

 

 

505,553 

 

 

(2,470)

 

(0.5)

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

5,643 

 

 

6,154 

 

 

(511)

 

(8.3)

 

 

722,958 

 

 

726,531 

 

 

(3,573)

 

(0.5)

Less: Allowance for loan losses

 

(9,210)

 

 

(9,111)

 

 

(99)

 

1.1 

Net Loans

$

713,748 

 

$

717,420 

 

$

(3,672)

 

(0.5)

 

 

 

 

 

 

 

 

 

 

 

Included in the loan balances are the following:

 

 

 

 

 

 

 

 

 

 

Net unamortized deferred loan costs (fees)

$

42 

 

$

(76)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans pledged as collateral for borrowings and commitments from:

 

 

 

 

 

 

 

 

 

 

FHLB

$

604,784 

 

$

602,633 

 

 

 

 

 

Federal Reserve Bank

 

55,657 

 

 

56,367 

 

 

 

 

 

 

$

660,441 

 

$

659,000 

 

 

 

 

 

 

Loan Quality (Tables)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

Charge-offs

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(201)

 

 

(52)

 

 

(253)

Recoveries

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

19 

 

 

27 

Provision

 

 

33 

 

 

 -

 

 

37 

 

 

183 

 

 

50 

 

 

22 

 

 

325 

Allowance at March 31, 2015

 

$

1,260 

 

$

334 

 

$

263 

 

$

5,600 

 

$

1,628 

 

$

125 

 

$

9,210 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

Charge-offs

 

 

(16)

 

 

 -

 

 

(27)

 

 

(114)

 

 

(1)

 

 

(43)

 

 

(201)

Recoveries

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

20 

 

 

23 

 

 

46 

Provision

 

 

38 

 

 

(2)

 

 

110 

 

 

52 

 

 

(16)

 

 

16 

 

 

198 

Allowance at March 31, 2014

 

$

1,133 

 

$

276 

 

$

374 

 

$

5,509 

 

$

2,309 

 

$

144 

 

$

9,745 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,254 

 

$

51 

 

$

930 

 

$

21,927 

 

$

1,073 

 

$

 -

 

$

25,235 

Collectively

 

 

160,040 

 

 

43,204 

 

 

8,753 

 

 

301,748 

 

 

178,335 

 

 

5,643 

 

 

697,723 

Total

 

$

161,294 

 

$

43,255 

 

$

9,683 

 

$

323,675 

 

$

179,408 

 

$

5,643 

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

23 

 

$

 -

 

$

21 

 

$

39 

 

$

 

$

 -

 

$

92 

Collectively

 

 

1,237 

 

 

334 

 

 

242 

 

 

5,561 

 

 

1,619 

 

 

125 

 

 

9,118 

Allowance at March 31, 2015

 

$

1,260 

 

$

334 

 

$

263 

 

$

5,600 

 

$

1,628 

 

$

125 

 

$

9,210 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,310 

 

$

51 

 

$

530 

 

$

25,029 

 

$

1,953 

 

$

 -

 

$

29,873 

Collectively

 

 

162,799 

 

 

39,893 

 

 

11,223 

 

 

297,421 

 

 

177,033 

 

 

7,816 

 

 

696,185 

Total

 

$

165,109 

 

$

39,944 

 

$

11,753 

 

$

322,450 

 

$

178,986 

 

$

7,816 

 

$

726,058 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 -

 

$

 -

 

$

 -

 

$

247 

 

$

968 

 

$

 -

 

$

1,215 

Collectively

 

 

1,133 

 

 

276 

 

 

374 

 

 

5,262 

 

 

1,341 

 

 

144 

 

 

8,530 

Allowance at March 31, 2014

 

$

1,133 

 

$

276 

 

$

374 

 

$

5,509 

 

$

2,309 

 

$

144 

 

$

9,745 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows additional information about those loans considered to be impaired at March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

March 31, 2015

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,674 

 

$

1,846 

 

$

146 

 

$

146 

 

$

23 

Junior liens and lines of credit

 

 

145 

 

 

172 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

1,819 

 

 

2,018 

 

 

146 

 

 

146 

 

 

23 

 Residential real estate - construction

 

 

519 

 

 

553 

 

 

410 

 

 

424 

 

 

21 

 Commercial real estate

 

 

21,738 

 

 

25,649 

 

 

232 

 

 

2,589 

 

 

39 

 Commercial

 

 

1,125 

 

 

2,048 

 

 

 

 

10 

 

 

Total

 

$

25,201 

 

$

30,268 

 

$

797 

 

$

3,169 

 

$

92 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,804 

 

$

2,002 

 

$

 -

 

$

 -

 

$

 -

Junior liens and lines of credit

 

 

169 

 

 

195 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

1,973 

 

 

2,197 

 

 

 -

 

 

 -

 

 

 -

 Residential real estate - construction

 

 

931 

 

 

977 

 

 

 -

 

 

 -

 

 

 -

 Commercial real estate

 

 

21,487 

 

 

25,744 

 

 

862 

 

 

1,001 

 

 

60 

 Commercial

 

 

78 

 

 

80 

 

 

1,274 

 

 

1,990 

 

 

171 

Total

 

$

24,469 

 

$

28,998 

 

$

2,136 

 

$

2,991 

 

$

231 

 

 

The following table shows the average of impaired loans and related interest income for the three months ended March 31, 2015 and 2014:

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 2015

 

 

Average

 

Interest

 

(Dollars in thousands)

Recorded

 

Income

 

 

Investment

 

Recognized

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

First liens

$

1,829 

 

$

 

Junior liens and lines of credit

 

145 

 

 

 -

 

Total

 

1,974 

 

 

 

 Residential real estate - construction

 

931 

 

 

84 

 

 Commercial real estate

 

22,187 

 

 

69 

 

 Commercial

 

1,325 

 

 

 -

 

Total

$

26,417 

 

$

161 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 2014

 

 

Average

 

Interest

 

(Dollars in thousands)

Recorded

 

Income

 

 

Investment

 

Recognized

 

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

First liens

$

3,218 

 

$

10 

 

Junior liens and lines of credit

 

126 

 

 

 -

 

Total

 

3,344 

 

 

10 

 

 Residential real estate - construction

 

532 

 

 

 -

 

 Commercial real estate

 

25,665 

 

 

93 

 

 Commercial

 

2,092 

 

 

 

Total

$

31,633 

 

$

104 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

Total

 

 

Current

 

30-59 Days

 

60-89 Days

 

90 Days+

 

Total

 

Non-Accrual

 

Loans

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

158,647 

 

$

939 

 

$

427 

 

$

103 

 

$

1,469 

 

$

1,178 

 

$

161,294 

Junior liens and lines of credit

 

 

42,777 

 

 

333 

 

 

 -

 

 

28 

 

 

361 

 

 

117 

 

 

43,255 

Total

 

 

201,424 

 

 

1,272 

 

 

427 

 

 

131 

 

 

1,830 

 

 

1,295 

 

 

204,549 

Residential real estate - construction

 

 

8,754 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

929 

 

 

9,683 

Commercial real estate

 

 

314,930 

 

 

956 

 

 

 -

 

 

 -

 

 

956 

 

 

7,789 

 

 

323,675 

Commercial

 

 

177,874 

 

 

156 

 

 

 -

 

 

 -

 

 

156 

 

 

1,378 

 

 

179,408 

Consumer

 

 

5,628 

 

 

15 

 

 

 -

 

 

 -

 

 

15 

 

 

 -

 

 

5,643 

Total

 

$

708,610 

 

$

2,399 

 

$

427 

 

$

131 

 

$

2,957 

 

$

11,391 

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

158,197 

 

$

1,531 

 

$

297 

 

$

165 

 

$

1,993 

 

$

1,124 

 

$

161,314 

Junior liens and lines of credit

 

 

43,424 

 

