XML 20 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Option and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,525 

 

$

 -

 

$

 -

 

$

1,525 

U.S. government agencies

 

 

 -

 

 

1,611 

 

 

 -

 

 

1,611 

States and political subdivisions

 

 

 -

 

 

33,628 

 

 

118 

 

 

33,746 

Corporate Bonds

 

 

 -

 

 

33,004 

 

 

 -

 

 

33,004 

Collateralized mortgage obligations

 

 

 -

 

 

68,093 

 

 

 -

 

 

68,093 

Asset-backed securities

 

 

 -

 

 

168,256 

 

 

 -

 

 

168,256 

Collateralized loan obligations

 

 

 -

 

 

93,017 

 

 

 -

 

 

93,017 

Loans held-for-sale

 

 

 -

 

 

7,038 

 

 

 -

 

 

7,038 

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,254 

 

 

5,254 

Other assets (Interest rate swap agreements)

 

 

 -

 

 

66 

 

 

 -

 

 

66 

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

296 

 

 

 -

 

 

296 

Total

 

$

1,525 

 

$

405,009 

 

$

5,372 

 

$

411,906 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

66 

 

$

 -

 

$

66 

Total

 

$

 -

 

$

66 

 

$

 -

 

$

66 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,527 

 

$

 -

 

$

 -

 

$

1,527 

U.S. government agencies

 

 

 -

 

 

1,624 

 

 

 -

 

 

1,624 

States and political subdivisions

 

 

 -

 

 

21,900 

 

 

118 

 

 

22,018 

Corporate bonds

 

 

 -

 

 

30,985 

 

 

 -

 

 

30,985 

Collateralized mortgage obligations

 

 

 -

 

 

63,627 

 

 

 -

 

 

63,627 

Asset-backed securities

 

 

 -

 

 

120,555 

 

 

52,941 

 

 

173,496 

Collateralized loan obligations

 

 

 -

 

 

92,209 

 

 

 -

 

 

92,209 

Loans held-for-sale

 

 

 -

 

 

5,072 

 

 

 -

 

 

5,072 

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,462 

 

 

5,462 

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

 

 

 -

 

 

30 

 

 

 -

 

 

30 

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

143 

 

 

 -

 

 

143 

Total

 

$

1,527 

 

$

336,145 

 

$

58,521 

 

$

396,193 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

30 

 

$

 -

 

$

30 

Total

 

$

 -

 

$

30 

 

$

 -

 

$

30 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2015

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

States and

 

Mortgage

 

 

Asset-

 

Political

 

Servicing

 

   

backed

   

Subdivisions

   

Rights

Beginning balance January 1, 2015

 

$

52,941 

 

$

118 

 

$

5,462 

Transfers out of Level 3

 

 

(24,917)

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

(28)

 

 

 -

 

 

(454)

Included in other comprehensive income

 

 

(541)

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Issuances

 

 

 -

 

 

 -

 

 

401 

Settlements

 

 

-

 

 

 -

 

 

(155)

Sales

 

 

(27,455)

 

 

-

 

 

-

Ending balance March 31, 2015

 

$

 -

 

$

118 

 

$

5,254 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2014

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

States and

 

Mortgage

 

Interest Rate

 

 

Asset-

 

Political

 

Servicing

 

Swap

 

    

backed

    

Subdivisions

    

Rights

    

Valuation

Beginning balance January 1, 2014

 

$

154,137 

 

$

125 

 

$

5,807 

 

$

(6)

Total gains or losses

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

226 

 

 

 -

 

 

111 

 

 

Included in other comprehensive income

 

 

(315)

 

 

 -

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

4,290 

 

 

 -

 

 

 -

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

(304)

 

 

 -

Ending balance March 31, 2014

 

$

158,338 

 

$

125 

 

$

5,614 

 

$

(1)

 

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of March 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing rights

 

$

5,254 

 

Discounted Cash Flow

 

Discount Rate

 

9.7-15.5%

 

11.9 

%

 

 

 

 

 

 

 

Prepayment Speed

 

4.8-35.1%

 

10.2 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 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

 

$

5,462 

 

Discounted Cash Flow

 

Discount Rate

 

9.7-108.2%

 

10.2 

%

 

 

 

 

 

 

 

Prepayment Speed

 

5.0-78.4%

 

10.9 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

52,941 

 

Discounted Cash Flow

 

Credit Risk Premium

 

0.9-0.9%

 

0.9 

%

 

 

 

 

 

with comparable transaction yields

 

Liquidity Discount

 

3.5-3.7%

 

3.6 

%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

4,776 

 

$

4,776 

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

35,461 

 

 

35,461 

Total

 

$

 -

 

$

 -

 

$

40,237 

 

$

40,237 

 

1   Represents carrying value and related write-downs of loans for which adjustments are substantially based on the fair value of the impaired loan had a carrying amount of $6.6 million, with a valuation allowance of $1.8 million, resulting in an increase of specific allocations within the allowance for loan losses of $1.5 million for the three months ending March 31, 2015.

 

2   OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $35.5 million, which is made up of the outstanding balance of $56.8 million, net of a valuation allowance of $19.5 million and participations of $1.8 million, at March 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

564 

 

$

564 

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

31,982 

 

 

31,982 

Total

 

$

 -

 

$

 -

 

$

32,546 

 

$

32,546 

 

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 $842,000, with a valuation allowance of $278,000, resulting in a decrease of specific allocations within the provision for loan losses of $2.1 million for the year ending December 31, 2014.

 

2   OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $32.0 million, which is made up of the outstanding balance of $53.0 million, net of a valuation allowance of $19.2 million and participations of $1.8 million, at December 31, 2014.