XML 20 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Option and Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2015
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,515

 

$

 -

 

$

 -

 

$

1,515

U.S. government agencies

 

 

 -

 

 

1,577

 

 

 -

 

 

1,577

U.S. government agencies mortgage-backed

 

 

 -

 

 

2,034

 

 

 -

 

 

2,034

States and political subdivisions

 

 

 -

 

 

23,052

 

 

118

 

 

23,170

Corporate Bonds

 

 

 -

 

 

29,580

 

 

 -

 

 

29,580

Collateralized mortgage obligations

 

 

 -

 

 

70,877

 

 

 -

 

 

70,877

Asset-backed securities

 

 

 -

 

 

187,096

 

 

 -

 

 

187,096

Collateralized loan obligations

 

 

 -

 

 

92,987

 

 

 -

 

 

92,987

Loans held-for-sale

 

 

 -

 

 

3,899

 

 

 -

 

 

3,899

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,470

 

 

5,470

Other assets (Interest rate swap agreements)

 

 

 -

 

 

157

 

 

 -

 

 

157

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

230

 

 

 -

 

 

230

Total

 

$

1,515

 

$

411,489

 

$

5,588

 

$

418,592

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

973

 

$

 -

 

$

973

Total

 

$

 -

 

$

973

 

$

 -

 

$

973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 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)

 

 

 -

 

 

(668)

Included in other comprehensive income

 

 

(541)

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Issuances

 

 

 -

 

 

 -

 

 

1,209

Settlements

 

 

-

 

 

 -

 

 

(533)

Sales

 

 

(27,455)

 

 

-

 

 

-

Ending balance September 30, 2015

 

$

 -

 

$

118

 

$

5,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 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)

 

 

3,178

 

 

 -

 

 

(761)

 

 

6

Included in other comprehensive income

 

 

(1,748)

 

 

 -

 

 

 -

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

63,704

 

 

 -

 

 

 -

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

594

 

 

 -

Settlements

 

 

-

 

 

 -

 

 

 -

 

 

-

Sales

 

 

(135,490)

 

 

-

 

 

-

 

 

-

Ending balance September 30, 2014

 

$

83,781

 

$

125

 

$

5,640

 

$

 -

 

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 September 30, 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

 

$

5,470

 

Discounted Cash Flow

 

Discount Rate

 

9.7-15.5%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

6.0-34.2%

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

292

 

$

292

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

24,451

 

 

24,451

Total

 

$

 -

 

$

 -

 

$

24,743

 

$

24,743

 

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 $317,000, with a valuation allowance of $25,000 resulting in a decrease of specific allocations within the allowance for loan losses of $252,000 for the nine months ending September 30, 2015.

 

2   OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $24.5 million, which is made up of the outstanding balance of $46.1 million, net of a valuation allowance of $19.9 million and participations of $1.7 million, at September 30, 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.