 

174 

 

 

28 

 

 

 -

 

 

202 

 

 

169 

 

 

43,795 

Total

 

 

201,621 

 

 

1,705 

 

 

325 

 

 

165 

 

 

2,195 

 

 

1,293 

 

 

205,109 

Residential real estate - construction

 

 

8,784 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

931 

 

 

9,715 

Commercial real estate

 

 

317,576 

 

 

336 

 

 

 -

 

 

140 

 

 

476 

 

 

8,430 

 

 

326,482 

Commercial

 

 

177,407 

 

 

12 

 

 

15 

 

 

 -

 

 

27 

 

 

1,637 

 

 

179,071 

Consumer

 

 

6,056 

 

 

59 

 

 

22 

 

 

17 

 

 

98 

 

 

 -

 

 

6,154 

Total

 

$

711,444 

 

$

2,112 

 

$

362 

 

$

322 

 

$

2,796 

 

$

12,291 

 

$

726,531 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

155,311 

 

$

2,296 

 

$

3,687 

 

$

 -

 

$

161,294 

Junior liens and lines of credit

 

42,949 

 

 

29 

 

 

277 

 

 

 -

 

 

43,255 

Total

 

198,260 

 

 

2,325 

 

 

3,964 

 

 

 -

 

 

204,549 

Residential real estate - construction

 

8,754 

 

 

 -

 

 

929 

 

 

 -

 

 

9,683 

Commercial real estate

 

300,656 

 

 

10,316 

 

 

12,703 

 

 

 -

 

 

323,675 

Commercial

 

169,544 

 

 

7,466 

 

 

2,398 

 

 

 -

 

 

179,408 

Consumer

 

5,643 

 

 

 -

 

 

 -

 

 

 -

 

 

5,643 

Total

$

682,857 

 

$

20,107 

 

$

19,994 

 

$

 -

 

$

722,958 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

155,676 

 

$

1,919 

 

$

3,719 

 

$

 -

 

$

161,314 

Junior liens and lines of credit

 

43,559 

 

 

29 

 

 

207 

 

 

 -

 

 

43,795 

Total

 

199,235 

 

 

1,948 

 

 

3,926 

 

 

 -

 

 

205,109 

Residential real estate - construction

 

8,784 

 

 

 -

 

 

931 

 

 

 -

 

 

9,715 

Commercial real estate

 

301,149 

 

 

10,578 

 

 

14,755 

 

 

 -

 

 

326,482 

Commercial

 

170,774 

 

 

5,413 

 

 

2,884 

 

 

 -

 

 

179,071 

Consumer

 

6,137 

 

 

 -

 

 

17 

 

 

 -

 

 

6,154 

Total

$

686,079 

 

$

17,939 

 

$

22,513 

 

$

 -

 

$

726,531 

 

Pension (Tables)
Schedule Of Net Periodic Pension Costs

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31

 

(Dollars in thousands)

2015

 

2014

 

Components of net periodic cost:

 

 

 

 

 

 

Service cost

$

100 

 

$

86 

 

Interest cost

 

178 

 

 

197 

 

Expected return on plan assets

 

(296)

 

 

(290)

 

Recognized net actuarial loss

 

131 

 

 

82 

 

Net period cost

$

113 

 

$

75 

 

 

Fair Value Measurements And Fair Values Of Financial Instruments (Tables)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

65,327 

 

$

65,327 

 

$

65,327 

 

$

 -

 

$

 -

Investment securities available for sale

 

176,740 

 

 

176,740 

 

 

1,043 

 

 

175,697 

 

 

 -

Restricted stock

 

438 

 

 

438 

 

 

 -

 

 

438 

 

 

 -

Loans held for sale

 

155 

 

 

155 

 

 

 -

 

 

155 

 

 

 -

Net loans

 

713,748 

 

 

723,427 

 

 

 -

 

 

 -

 

 

723,427 

Accrued interest receivable

 

3,036 

 

 

3,036 

 

 

 -

 

 

3,036 

 

 

 -

Mortgage servicing rights

 

133 

 

 

133 

 

 

 -

 

 

 -

 

 

133 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

905,395 

 

$

905,610 

 

$

 -

 

$

905,610 

 

$

 -

Accrued interest payable

 

199 

 

 

199 

 

 

 -

 

 

199 

 

 

 -

Interest rate swaps

 

96 

 

 

96 

 

 

 -

 

 

96 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Carrying

 

Fair

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

48,593 

 

$

48,593 

 

$

48,593 

 

$

 -

 

$

 -

Investment securities available for sale

 

171,751 

 

 

171,751 

 

 

1,053 

 

 

170,698 

 

 

 -

Restricted stock

 

438 

 

 

438 

 

 

 -

 

 

438 

 

 

 -

Loans held for sale

 

389 

 

 

389 

 

 

 -

 

 

389 

 

 

 -

Net loans

 

717,420 

 

 

721,680 

 

 

 -

 

 

 -

 

 

721,680 

Accrued interest receivable

 

3,038 

 

 

3,038 

 

 

 -

 

 

3,038 

 

 

 -

Mortgage servicing rights

 

143 

 

 

143 

 

 

 -

 

 

 -

 

 

143 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

881,181 

 

$

881,289 

 

$

 -

 

$

881,289 

 

$

 -

Securities sold under agreements to repurchase

 

9,079 

 

 

9,079 

 

 

 -

 

 

9,079 

 

 

 -

Accrued interest payable

 

169 

 

 

169 

 

 

 -

 

 

169 

 

 

 -

Interest rate swaps

 

191 

 

 

191 

 

 

 -

 

 

191 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at March 31, 2015

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

$

1,043 

 

$

 -

 

$

 -

 

$

1,043 

U.S. Government and Agency securities

 

 -

 

 

16,628 

 

 

 -

 

 

16,628 

Municipal securities

 

 -

 

 

73,064 

 

 

 -

 

 

73,064 

Trust Preferred Securities

 

 -

 

 

5,190 

 

 

 -

 

 

5,190 

Agency mortgage-backed securities

 

 -

 

 

79,148 

 

 

 -

 

 

79,148 

Private-label mortgage-backed securities

 

 -

 

 

1,627 

 

 

 -

 

 

1,627 

Asset-backed securities

 

 -

 

 

40 

 

 

 -

 

 

40 

Total assets

$

1,043 

 

$

175,697 

 

$

 -

 

$

176,740 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

$

 -

 

$

96 

 

$

 -

 

$

96 

 Total liabilities

$

 -

 

$

96 

 

$

 -

 

$

96 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at December 31, 2014

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

$

1,053 

 

$

 -

 

$

 -

 

$

1,053 

U.S. Government and Agency securities

 

 -

 

 

15,963 

 

 

 -

 

 

15,963 

Municipal securities

 

 -

 

 

68,366 

 

 

 -

 

 

68,366 

Trust Preferred Securities

 

 -

 

 

5,137 

 

 

 -

 

 

5,137 

Agency mortgage-backed securities

 

 -

 

 

79,494 

 

 

 -

 

 

79,494 

Private-label mortgage-backed securities

 

 -

 

 

1,695 

 

 

 -

 

 

1,695 

Asset-backed securities

 

 -

 

 

43 

 

 

 -

 

 

43 

Total assets

$

1,053 

 

$

170,698 

 

$

 -

 

$

171,751 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

$

 -

 

$

191 

 

$

 -

 

$

191 

Total liabilities

$

 -

 

$

191 

 

$

 -

 

$

191 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at March 31, 2015

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

$

 -

 

$

 -

 

$

2,520 

 

$

2,520 

Other real estate owned (1)

 

 

 

 

 

 

 

449 

 

 

449 

Mortgage servicing rights

 

 -

 

 

 -

 

 

133 

 

 

133 

Total assets

$

 -

 

$

 -

 

$

3,102 

 

