XML 43 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Summary of Fair Values of Securities Available for Sale and Held to Maturity
The following table summarizes the fair values of securities available for sale and held to maturity at December 31, 2016 and September 30, 2016.  Securities available for sale are measured at fair value on a recurring basis, while securities held to maturity are carried at amortized cost in the consolidated statements of financial condition.
 
Fair Value At December 31, 2016
 
Available For Sale
 
Held to Maturity
(Dollars in Thousands)
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
Debt securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small business administration securities
79,448

 

 
79,448

 

 

 

 

 

Obligations of states and political subdivisions

 

 

 

 
20,119

 

 
20,119

 

Non-bank qualified obligations of states and political subdivisions
737,983

 

 
737,983

 

 
454,513

 

 
454,513

 

Asset-backed securities
118,147

 

 
118,147

 

 

 

 

 

Mortgage-backed securities
534,939

 

 
534,939

 

 
124,469

 

 
124,469

 

Total debt securities
1,470,517

 

 
1,470,517

 

 
599,101

 

 
599,101

 

Common equities and mutual funds
1,254

 
1,254

 

 

 

 

 

 

Total securities
$
1,471,771

 
$
1,254

 
$
1,470,517

 
$

 
$
599,101

 
$

 
$
599,101

 
$

 
Fair Value At September 30, 2016
 
Available For Sale
 
Held to Maturity
(Dollars in Thousands)
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
Debt securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trust preferred securities
$
12,978

 
$

 
$
12,978

 
$

 
$

 
$

 
$

 
$

Small business administration securities
80,719

 

 
80,719

 

 

 

 

 

Obligations of states and political subdivisions

 

 

 

 
20,937

 

 
20,937

 

Non-bank qualified obligations of states and political subdivisions
698,672

 

 
698,672

 

 
477,202

 

 
477,202

 

Asset-backed securities
116,815

 

 
116,815

 

 

 

 

 

Mortgage-backed securities
558,940

 

 
558,940

 

 
134,435

 

 
134,435

 

Total debt securities
1,468,124

 

 
1,468,124

 

 
632,574

 

 
632,574

 

Common equities and mutual funds
1,125

 
1,125

 

 

 

 

 

 

Total securities
$
1,469,249

 
$
1,125

 
$
1,468,124

 
$

 
$
632,574

 
$

 
$
632,574

 
$

Assets Measured at Fair Value on Nonrecurring Basis
The following table summarizes the assets of the Company that were measured at fair value in the consolidated statements of financial condition on a non-recurring basis as of December 31, 2016 and September 30, 2016.
 
 
Fair Value At December 31, 2016
(Dollars in Thousands)
Total
 
Level 1
 
Level 2
 
Level 3
Impaired Loans, net
 
 
 
 
 
 
 
  1-4 family residential mortgage loans
$
67

 
$

 
$

 
$
67

   Commercial operating loans
$
165

 
$

 
$

 
$
165

     Total Impaired Loans
$
232

 
$

 
$

 
$
232

Foreclosed Assets, net
$
76

 
$

 
$

 
$
76

Total
$
308

 
$

 
$

 
$
308

 
Fair Value At September 30, 2016
(Dollars in Thousands)
Total
 
Level 1
 
Level 2
 
Level 3
Impaired Loans, net
 
 
 
 
 
 
 
  1-4 family residential mortgage loans
$
68

 
$

 
$

 
$
68

     Total Impaired Loans
68

 

 

 
68

Foreclosed Assets, net
76

 
 
 
 
 
76

Total
$
144

 
$

 
$

 
$
144

The significant inputs in the Level 3 measurement not supported by market activity included our probability assessments of expected future cash flows related to our acquisition of SCS during the earn-out period.
 
December 31, 2016
 
September 30, 2016
 
Fair Value Measurements Using Input Types
 
Fair Value Measurements Using Input Types
(Dollars in Thousands)
Level 1
Level 2
Level 3
Total
 
Level 1
Level 2
Level 3
Total
Liabilities:
 
 
 
 
 
 
 
 
 
Contingent Consideration
$

$

$
17,259

$
17,259

 
$

$

$

$

     Total liabilities
$

$

$
17,259

$
17,259

 
$

$

$

$

Quantitative Information about Level 3 Fair Value Measurements
 
Quantitative Information About Level 3 Fair Value Measurements
(Dollars in Thousands)
Fair Value at
December 31, 2016
 
Fair Value at
September 30, 2016
 
Valuation
Technique
 
Unobservable Input
 
Range of Inputs
Impaired Loans, net
$
232

 
68

 
Market approach
 
Appraised values (1)
 
4.00 - 10.00%
Foreclosed Assets, net
$
76

 
76

 
Market approach
 
Appraised values (1)
 
4.00 - 10.00%
Contingent Consideration
$
17,259

 

 
Option based income
 
Discount rate
 
7.20%
 
 
 
 
 
 
 
Risk-free rate
 
1.02%
 
 
 
 
 
 
 
Company specific discount rate
 
1.76%
(1) 
The Company generally relies on external appraisers to develop this information.  Management reduced the appraised value by estimated selling costs in a range of 4% to 10%.

