XML 19 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Option and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2014
Fair Value Option and Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,538 

 

$

-

 

$

-

 

$

1,538 

U.S. government agencies

 

 

-

 

 

1,653 

 

 

-

 

 

1,653 

States and political subdivisions

 

 

-

 

 

15,628 

 

 

125 

 

 

15,753 

Corporate Bonds

 

 

-

 

 

31,350 

 

 

-

 

 

31,350 

Collateralized mortgage obligations

 

 

-

 

 

33,083 

 

 

-

 

 

33,083 

Asset-backed securities

 

 

 -

 

 

109,351 

 

 

137,086 

 

 

246,437 

Loans held-for-sale

 

 

-

 

 

4,559 

 

 

 -

 

 

4,559 

Mortgage servicing rights

 

 

-

 

 

-

 

 

5,501 

 

 

5,501 

Other assets (Interest rate swap agreements net of swap credit valuation)

 

 

-

 

 

110 

 

 

 -

 

 

110 

Other assets (Mortgage banking derivatives)

 

 

-

 

 

276 

 

 

-

 

 

276 

Total

 

$

1,538 

 

$

196,010 

 

$

142,712 

 

$

340,260 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

-

 

$

110 

 

$

-

 

$

110 

Total

 

$

 -

 

$

110 

 

$

 -

 

$

110 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,544 

 

$

 -

 

$

-

 

$

1,544 

U.S. government agencies

 

 

-

 

 

1,672 

 

 

-

 

 

1,672 

States and political subdivisions

 

 

-

 

 

16,669 

 

 

125 

 

 

16,794 

Corporate bonds

 

 

-

 

 

15,102 

 

 

-

 

 

15,102 

Collateralized mortgage obligations

 

 

-

 

 

63,876 

 

 

-

 

 

63,876 

Asset-backed securities

 

 

 -

 

 

119,066 

 

 

154,137 

 

 

273,203 

Loans held-for-sale

 

 

-

 

 

3,822 

 

 

 -

 

 

3,822 

Mortgage servicing rights

 

 

-

 

 

 -

 

 

5,807 

 

 

5,807 

Other assets (Interest rate swap agreements net of swap credit valuation)

 

 

-

 

 

229 

 

 

(6)

 

 

223 

Other assets (Mortgage banking derivatives)

 

 

-

 

 

315 

 

 

-

 

 

315 

Total

 

$

1,544 

 

$

220,751 

 

$

160,063 

 

$

382,358 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

-

 

$

229 

 

$

-

 

$

229 

Total

 

$

 -

 

$

229 

 

$

 -

 

$

229 

 

Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2014

 

 

Securities available-for- sale

 

 

 

 

 

 

 

 

 

 

 

 

States and

 

Mortgage

 

Interest Rate

 

 

 

 

 

 

Political

 

Servicing

 

Swap

 

    

 

Asset-backed

    

Subdivisons

    

Rights

    

Valuation

Beginning balance January 1, 2014

 

 

$

154,137 

 

$

125 

 

$

5,807 

 

$

Transfers into Level 3

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

 

1,671 

 

 

 -

 

 

(630)

 

 

(6)

Included in other comprehensive income

 

 

 

513 

 

 

 -

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 

58,047 

 

 

 -

 

 

 -

 

 

 -

Issuances

 

 

 

 -

 

 

 -

 

 

324 

 

 

 -

Sales

 

 

 

(77,282)

 

 

-

 

 

-

 

 

-

Ending balance June 30, 2014

 

 

$

137,086 

 

$

125 

 

$

5,501 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2013

 

 

Securities available-for- sale

 

 

 

 

 

 

 

 

 

 

 

 

 

States and

 

Mortgage

 

Interest Rate

 

 

Collateralized Debt

 

Asset-

 

Political

 

Servicing

 

Swap

 

    

Obligations

    

backed

    

Subdivisons

    

Rights

    

Valuation

Beginning balance January 1, 2013

 