$

3,102 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

Fair Value at December 31, 2014

Asset  Description

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

$

 -

 

$

 -

 

$

3,469 

 

$

3,469 

Other real estate owned (1)

 

 -

 

 

 -

 

 

760 

 

 

760 

Mortgage servicing rights

 

 -

 

 

 -

 

 

143 

 

 

143 

Total assets

$

 -

 

$

 -

 

$

4,372 

 

$

4,372 

 

(1)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

(Dollars in Thousands)

 

 

at March 31, 2015

 

 

 

 

 

 

 

 

 

Range

Asset  Description

 

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)

 

$

2,520 

 

Appraisal

 

Appraisal Adjustments (2)

 

0% - 100% (26%)

 

 

 

 

 

 

 

Cost to sell

 

0% - 10%    (4%)

Mortgage servicing rights

 

 

133 

 

Discounted Cash Flow (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31, 2014

Impaired loans (1)

 

$

3,469 

 

Appraisal

 

Appraisal Adjustments (2)

 

0% - 100% (26%)

 

 

 

 

 

 

 

Cost to sell

 

0% - 10%    (5%)

Other real estate owned (1)

 

 

760 

 

Appraisal

 

Appraisal Adjustments (2)

 

 

 

 

 

 

 

 

 

Cost to sell

 

8% (8%)

Mortgage servicing rights

 

 

143 

 

Discounted Cash Flow (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

(3) Valuation and inputs are determined by a third-party pricing service without adjustment.

 

 

 

Financial Derivatives (Tables)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

Amount Expected to

 

 

 

 

 

 

 

 

 

 

be Expensed into

Notional

 

Maturity

 

Interest Rate

 

 

Earnings within the

Amount

 

Date

 

Fixed

 

Variable

 

 

next 12 Months

 

 

 

 

 

 

 

 

 

 

 

$

10,000 

 

5/30/2015

 

3.87% 

 

0.02% 

 

$

64 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Derivative Instruments

(Dollars in thousands)

 

 

 

Balance Sheet

 

 

 

Date

 

Type

 

Location

 

Fair Value

March 31, 2015

 

Interest rate contracts

 

Other liabilities

 

$

96 

December 31, 2014

 

Interest rate contracts

 

Other liabilities

 

$

191 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives in ASC Topic 815 Cash Flow Hedging Relationships

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Amount of Gain

 

 

 

 

 

 

 

 

 

Location of

 

or (Loss)

 

 

 

 

 

 

 

 

 

Gain or (Loss)

 

Recognized in

 

 

 

 

 

 

 

 

 

Recognized in

 

Income on

 

 

 

 

Location of

 

Amount of Gain

 

Income on

 

Derivatives

 

Amount of Gain

 

Gain or (Loss)

 

or (Loss)

 

Derivative (Ineffective

 

(Ineffective Portion

 

or (Loss)

 

Reclassified from

 

Reclassified from

 

Portion and Amount

 

and Amount

 

Recognized in OCI

 

Accumulated OCI

 

Accumulated OCI

 

Excluded from

 

Excluded from

 

net of tax on Derivative

 

into Income

 

into Income

 

Effectiveness

 

Effectiveness

Date / Type

(Effective Portion)

 

(Effective Portion)

 

(Effective Portion)

 

Testing)

 

Testing)

Interest rate contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

$

64 

 

Interest Expense

 

$

(96)

 

Other income (expense)

 

$

 -

March 31, 2014

$

120 

 

Interest Expense

 

$

(180)

 

Other income (expense)

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Amounts

 

 

Gross Amounts Not Offset in the

 

 

Gross

 

 

Gross Amounts

 

 

of Liabilities

 

 

Statements of Condition

 

 

Amounts of

 

 

Offset in the

 

 

Presented in the

 

 

 

 

 

 

 

 

 

 

 

Recognized

 

 

Statements of

 

 

Statements of

 

 

Financial

 

 

Cash Collateral

 

 

Net 

(Dollars in thousands)

 

Liabilities

 

 

Condition

 

 

Condition

 

 

Instruments

 

 

Pledged

 

 

Amount

Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

$

96 

 

$

 -

 

$

96 

 

$

96 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

$

191 

 

$

 -

 

$

191 

 

$

191 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Tables)
Schedule Of The Total Risk-based, Tier 1 Risk-based And Tier 1 Leverage Requirements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory Ratios

 

 

 

 

 

 

Adequately

 

Well

 

 

 

 

 

 

Capitalized

 

Capitalized

(Dollars in thousands)

 

March 31, 2015

 

December 31, 2014

 

Minimum

 

Minimum

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.19% 

 

N/A

 

4.50% 

 

N/A

Farmers & Merchants Trust Company

 

14.03% 

 

N/A

 

4.50% 

 

6.50% 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio (2)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

14.19% 

 

14.19% 

 

6.00% 

 

N/A

Farmers & Merchants Trust Company

 

14.03% 

 

13.96% 

 

6.00% 

 

8.00% 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

15.45% 

 

15.49% 

 

8.00% 

 

N/A

Farmers & Merchants Trust Company

 

15.28% 

 

15.26% 

 

8.00% 

 

10.00% 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

Franklin Financial Services Corporation

 

10.12% 

 

9.69% 

 

4.00% 

 

N/A

Farmers & Merchants Trust Company

 

9.94% 

 

9.55% 

 

4.00% 

 

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

 

Basis Of Presentation (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Basis Of Presentation [Abstract]
 
 
Weighted average shares outstanding (basic)
4,223 
4,172 
Impact of common stock equivalents
Weighted average shares outstanding (diluted)
4,229 
4,177 
Anti-dilutive options excluded from calculation
29 
40 
Net income
$ 2,884 
$ 1,826 
Basic earnings per share
$ 0.68 
$ 0.44 
Diluted earnings per share
$ 0.68 
$ 0.44 
Accumulated Other Comprehensive Loss (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Accumulated Other Comprehensive Loss [Abstract]
 
 
Net unrealized gains on securities
$ 2,347 
$ 2,352 
Tax effect
(798)
(800)
Net of tax amount
1,549 
1,552 
Net unrealized losses on derivatives
(96)
(191)
Tax effect
32 
65 
Net of tax amount
(64)
(126)
Accumulated pension adjustment
(6,858)
(6,858)
Tax effect
2,332 
2,332 
Net of tax amount
(4,526)
(4,526)
Total accumulated other comprehensive loss
$ (3,041)
$ (3,100)
Guarantees (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Guarantees [Abstract]
 
 
Standby Letters of Credit Outstanding
$ 24.0 
$ 22.7 
Letters of credit, Expiration period
1 year 
 
Investments (Narrative) (Details) (USD $)
3 Months Ended
Mar. 31, 2015
security
Dec. 31, 2014
security
Mar. 31, 2014
Dec. 31, 2013
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Impairment writedown on securities recognized in earnings
$ 20,000 
 
 
 
Available-for-sale Securities
176,740,000 
171,751,000 
 
 
Securities pledged as collateral
75,600,000 
91,600,000 
 
 
Gross Unrealized Losses
1,170,000 
1,393,000 
 
 
Cumulative OTTI Charges
555,000 
535,000 
515,000 
515,000 
Number of temporarily impaired securities
68 
70 
 
 
Fair value of temporarily impaired securities
41,782,000 
45,488,000 
 
 
Period of determining credit related loss, in days
60 days 
 
 
 
Restricted stock
438,000 
438,000 
 
 
Federal Home Loan Bank of Pittsburgh [Member]
 
 
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Restricted stock
30,000 
 
 
 
Restricted stock per share
$ 100 
 
 
 
Municipal Securities [Member]
 
 
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Available-for-sale Securities
73,064,000 
68,366,000 
 
 
Change in unrealized losses
50,000 
 
 
 