Carrying Amount and Estimated Fair Value of Financial Instruments
The following presents the carrying amount and estimated fair value of the financial instruments held by the Company at December 31, 2016 and September 30, 2016.
 
 
December 31, 2016
 
Carrying
Amount
 
Estimated
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(Dollars in Thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
695,731

 
$
695,731

 
$
695,731

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Securities available for sale
1,471,771

 
1,471,771

 
1,254

 
1,470,517

 

Securities held to maturity
604,976

 
599,101

 

 
599,101

 

Total securities
2,076,747

 
2,070,872

 
1,254

 
2,069,618

 

 
 
 
 
 
 
 
 
 
 
Loans held-for-sale
1,223

 
1,223

 

 
1,223

 

 
 
 
 
 
 
 
 
 
 
Loans receivable:
 

 
 

 
 

 
 

 
 

One to four family residential mortgage loans
172,877

 
170,283

 

 

 
170,283

Commercial and multi-family real estate loans
440,512

 
432,143

 

 

 
432,143

Agricultural real estate loans
64,014

 
62,973

 

 

 
62,973

Consumer loans
173,164

 
174,796

 

 

 
174,796

Commercial operating loans
50,824

 
50,149

 

 

 
50,149

Agricultural operating loans
33,617

 
33,481

 

 

 
33,481

Premium finance loans
179,508

 
179,874

 

 

 
179,874

Total loans receivable
1,114,516

 
1,103,699

 

 

 
1,103,699

 
 
 
 
 
 
 
 
 
 
Federal Home Loan Bank stock
3,832

 
3,832

 

 
3,832

 

Accrued interest receivable
21,375

 
21,375

 
21,375

 

 

 
 
 
 
 
 
 
 
 
 
Financial liabilities
 

 
 

 
 

 
 

 
 

Noninterest bearing demand deposits
2,473,275

 
2,473,275

 
2,473,275

 

 

Interest bearing demand deposits, savings, and money markets
140,541

 
140,541

 
140,541

 

 

Certificates of deposit
122,334

 
121,830

 

 
121,830

 

Wholesale non-maturing deposits
499,608

 
499,608

 
499,608

 

 

Wholesale certificates of deposit
427,379

 
426,960

 

 
426,960

 

Total deposits
3,663,137

 
3,662,214

 
3,113,424

 
548,790

 

 
 
 
 
 
 
 
 
 
 
Advances from Federal Home Loan Bank
7,000

 
7,940

 

 
7,940

 

Securities sold under agreements to repurchase
3,782

 
3,782

 

 
3,782

 

Capital lease
2,000

 
2,000

 

 
2,000

 

Trust preferred securities
10,310

 
10,436

 

 
10,436

 

Subordinated debentures
73,244

 
76,843

 

 
76,843

 

Accrued interest payable
2,255

 
2,255

 
2,255

 

 

 
September 30, 2016
 
Carrying
Amount
 
Estimated
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(Dollars in Thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
773,830

 
$
773,830

 
$
773,830

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Securities available for sale
1,469,249

 
1,469,249

 
1,125

 
1,468,124

 

Securities held to maturity
619,853

 
632,574

 

 
632,574

 

Total securities
2,089,102

 
2,101,823

 
1,125

 
2,100,698

 

 
 
 
 
 
 
 
 
 
 
Loans receivable:
 

 
 

 
 

 
 

 
 

One to four family residential mortgage loans
162,298

 
163,886

 

 

 
163,886

Commercial and multi-family real estate loans
422,932

 
422,307

 

 

 
422,307

Agricultural real estate loans
63,612

 
63,868

 

 

 
63,868

Consumer loans
37,094

 
36,738

 

 

 
36,738

Commercial operating loans
31,271

 
31,108

 

 

 
31,108

Agricultural operating loans
37,083

 
36,897

 

 

 
36,897

Premium finance loans
171,604

 
172,000

 

 

 
172,000

Total loans receivable
925,894

 
926,803

 

 

 
926,803

 
 
 
 
 
 
 
 
 
 
Federal Home Loan Bank stock
47,512

 
47,512

 

 
47,512

 

Accrued interest receivable
17,199

 
17,199

 
17,199

 

 

 
 
 
 
 
 
 
 
 
 
Financial liabilities
 

 
 

 
 

 
 

 
 

Noninterest bearing demand deposits
2,167,522

 
2,167,522

 
2,167,522

 

 

Interest bearing demand deposits, savings, and money markets
136,568

 
136,568

 
136,568

 

 

Certificates of deposit
125,992

 
125,772

 

 
125,772

 

Total deposits
2,430,082

 
2,429,862

 
2,304,090

 
125,772

 

 
 
 
 
 
 
 
 
 
 
Advances from Federal Home Loan Bank
107,000

 
108,168

 

 
108,168

 

Federal funds purchased
992,000

 
992,000

 
992,000

 

 

Securities sold under agreements to repurchase
3,039

 
3,039

 

 
3,039

 

Capital lease
2,018

 
2,018

 

 
2,018

 

Trust preferred securities
10,310

 
10,437

 

 
10,437

 

Subordinated debentures
73,211

 
77,250

 

 
77,250

 

Accrued interest payable
875

 
875

 
875