$

9,957 

 

$

 -

 

$

132 

 

$

4,116 

 

$

(47)

Transfers into Level 3

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

Transfers out of Level 3

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

Total gains or losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

115 

 

 

276 

 

 

-

 

 

239 

 

 

24 

Included in other comprehensive income

 

 

1,182 

 

 

(1,450)

 

 

-

 

 

-

 

 

-

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

-

 

 

164,533 

 

 

-

 

 

-

 

 

-

Issuances

 

 

-

 

 

-

 

 

-

 

 

946 

 

 

-

Settlements

 

 

(910)

 

 

-

 

 

-

 

 

-

 

 

-

Sales

 

 

-

 

 

(11,591)

 

 

-

 

 

-

 

 

-

Ending balance June 30, 2013

 

$

10,344 

 

$

151,768 

 

$

132 

 

$

5,301 

 

$

(23)

 

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary presents quantitative (dollars in thousands) and qualitative information about Level 3 fair value measurements as of June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

 

 

 

 

Average

on a recurring basis:

    

Fair Value

    

Valuation Methodology

    

Unobservable Inputs

    

Range of Input

    

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing rights

 

 

5,501 

 

Discounted Cash Flow

 

Discount Rate

 

10.0-14.0%

 

10.2 

%

 

 

 

 

 

 

 

Prepayment Speed

 

3.7-33.2%

 

9.7 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

137,086 

 

Discounted Cash Flow

 

Credit Risk Premium

 

0.5-0.8%

 

0.7 

%

 

 

 

 

 

with comparable transaction yields

 

Liquidity Discount

 

4.0-4.4%

 

4.2 

%

 

The following table and commentary presents quantitative (dollars in thousands) and qualitative information about Level 3 fair value measurements as of December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

    

Fair Value

    

Valuation Methodology

    

Inputs

    

Range of Input

    

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing rights

 

 

5,807 

 

Discounted Cash Flow

 

Discount Rate

 

10.2%

 

10.2 

%

 

 

 

 

 

 

 

Prepayment Speed

 

9.7%

 

9.7 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Valuation

 

 

(6)

 

Management estimate of

 

Probability of Default

 

5.0-20.0%

 

12.5 

%

 

 

 

 

 

 credit risk exposure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

154,137 

 

Discounted Cash Flow

 

Credit Risk Premium

 

1.1-1.5%

 

1.2 

%

 

 

 

 

 

with comparable transaction yields

 

Liquidity Discount

 

4.5-5.1%

 

4.9 

%

 

Schedule of assets and liabilities measured at fair value on a nonrecurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

 

    

Level 1

 

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

-

 

$

-

 

$

2,366 

 

$

2,366 

Other real estate owned, net2

 

 

-

 

 

-

 

 

39,232 

 

 

39,232 

Total

 

$

 -

 

$

 -

 

$

41,598 

 

$

41,598 

 

1   Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, had a carrying amount of $3.8 million, with a valuation allowance of $1.4 million, resulting in a decrease of specific allocations within the allowance for loan losses of $955,000 for the six months ending June 30, 2014.

 

2   OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $39.2 million, which is made up of the outstanding balance of $58.9 million, net of a valuation allowance of $17.9 million and participations of $1.8 million, at June 30, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

-

 

$

-

 

$

9,103 

 

$

9,103 

Other real estate owned, net2

 

 

-

 

 

-

 

 

41,537 

 

 

41,537 

Total

 

$

 -

 

$

 -

 

$

50,640 

 

$

50,640 

 

1   Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, had a carrying amount of $11.5 million, with a valuation allowance of $2.4 million, resulting in a decrease of specific allocations within the provision for loan losses of $3.9 million for the year ending December 31, 2013.

 

2   OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $41.5 million, which is made up of the outstanding balance of $65.9 million, net of a valuation allowance of $22.3 million and participations of $2.1 million, at December 31, 2013.