Gross Unrealized Losses
241,000 
292,000 
 
 
Number of temporarily impaired securities
22 
23 
 
 
Fair value of temporarily impaired securities
14,071,000 
15,092,000 
 
 
Equity Securities [Member]
 
 
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Available-for-sale Securities
1,043,000 
1,053,000 
 
 
Gross Unrealized Losses
14,000 
 
 
 
Number of temporarily impaired securities
 
 
 
Fair value of temporarily impaired securities
824,000 
 
 
 
Trust Preferred Securities [Member]
 
 
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Available-for-sale Securities
5,190,000 
5,137,000 
 
 
Gross Unrealized Gain (Loss)
(756,000)
 
 
 
Gross Unrealized Losses
756,000 
803,000 
 
 
Number of temporarily impaired securities
 
 
Fair value of temporarily impaired securities
5,190,000 
5,137,000 
 
 
Private-Label Mortgage-Backed Securities [Member]
 
 
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
Available-for-sale Securities
1,627,000 
1,695,000 
 
 
Gross Unrealized Gain (Loss)
44,000 
 
 
 
Gross Unrealized Losses
 
15,000 
 
 
Cumulative OTTI Charges
555,000 
 
 
 
Number of temporarily impaired securities
 
 
 
Fair value of temporarily impaired securities
 
$ 540,000 
 
 
Investments (Unrealized Gain (loss) On Investments) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
$ 174,393 
$ 169,399 
Gross Unrealized Gains
3,517 
3,745 
Gross Unrealized Losses
(1,170)
(1,393)
Available for sale
176,740 
171,751 
Equity Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
1,002 
274 
Gross Unrealized Gains
55 
779 
Gross Unrealized Losses
(14)
 
Available for sale
1,043 
1,053 
U.S. Government And Agency Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
16,435 
15,854 
Gross Unrealized Gains
228 
173 
Gross Unrealized Losses
(35)
(64)
Available for sale
16,628 
15,963 
Municipal Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
71,333 
66,832 
Gross Unrealized Gains
1,972 
1,826 
Gross Unrealized Losses
(241)
(292)
Available for sale
73,064 
68,366 
Trust Preferred Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
5,946 
5,940 
Gross Unrealized Losses
(756)
(803)
Available for sale
5,190 
5,137 
Agency Mortgage-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
78,051 
78,779 
Gross Unrealized Gains
1,218 
932 
Gross Unrealized Losses
(121)
(217)
Available for sale
79,148 
79,494 
Private-Label Mortgage-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
1,583 
1,675 
Gross Unrealized Gains
44 
35 
Gross Unrealized Losses
 
(15)
Available for sale
1,627 
1,695 
Asset-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Amortized Cost
43 
45 
Gross Unrealized Losses
(3)
(2)
Available for sale
$ 40 
$ 43 
Investments (Amortized Cost And Fair Value Of Debt Securities, By Contractual Maturity) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Investments [Abstract]
 
Due in one year or less, Amortized cost
$ 5,885 
Due after one year through five years, Amortized cost
10,828 
Due after five years through ten years, Amortized cost
30,857 
Due after ten years, Amortized cost
46,187 
Amortized Cost Contractual Maturities Subtotal
93,757 
Mortgage-backed securities, Amortized cost
79,634 
Available-for-sale Securities, Debt Maturities, Amortized Cost Basis
173,391 
Due in one year or less, Fair value
5,950 
Due after one year through five years, Fair value
11,091 
Due after five years through ten years, Fair value
31,751 
Due after ten years, Fair value
46,130 
Fair Value Contractual Maturities Subtotal
94,922 
Mortgage-backed securities, Fair value
80,775 
Available-for-sale Securities, Debt Securities, Fair Value
$ 175,697 
Investments (Schedule Of Trust Preferred Securities) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2015
Trust Preferred Securities [Member]
Dec. 31, 2014
Trust Preferred Securities [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BB Rating [Member]
Trust Preferred Securities: BankAmerica Cap III [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BB Rating [Member]
Trust Preferred Securities: Huntington Cap Trust [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BB Rating [Member]
Trust Preferred Securities: Huntington Cap Trust II [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BB Rating [Member]
Trust Preferred Securities: Fleet Cap Tr V [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BBB- Rating [Member]
Trust Preferred Securities: Chase Cap VI JPM [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BBB+ Rating [Member]
Trust Preferred Securities: Corestates Captl Tr II [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BBB Rating [Member]
Trust Preferred Securities: Wachovia Cap Trust II [Member]
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
 
 
 
 
 
 
 
Maturity
 
 
 
 
Jan. 15, 2027 
Feb. 01, 2027 
Jun. 15, 2028 
Dec. 18, 2028 
Aug. 01, 2028 
Feb. 15, 2027 
Jan. 15, 2027 
Single issuer or pooled
 
 
 
 
Single 
Single 
Single 
Single 
Single 
Single 
Single 
Class
 
 
 
 
Preferred Stock 
Preferred Stock 
Preferred Stock 
Preferred Stock 
Preferred Stock 
Preferred Stock 
Preferred Stock 
Amortized cost
$ 174,393 
$ 169,399 
$ 5,946 
$ 5,940 
$ 963 
$ 940 
$ 891 
$ 975 
$ 963 
$ 937 
$ 277 
Fair Value
176,740 
171,751 
5,190 
5,137 
821 
802 
771 
818 
850 
870 
258 
Gross Unrealized Gain (Loss)
 
 
$ (756)
 
$ (142)
$ (138)
$ (120)
$ (157)
$ (113)
$ (67)
$ (19)
Lowest Credit Rating Assigned to Trust Preferred Securities
 
 
 
 
BB 
BB 
BB 
BB 
BBB- 
BBB+ 
BBB 
Investments (Private Label Mortgage Backed Securities) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2014
Dec. 31, 2013
Mar. 31, 2015
Private-Label Mortgage-Backed Securities [Member]
Dec. 31, 2014
Private-Label Mortgage-Backed Securities [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, BBB+ Rating [Member]
RALI2004-QS4 A7 [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, CCC Rating [Member]
MALT2004-6 7A1 [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, CC Rating [Member]
RALI2005-QS2 A1 [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, D Rating [Member]
RALI2006-QS4 A2 [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, D Rating [Member]
GSR 2006-5F 2A1 [Member]
Mar. 31, 2015
Lowest Credit Rating Assigned: Standard & Poor's, D Rating [Member]
RALI2006-QS8 A1 [Member]
Schedule of Available-for-sale Securities [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
Origination Date
 
 
 
 
 
 
Mar. 01, 2004 
Jun. 01, 2004 
Feb. 01, 2005 
Apr. 01, 2006 
May 01, 2006 
Jul. 28, 2006 
Amortized cost
$ 174,393 
$ 169,399 
 
 
$ 1,583 
$ 1,675 
$ 64 
$ 396 
$ 250 
$ 521 
$ 79 
$ 273 
Investment securities available for sale, at fair value
176,740 
171,751 
 
 
1,627 
1,695 
66 
405 
265 
524 
86 
281 
Gross Unrealized Gain (Loss)
 
 
 
 
44 
 
15 
Collateral Type
 
 
 
 
 
 
ALT A 
ALT A 
ALT A 
ALT A 
Prime 
ALT A 
Lowest Credit Rating Assigned to Private Label Mortgage Backed Securities
 
 
 
 
 
 
BBB+ 
CCC 
CC 
Credit Support %
 
 
 
 
 
 
12.21% 
13.87% 
5.16% 
 
 
 
Cumulative OTTI Charges
$ 555 
$ 535 
$ 515 
$ 515 
$ 555 
 
 
 
$ 10 
$ 313 
$ 15 
$ 217 
Investments (Schedule Of Unrealized Loss On Investments) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
security
Dec. 31, 2014
security
Schedule of Available-for-sale Securities [Line Items]
 
