XML 18 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Option and Fair Value Measurements (Tables)
9 Months Ended
Sep. 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,532 

 

$

 -

 

$

 -

 

$

1,532 

U.S. government agencies

 

 

 -

 

 

1,638 

 

 

 -

 

 

1,638 

States and political subdivisions

 

 

 -

 

 

13,754 

 

 

125 

 

 

13,879 

Corporate Bonds

 

 

 -

 

 

30,781 

 

 

 -

 

 

30,781 

Collateralized mortgage obligations

 

 

 -

 

 

28,417 

 

 

 -

 

 

28,417 

Asset-backed securities

 

 

 -

 

 

109,017 

 

 

83,781 

 

 

192,798 

Collateralized loan obligations

 

 

 -

 

 

93,198 

 

 

 -

 

 

93,198 

Loans held-for-sale

 

 

 -

 

 

3,422 

 

 

 -

 

 

3,422 

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,640 

 

 

5,640 

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

 

 

 -

 

 

42 

 

 

 -

 

 

42 

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

266 

 

 

 -

 

 

266 

Total

 

$

1,532 

 

$

280,535 

 

$

89,546 

 

$

371,613 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

42 

 

$

 -

 

$

42 

Total

 

$

 -

 

$

42 

 

$

 -

 

$

42 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 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 

 

$

(6)

Transfers into Level 3

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

 

3,178 

 

 

 -

 

 

(761)

 

 

Included in other comprehensive income

 

 

 

(1,748)

 

 

 -

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 

63,704 

 

 

 -

 

 

 -

 

 

 -

Issuances

 

 

 

 -

 

 

 -

 

 

594 

 

 

 -

Sales

 

 

 

(135,490)

 

 

-

 

 

-

 

 

-

Ending balance September 30, 2014

 

 

$

83,781 

 

$

125 

 

$

5,640 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2013

 

 

Securities available-for- sale

 

 

 

 

 

 

 

 

 

 

 

 

 

States and

 

Mortgage

 

Interest Rate

 

 

Collateralized Debt

 

 

 

Political

 

Servicing

 

Swap

 

    

Obligations

    

Asset-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)

 

 

178 

 

 

485 

 

 

 -

 

 

81 

 

 

34 

Included in other comprehensive income

 

 

1,898 

 

 

(1,487)

 

 

 -

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

168,753 

 

 

 -

 

 

 -

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

 -

 

 

1,259 

 

 

 -

Settlements

 

 

(946)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Sales

 

 

 -

 

 

(20,539)

 

 

 -

 

 

 -

 

 

 -

Ending balance September 30, 2013

 

$

11,087 

 

$

147,212 

 

$

132 

 

$

5,456 

 

$

(13)

 

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 September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

    

Fair Value

    

Valuation Methodology

    

Inputs

    

Range of Input

    

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing rights

 

 

5,640 

 

Discounted Cash Flow

 

Discount Rate

 

10.0-30.75%

 

10.3 

%

 

 

 

 

 

 

 

Prepayment Speed

 

3.97-77.99%

 

9.5 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

83,781 

 

Discounted Cash Flow

 

Credit Risk Premium

 

0.8-1.2%

 

1.0 

%

 

 

 

 

 

with comparable transaction yields

 

Liquidity Discount

 

4.0-4.3%

 

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%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

    

Level 1

 

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

957 

 

$

957 

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

40,877 

 

 

40,877 

Total

 

$

 -

 

$

 -

 

$

41,834 

 

$

41,834 

 

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 $1.5 million, with a valuation allowance of $541,000,  resulting in a decrease of specific allocations within the allowance for loan losses of $1.9 million for the nine months ended months ending September 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 $40.9 million, which is made up of the outstanding balance of $61.7 million, net of a valuation allowance of $19.0 million and participations of $1.8 million, at September 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.