 
Less than 12 months: Fair Value
$ 20,658 
$ 14,959 
Less than 12 months: Unrealized Losses
(162)
(93)
Less than 12 months: Count
33 
23 
12 months or more: Fair Value
21,124 
30,529 
12 months or more: Unrealized Losses
(1,008)
(1,300)
12 months or more: Count
35 
47 
Fair Value
41,782 
45,488 
Unrealized Losses
(1,170)
(1,393)
Count
68 
70 
Equity Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Less than 12 months: Fair Value
824 
 
Less than 12 months: Unrealized Losses
(14)
 
Less than 12 months: Count
 
Fair Value
824 
 
Unrealized Losses
(14)
 
Count
 
U.S. Government And Agency Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Less than 12 months: Fair Value
1,806 
Less than 12 months: Unrealized Losses
(6)
 
Less than 12 months: Count
12 months or more: Fair Value
5,248 
7,207 
12 months or more: Unrealized Losses
(29)
(64)
12 months or more: Count
12 
14 
Fair Value
7,054 
7,211 
Unrealized Losses
(35)
(64)
Count
15 
15 
Municipal Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Less than 12 months: Fair Value
9,196 
5,651 
Less than 12 months: Unrealized Losses
(111)
(33)
Less than 12 months: Count
15 
12 months or more: Fair Value
4,875 
9,441 
12 months or more: Unrealized Losses
(130)
(259)
12 months or more: Count
14 
Fair Value
14,071 
15,092 
Unrealized Losses
(241)
(292)
Count
22 
23 
Trust Preferred Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
12 months or more: Fair Value
5,190 
5,137 
12 months or more: Unrealized Losses
(756)
(803)
12 months or more: Count
Fair Value
5,190 
5,137 
Unrealized Losses
(756)
(803)
Count
Agency Mortgage-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
Less than 12 months: Fair Value
8,832 
9,304 
Less than 12 months: Unrealized Losses
(31)
(60)
Less than 12 months: Count
14 
13 
12 months or more: Fair Value
5,807 
8,199 
12 months or more: Unrealized Losses
(90)
(157)
12 months or more: Count
10 
Fair Value
14,639 
17,503 
Unrealized Losses
(121)
(217)
Count
22 
23 
Private-Label Mortgage-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
12 months or more: Fair Value
 
540 
12 months or more: Unrealized Losses
 
(15)
12 months or more: Count
 
Fair Value
 
540 
Unrealized Losses
 
(15)
Count
 
Asset-Backed Securities [Member]
 
 
Schedule of Available-for-sale Securities [Line Items]
 
 
12 months or more: Fair Value
12 months or more: Unrealized Losses
(3)
(2)
12 months or more: Count
Fair Value
Unrealized Losses
$ (3)
$ (2)
Count
Investments (Other Than Temporary Impairment, Credit Losses Recognized In Earnings) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Investments [Abstract]
 
 
Balance of cumulative credit losses on securities, Beginning Balance
$ 535 
$ 515 
Additions for credit-related OTTI not previously recognized
20 
 
Additions for credit losses recorded which were not previously recognized as components of earnings
   
   
Decrease for previously recognized credit-related OTTI because there was an intent to sell
   
   
Reduction for increases in cash flows expected to be collected
   
   
Balance of cumulative credit losses on securities, Ending Balance
$ 555 
$ 515 
Loans (Summary Of Loans Outstanding) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2014
Dec. 31, 2013
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
$ 722,958 
$ 726,531 
$ 726,058 
 
Allowance for loan losses
(9,210)
(9,111)
(9,745)
(9,702)
Net Loans
713,748 
717,420 
 
 
Change Amount
(3,573)
 
 
 
Change %
(0.50%)
 
 
 
Allowance for loan losses, Change Amount
(99)
 
 
 
Allowance for loan losses, Change %
1.10% 
 
 
 
Net Loans, Change Amount
(3,672)
 
 
 
Net Loans, Change %
(0.50%)
 
 
 
Net unamortized deferred loan costs (fees)
42 
(76)
 
 
Loans pledged as collateral for borrowings and commitments from: FHLB
604,784 
602,633 
 
 
Loans pledged as collateral for borrowings and commitments from :Federal Reserve Bank
55,657 
56,367 
 
 
Total loans pledged as collateral
660,441 
659,000 
 
 
Residential Real Estate 1-4 Family Consumer First Liens [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
104,949 
105,014 
 
 
Change Amount
(65)
 
 
 
Change %
(0.10%)
 
 
 
Residential Real Estate 1-4 Family Consumer Junior Liens And Lines Of Credit [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
37,699 
38,132 
 
 
Change Amount
(433)
 
 
 
Change %
(1.10%)
 
 
 
Residential Real Estate 1-4 Family Consumer [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
142,648 
143,146 
 
 
Change Amount
(498)
 
 
 
Change %
(0.30%)
 
 
 
Residential Real Estate 1-4 Family Commercial first lien [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
56,345 
56,300 
 
 
Change Amount
45 
 
 
 
Change %
0.10% 
 
 
 
Residential Real Estate 1-4 Family Commercial junior liens and lines of credit [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
5,556 
5,663 
 
 
Change Amount
(107)
 
 
 
Change %
(1.90%)
 
 
 
Residential Real Estate 1-4 Family Commercial [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
61,901 
61,963 
 
 
Change Amount
(62)
 
 
 
Change %
(0.10%)
 
 
 
Residential Real Estate 1-4 Family [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
204,549 
205,109 
 
 
Change Amount
(560)
 
 
 
Change %
(0.30%)
 
 
 
Residential Real Estate- Construction Consumer [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
1,312 
1,627 
 
 
Change Amount
(315)
 
 
 
Change %
(19.40%)
 
 
 
Residential Real Estate- Construction Commercial [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
8,371 
8,088 
 
 
Change Amount
283 
 
 
 
Change %
3.50% 
 
 
 
Residential Real Estate - Construction [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
9,683 
9,715 
11,753 
 
Allowance for loan losses
(263)
(226)
(374)
(291)
Change Amount
(32)
 
 
 
Change %
(0.30%)
 
 
 
Commercial Real Estate [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
323,675 
326,482 
322,450 
 
Allowance for loan losses
(5,600)
(5,417)
(5,509)
(5,571)
Change Amount
(2,807)
 
 
 
Change %
(0.90%)
 
 
 
Commercial [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
179,408 
179,071 
178,986 
 
Allowance for loan losses
(1,628)
(1,773)
(2,309)
(2,306)
Change Amount
337 
 
 
 
Change %
0.20% 
 
 
 
Total Commercial [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
503,083 
505,553 
 
 
Change Amount
(2,470)
 
 
 
Change %
(0.50%)
 
 
 
Consumer [Member]
 
 
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
 
 
Loans
5,643 
6,154 
7,816 
 
Allowance for loan losses
(125)
(136)
(144)
(148)
Change Amount
$ (511)
 
 
 
Change %
(8.30%)
 
 
 
Loan Quality (Allowance For Loan Losses, By Loan Segment) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
$ 9,111 
$ 9,702 
 
Charge-offs
(253)
(201)
 
Recoveries
27 
46 
 
Provision
325 
198 
 
Allowance, Ending Balance
9,210 
9,745 
 
Loans evaluated for allowance individually
25,235 
29,873 
 
Loans evaluated for allowance collectively
697,723 
696,185 
 
Total Loans
722,958 
726,058 
726,531 
Allowance established for loans evaluated individually
92 
1,215 
 
Allowance established for loan evaluated collectively
9,118 
8,530 
 
Total Allowance
9,210 
9,745 
 
First Liens
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
1,225 
1,108 
 
Charge-offs
 
(16)
 
Recoveries
 
Provision
33 
38 
 
Allowance, Ending Balance
1,260 
1,133 
 
Loans evaluated for allowance individually
1,254 
2,310 
 
Loans evaluated for allowance collectively
160,040 
162,799 
 
Total Loans
161,294 
165,109 
161,314 
Allowance established for loans evaluated individually
23 
 
 
Allowance established for loan evaluated collectively
1,237 
1,133 
 
Total Allowance
1,260 
1,133 
 
Residential Real Estate Junior Liens & Lines of Credit [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
334 
278 
 
Provision
   
(2)
 
Allowance, Ending Balance
334 
276 
 
Loans evaluated for allowance individually
51 
51 
 
Loans evaluated for allowance collectively
43,204 
39,893 
 
Total Loans
43,255 
39,944 
43,795 
Allowance established for loan evaluated collectively
334 
276 
 
Total Allowance
334 
276 
 
Residential Real Estate - Construction [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
226 
291 
 
Charge-offs
 
(27)
 
Provision
37 
110 
 
Allowance, Ending Balance
263 
374 
 
Loans evaluated for allowance individually
930 
530 
 
Loans evaluated for allowance collectively
8,753 
11,223 
 
Total Loans
9,683 
11,753 
9,715 
Allowance established for loans evaluated individually
21 
 
 
Allowance established for loan evaluated collectively
242 
374 
 
Total Allowance
263 
374 
 
Commercial Real Estate [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
5,417 
5,571 
 
Charge-offs
 
(114)
 
Provision
183 
52 
 
Allowance, Ending Balance
5,600 
5,509 
 
Loans evaluated for allowance individually
21,927 
25,029 
 
Loans evaluated for allowance collectively
301,748 
297,421 
 
Total Loans
323,675 
322,450 
326,482 
Allowance established for loans evaluated individually
39 
247 
 
Allowance established for loan evaluated collectively
5,561 
5,262 
 
Total Allowance
5,600 
5,509 
 
Commercial [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
1,773 
2,306 
 
Charge-offs
(201)
(1)
 
Recoveries
20 
 
Provision
50 
(16)
 
Allowance, Ending Balance
1,628 
2,309 
 
Loans evaluated for allowance individually
1,073 
1,953 
 
Loans evaluated for allowance collectively
178,335 
177,033 
 
Total Loans
179,408 
178,986 
179,071 
Allowance established for loans evaluated individually
968 
 
Allowance established for loan evaluated collectively
1,619 
1,341 
 
Total Allowance
1,628 
2,309 
 
Consumer [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Allowance, Beginning Balance
136 
148 
 
Charge-offs
(52)
(43)
 
Recoveries
19 
23 
 
Provision
22 
16 
 
Allowance, Ending Balance
125 
144 
 
Loans evaluated for allowance collectively
5,643 
7,816 
 
Total Loans
5,643 
7,816 
6,154 
Allowance established for loan evaluated collectively
125 
144 
 
Total Allowance
$ 125 
$ 144 
 
Loan Quality (Impaired Financing Receivables) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
$ 25,201 
 
$ 24,469 
Unpaid Principal Balance With No Allowance
30,268 
 
28,998 
Recorded Investment With Allowance
797 
 
2,136 
Unpaid Principal Balance With Allowance
3,169 
 
2,991 
Related Allowance
92 
 
231 
Average Recorded Investment
26,417 
31,633 
 
Interest Income Recognized
161 
104 
 
First Liens
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
1,674 
 
1,804 
Unpaid Principal Balance With No Allowance
1,846 
 
2,002 
Recorded Investment With Allowance
146 
 
 
Unpaid Principal Balance With Allowance
146 
 
 
Related Allowance
23 
 
 
Average Recorded Investment
1,829 
3,218 
 
Interest Income Recognized
10 
 
Residential Real Estate Junior Liens & Lines of Credit [Member]
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
145 
 
169 
Unpaid Principal Balance With No Allowance
172 
 
195 
Average Recorded Investment
145 
126 
 
Interest Income Recognized
 
   
 
Residential Real Estate 1-4 Family [Member]
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
1,819 
 
1,973 
Unpaid Principal Balance With No Allowance
2,018 
 
2,197 
Recorded Investment With Allowance
146 
 
 
Unpaid Principal Balance With Allowance
146 
 
 
Related Allowance
23 
 
 
Average Recorded Investment
1,974 
3,344 
 
Interest Income Recognized
10 
 
Residential Real Estate - Construction [Member]
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
519 
 
931 
Unpaid Principal Balance With No Allowance
553 
 
977 
Recorded Investment With Allowance
410 
 
 
Unpaid Principal Balance With Allowance
424 
 
 
Related Allowance
21 
 
 
Average Recorded Investment
931 
532 
 
Interest Income Recognized
84 
   
 
Commercial Real Estate [Member]
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
21,738 
 
21,487 
Unpaid Principal Balance With No Allowance
25,649 
 
25,744 
Recorded Investment With Allowance
232 
 
862 
Unpaid Principal Balance With Allowance
2,589 
 
1,001 
Related Allowance
39 
 
60 
Average Recorded Investment
22,187 
25,665 
 
Interest Income Recognized
69 
93 
 
Commercial [Member]
 
 
 
Financing Receivable, Impaired [Line Items]
 
 
 
Recorded Investment With No Allowance
1,125 
 
78 
Unpaid Principal Balance With No Allowance
2,048 
 
80 
Recorded Investment With Allowance
 
1,274 
Unpaid Principal Balance With Allowance
10 
 
1,990 
Related Allowance
 
171 
Average Recorded Investment
1,325 
2,092 
 
Interest Income Recognized
 
$ 1 
 
Loan Quality (Aging Of Payments Of The Loan Portfolio) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2014
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
$ 708,610 
$ 711,444 
 
30-59 Days
2,399 
2,112 
 
60-89 Days
427 
362 
 
90+ Days
131 
322 
 
Total
2,957 
2,796 
 
Non-accrual loans
11,391 
12,291 
 
Total Loans
722,958 
726,531 
726,058 
First Liens
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
158,647 
158,197 
 
30-59 Days
939 
1,531 
 
60-89 Days
427 
297 
 
90+ Days
103 
165 
 
Total
1,469 
1,993 
 
Non-accrual loans
1,178 
1,124 
 
Total Loans
161,294 
161,314 
165,109 
Residential Real Estate Junior Liens & Lines of Credit [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
42,777 
43,424 
 
30-59 Days
333 
174 
 
60-89 Days
 
28 
 
90+ Days
28 
 
 
Total
361 
202 
 
Non-accrual loans
117 
169 
 
Total Loans
43,255 
43,795 
39,944 
Residential Real Estate 1-4 Family [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
201,424 
201,621 
 
30-59 Days
1,272 
1,705 
 
60-89 Days
427 
325 
 
90+ Days
131 
165 
 
Total
1,830 
2,195 
 
Non-accrual loans
1,295 
1,293 
 
Total Loans
204,549 
205,109 
 
Residential Real Estate - Construction [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
8,754 
8,784 
 
Non-accrual loans
929 
931 
 
Total Loans
9,683 
9,715 
11,753 
Commercial Real Estate [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
314,930 
317,576 
 
30-59 Days
956 
336 
 
90+ Days
 
140 
 
Total
956 
476 
 
Non-accrual loans
7,789 
8,430 
 
Total Loans
323,675 
326,482 
322,450 
Commercial [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
177,874 
177,407 
 
30-59 Days
156 
12 
 
60-89 Days
 
15 
 
Total
156 
27 
 
Non-accrual loans
1,378 
1,637 
 
Total Loans
179,408 
179,071 
178,986 
Consumer [Member]
 
 
 
Financing Receivable, Recorded Investment, Past Due [Line Items]
 
 
 
Current
5,628 
6,056 
 
30-59 Days
15 
59 
 
60-89 Days
 
22 
 
90+ Days
 
17 
 
Total
15 
98 
 
Total Loans
$ 5,643 
$ 6,154 
$ 7,816 
Loan Quality (Internal Credit Rating For The Loan Portfolio) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Mar. 31, 2014
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
$ 722,958 
$ 726,531 
$ 726,058 
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
682,857 
686,079 
 
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
20,107 
17,939 
 
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
19,994 
22,513 
 
Doubtful [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
   
   
 
First Liens
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
161,294 
161,314 
165,109 
First Liens |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
155,311 
155,676 
 
First Liens |
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,296 
1,919 
 
First Liens |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
3,687 
3,719 
 
First Liens |
Doubtful [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
   
   
 
Residential Real Estate Junior Liens & Lines of Credit [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
43,255 
43,795 
39,944 
Residential Real Estate Junior Liens & Lines of Credit [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
42,949 
43,559 
 
Residential Real Estate Junior Liens & Lines of Credit [Member] |
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
29 
29 
 
Residential Real Estate Junior Liens & Lines of Credit [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
277 
207 
 
Residential Real Estate 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 1-4 Family [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
204,549 
205,109 
 
Residential Real Estate 1-4 Family [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
198,260 
199,235 
 
Residential Real Estate 1-4 Family [Member] |
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,325 
1,948 
 
Residential Real Estate 1-4 Family [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
3,964 
3,926 
 
Residential Real Estate 1-4 Family [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
9,683 
9,715 
11,753 
Residential Real Estate - Construction [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
8,754 
8,784 
 
Residential Real Estate - Construction [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
929 
931 
 
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
323,675 
326,482 
322,450 
Commercial Real Estate [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
300,656 
301,149 
 
Commercial Real Estate [Member] |
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
10,316 
10,578 
 
Commercial Real Estate [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
12,703 
14,755 
 
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
179,408 
179,071 
178,986 
Commercial [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
169,544 
170,774 
 
Commercial [Member] |
Special Mention [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
7,466 
5,413 
 
Commercial [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,398 
2,884 
 
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
5,643 
6,154 
7,816 
Consumer [Member] |
Pass [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
5,643 
6,137 
 
Consumer [Member] |
Substandard [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
 
17 
 
Consumer [Member] |
Doubtful [Member]
 
 
 
Financing Receivable, Allowance for Credit Losses [Line Items]
 
 
 
Loans and Leases Receivable, Gross, Carrying Amount
   
   
 
Loan Quality (Troubled Debt Restructuring Loans) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
contract
Mar. 31, 2014
contract
Dec. 31, 2014
contract
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Number of Contracts
18 
 
18 
Troubled Debt Restructurings: Recorded Investment
$ 16,520 
 
$ 16,968 
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Number of Contracts
   
 
   
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Recorded Investment
   
 
   
Troubled Debt Restructurings, New During Period, Number of Contracts
 
Performing [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
15,057 1
 
14,956 1
Nonperforming [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
1,463 1
 
2,012 1
Residential Real Estate - Construction [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Number of Contracts
 
Troubled Debt Restructurings: Recorded Investment
524 
 
521 
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Number of Contracts
   
 
   
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Recorded Investment
   
 
   
Residential Real Estate - Construction [Member] |
Nonperforming [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
524 1
 
521 1
Residential Real Estate 1-4 Family [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Number of Contracts
 
Troubled Debt Restructurings: Recorded Investment
598 
 
699 
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Number of Contracts
   
 
   
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Recorded Investment
   
 
   
Residential Real Estate 1-4 Family [Member] |
Performing [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
598 1
 
673 1
Residential Real Estate 1-4 Family [Member] |
Nonperforming [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
 
 
26 1
Commercial Real Estate [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Number of Contracts
12 
 
12 
Troubled Debt Restructurings: Recorded Investment
15,398 
 
15,748 
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Number of Contracts
   
 
   
Troubled Debt Restructurings That Have Defaulted on Modified Terms YTD: Recorded Investment
   
 
   
Commercial Real Estate [Member] |
Performing [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
14,459 1
 
14,283 1
Commercial Real Estate [Member] |
Nonperforming [Member]
 
 
 
Financing Receivable, Modifications [Line Items]
 
 
 
Troubled Debt Restructurings: Recorded Investment
$ 939 1
 
$ 1,465 1
Pension (Narrative) (Details) (USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Defined Benefit Plan Disclosure [Line Items]
 
 
Expected pension expense
$ 387,000 
 
Pension Expense
 
276,000 
If New Mortality Table Was Adopted At Year End 2014 [Member]
 
 
Defined Benefit Plan Disclosure [Line Items]
 
 
Decrease In Funded Status As Result Of Change In Mortality Age
1,600,000 
 
Expected Increase In Pension Expense
$ 272,000 
 
Pension (Schedule Of Net Periodic Pension Costs) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Pension [Abstract]
 
 
Service cost
$ 100 
$ 86 
Interest cost
178 
197 
Expected return on plan assets
(296)
(290)
Recognized net actuarial loss
131 
82 
Net period cost
$ 113 
$ 75 
Fair Value Measurements And Fair Values Of Financial Instruments (Narrative) (Details) (USD $)
Mar. 31, 2015
Fair Value Measurements And Fair Values Of Financial Instruments [Abstract]
 
Liabilities, nonrecurring basis
$ 0 
Assets, Level 1 to Level 2 Transfers
Liabilities, Level 1 to Level 2 Transfers
$ 0 
Fair Value Measurements And Fair Values Of Financial Instruments (Fair Value, By Balance Sheet Grouping) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Investment securities available for sale, at fair value
$ 176,740 
$ 171,751 
Interest rate swaps
96 
191 
Carrying Amount [Member]
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Cash and cash equivalents
65,327 
48,593 
Investment securities available for sale, at fair value
176,740 
171,751 
Restricted stock
438 
438 
Loans held for sale
155 
389 
Net loans
713,748 
717,420 
Accrued interest receivable
3,036 
3,038 
Mortgage servicing rights
133 
143 
Deposits
905,395 
881,181 
Securities sold under agreements to repurchase
 
9,079 
Accrued interest payable
199 
169 
Interest rate swaps
96 
191 
Fair Value [Member]
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Cash and cash equivalents
65,327 
48,593 
Investment securities available for sale, at fair value
176,740 
171,751 
Restricted stock
438 
438 
Loans held for sale
155 
389 
Net loans
723,427 
721,680 
Accrued interest receivable
3,036 
3,038 
Mortgage servicing rights
133 
143 
Deposits
905,610 
881,289 
Securities sold under agreements to repurchase
 
9,079 
Accrued interest payable
199 
169 
Interest rate swaps
96 
191 
Level 1 [Member]
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Cash and cash equivalents
65,327 
48,593 
Investment securities available for sale, at fair value
1,043 
1,053 
Level 2 [Member]
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Investment securities available for sale, at fair value
175,697 
170,698 
Restricted stock
438 
438 
Loans held for sale
155 
389 
Accrued interest receivable
3,036 
3,038 
Deposits
905,610 
881,289 
Securities sold under agreements to repurchase
 
9,079 
Accrued interest payable
199 
169 
Interest rate swaps
96 
191 
Level 3 [Member]
 
 
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
 
 
Net loans
723,427 
721,680 
Mortgage servicing rights
$ 133 
$ 143 
Fair Value Measurements And Fair Values Of Financial Instruments (Schedule Of Fair Value, Assets And Liabilities Measured On Recurring Basis) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
$ 176,740 
$ 171,751 
Total assets
176,740 
171,751 
Interest rate swaps
96 
191 
Total liabilities
96 
191 
Level 1 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
1,043 
1,053 
Total assets
1,043 
1,053 
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
175,697 
170,698 
Total assets
175,697 
170,698 
Interest rate swaps
96 
191 
Total liabilities
96 
191 
Equity Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
1,043 
1,053 
Equity Securities [Member] |
Level 1 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
1,043 
1,053 
U.S. Government And Agency Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
16,628 
15,963 
U.S. Government And Agency Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
16,628 
15,963 
Municipal Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
73,064 
68,366 
Municipal Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
73,064 
68,366 
Trust Preferred Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
5,190 
5,137 
Trust Preferred Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
5,190 
5,137 
Agency Mortgage-Backed Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
79,148 
79,494 
Agency Mortgage-Backed Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
79,148 
79,494 
Private-Label Mortgage-Backed Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
1,627 
1,695 
Private-Label Mortgage-Backed Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
1,627 
1,695 
Asset-Backed Securities [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
40 
43 
Asset-Backed Securities [Member] |
Level 2 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Available for sale
$ 40 
$ 43 
Fair Value Measurements And Fair Values Of Financial Instruments (Schedule Of Fair Value An A Nonrecurring Basis) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
$ 3,102 
$ 4,372 
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
3,102 
4,372 
Impaired Loans [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
2,520 1
3,469 1
Impaired Loans [Member] |
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
2,520 1
3,469 1
Other Real Estate Owned [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
449 1
760 1
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, Nonrecurring
449 1
760 1
Mortgage Servicing Rights [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
133 
143 
Mortgage Servicing Rights [Member] |
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
$ 133 2
$ 143 2
Fair Value Measurements And Fair Values Of Financial Instruments (Additional Qualitative Information About Level 3 Assets) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
$ 3,102 
$ 4,372 
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
3,102 
4,372 
Impaired Loans [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
2,520 1
3,469 1
Impaired Loans [Member] |
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
2,520 1
3,469 1
Impaired Loans [Member] |
Level 3 [Member] |
Minimum [Member] |
Appraisal Adjustments [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
0.00% 2
0.00% 2
Impaired Loans [Member] |
Level 3 [Member] |
Minimum [Member] |
Cost To Sell [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
0.00% 
0.00% 
Impaired Loans [Member] |
Level 3 [Member] |
Maximum [Member] |
Appraisal Adjustments [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
100.00% 2
100.00% 2
Impaired Loans [Member] |
Level 3 [Member] |
Maximum [Member] |
Cost To Sell [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
10.00% 
10.00% 
Impaired Loans [Member] |
Level 3 [Member] |
Weighted Average [Member] |
Appraisal Adjustments [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
26.00% 2
26.00% 2
Impaired Loans [Member] |
Level 3 [Member] |
Weighted Average [Member] |
Cost To Sell [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
4.00% 
5.00% 
Other Real Estate Owned [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
449 1
760 1
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, Nonrecurring
449 1
760 1
Other Real Estate Owned [Member] |
Level 3 [Member] |
Cost To Sell [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
 
8.00% 
Other Real Estate Owned [Member] |
Level 3 [Member] |
Weighted Average [Member] |
Cost To Sell [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Fair Value Inputs, Discount Rate
 
8.00% 
Mortgage Servicing Rights [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
133 
143 
Mortgage Servicing Rights [Member] |
Level 3 [Member]
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Assets, Fair Value Disclosure, Nonrecurring
$ 133 3
$ 143 3
Financial Derivatives (Schedule Of Interest Rate Swap) (Details) (Interest Rate Swap Maturing [Member], USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Interest Rate Swap Maturing [Member]
 
Derivative [Line Items]
 
Notional Amount
$ 10,000 
Maturity Date
May 30, 2015 
Fixed Interest Rate
3.87% 
Variable Interest Rate
0.02% 
Amount Expected to be Expensed into Earnings within the next 12 Months
$ 64 
Financial Derivatives (Schedule Of Fair Value Of Derivative Instruments) (Details) (Interest Rate Swap Maturing [Member], Other Liabilities [Member], USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Interest Rate Swap Maturing [Member] |
Other Liabilities [Member]
 
 
Derivatives, Fair Value [Line Items]
 
 
Type
Interest rate contracts 
Interest rate contracts 
Balance Sheet Location
Other liabilities 
Other liabilities 
Fair Value
$ 96 
$ 191 
Financial Derivatives (Schedule Of Effect Of Derivative Instruments On The Statement Of Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Derivative Instruments, Gain (Loss) [Line Items]
 
 
Amount of Gain or (Loss) Recognized in OCI net of tax on (Effective Portion)
$ 64 
$ 120 
Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
Interest Expense 
Interest Expense 
Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Other income (expense) 
Other income (expense) 
Interest Expense [Member]
 
 
Derivative Instruments, Gain (Loss) [Line Items]
 
 
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
(96)
(180)
Other Income (Expense) [Member]
 
 
Derivative Instruments, Gain (Loss) [Line Items]
 
 
Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion)
   
   
Financial Derivatives (Schedule Of Derivative Instruments Subject To Master Netting Arrangement Or Repurchase Agreement) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Financial Derivatives [Abstract]
 
 
Gross Amounts of Recognized Liabilities
$ 96 
$ 191 
Gross Amounts Offset in the Statements of Condition
   
   
Net Amounts of Liabilities Presented in the Statements of Condition
96 
191 
Gross Amounts Not Offset in the Statements of Condition, Financial Instruments
96 
191 
Gross Amounts Not Offset in the Statements of Condition, Cash Collateral Pledged
   
   
Gross Amounts Not Offset in the Statements of Condition, Net Amount
   
   
Capital Ratios (Narrative) (Details)
Mar. 31, 2015
Dec. 31, 2014
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
 
 
Capital Ratios, Basel III, Capital Conservation Buffer
0.00% 
 
Future Capital Ratios Basel III Capital Conservation Buffer
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: Minimum to be Well Capitalized Ratio
6.50% 1
 
Tier 1 Risk-based Capital Ratio: Minimum to be Well Capitalized Ratio
8.00% 2
 
Tier 1 Leverage Ratio: Minimum to be Well Capitalized Ratio
5.00% 3
6.00% 
Total Risk-based Capital Ratio: Minimum to be Well Capitalized Ratio
10.00% 4
 
Capital Ratios (Schedule Of The Total Risk-based, Tier 1 Risk-based And Tier 1 Leverage Requirements) (Details)
Mar. 31, 2015
Dec. 31, 2014
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
 
 
Common Equity Tier 1 Risk-based Capital Ratio: Ratio
14.19% 1
 
Common Equity Tier 1 Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
4.50% 1
 
Tier 1 Risk-based Capital Ratio: Ratio
14.19% 2
14.19% 2
Tier 1 Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
6.00% 2
 
Total Risk-based Capital Ratio: Ratio
15.45% 3
15.49% 3
Total Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
8.00% 3
 
Tier 1 Leverage Ratio: Ratio
10.12% 4
9.69% 4
Tier 1 Leverage Ratio: Minimum to be Adequately Capitalized Ratio
4.00% 4
 
Farmers & Merchants Trust Company [Member]
 
 
Compliance with Regulatory Capital Requirements under Banking Regulations [Line Items]
 
 
Common Equity Tier 1 Risk-based Capital Ratio: Ratio
14.03% 1
 
Common Equity Tier 1 Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
4.50% 1
 
Common Equity Tier 1 Risk-based Capital Ratio: Minimum to be Well Capitalized Ratio
6.50% 1
 
Tier 1 Risk-based Capital Ratio: Ratio
14.03% 2
13.96% 2
Tier 1 Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
6.00% 2
 
Tier 1 Risk-based Capital Ratio: Minimum to be Well Capitalized Ratio
8.00% 2
 
Total Risk-based Capital Ratio: Ratio
15.28% 3
15.26% 3
Total Risk-based Capital Ratio: Minimum to be Adequately Capitalized Ratio
8.00% 3
 
Total Risk-based Capital Ratio: Minimum to be Well Capitalized Ratio
10.00% 3
 
Tier 1 Leverage Ratio: Ratio
9.94% 4
9.55% 4
Tier 1 Leverage Ratio: Minimum to be Adequately Capitalized Ratio
4.00% 4
 
Tier 1 Leverage Ratio: Minimum to be Well Capitalized Ratio
5.00% 4
6.00%