XML 48 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2016
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agencies

 

$

 -

 

$

1,503

 

$

 -

 

$

1,503

U.S. government agencies mortgage-backed

 

 

 -

 

 

43,723

 

 

 -

 

 

43,723

States and political subdivisions

 

 

 -

 

 

22,254

 

 

 -

 

 

22,254

Corporate bonds

 

 

 -

 

 

10,730

 

 

 -

 

 

10,730

Collateralized mortgage obligations

 

 

 -

 

 

204,390

 

 

 -

 

 

204,390

Asset-backed securities

 

 

 -

 

 

140,173

 

 

 -

 

 

140,173

Collateralized loan obligations

 

 

 -

 

 

108,284

 

 

 -

 

 

108,284

Loans held-for-sale

 

 

 -

 

 

3,750

 

 

 -

 

 

3,750

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,075

 

 

5,075

Other assets (Interest rate swap agreements)

 

 

 -

 

 

788

 

 

 -

 

 

788

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

293

 

 

 -

 

 

293

Total

 

$

 -

 

$

535,888

 

$

5,075

 

$

540,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

5,698

 

$

 -

 

$

5,698

Total

 

$

 -

 

$

5,698

 

$

 -

 

$

5,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,509

 

$

 -

 

$

 -

 

$

1,509

U.S. government agencies

 

 

 -

 

 

1,556

 

 

 -

 

 

1,556

U.S. government agencies mortgage-backed

 

 

 -

 

 

1,996

 

 

 -

 

 

1,996

States and political subdivisions

 

 

 -

 

 

30,415

 

 

111

 

 

30,526

Corporate bonds

 

 

 -

 

 

29,400

 

 

 -

 

 

29,400

Collateralized mortgage obligations

 

 

 -

 

 

66,920

 

 

 -

 

 

66,920

Asset-backed securities

 

 

 -

 

 

231,908

 

 

 -

 

 

231,908

Collateralized loan obligations

 

 

 -

 

 

92,251

 

 

 -

 

 

92,251

Loans held-for-sale

 

 

 -

 

 

2,849

 

 

 -

 

 

2,849

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,847

 

 

5,847

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

 

 

 -

 

 

114

 

 

 -

 

 

114

Other assets (Mortgage banking derivatives)

 

 

 -

 

 

188

 

 

 -

 

 

188

Total

 

$

1,509

 

$

457,597

 

$

5,958

 

$

465,064

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (Interest rate swap agreements)

 

$

 -

 

$

745

 

$

 -

 

$

745

Total

 

$

 -

 

$

745

 

$

 -

 

$

745

 

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

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

Securities

available-for-sale

 

 

 

 

 

States and

 

Mortgage

 

 

Political

 

Servicing

 

   

Subdivisions

   

Rights

Beginning balance January 1, 2016

 

$

111

 

$

5,847

Transfers out of Level 3

 

 

(42)

 

 

 -

Total gains or losses

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

 -

 

 

(1,394)

Included in other comprehensive income

 

 

9

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

Issuances

 

 

 -

 

 

1,148

Settlements

 

 

(78)

 

 

(526)

Sales

 

 

-

 

 

-

Ending balance September 30, 2016

 

$

 -

 

$

5,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing rights

 

$

5,075

 

Discounted Cash Flow

 

Discount Rate

 

10.0-17.0%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

6.0-40.2%

 

14.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

5,847

 

Discounted Cash Flow

 

Discount Rate

 

10.0-15.5%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

6.0-35.2%

 

10.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

350

 

$

350

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

14,144

 

 

14,144

Total

 

$

 -

 

$

 -

 

$

14,494

 

$

14,494

 

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 $864,000 with a valuation allowance of $514,000 resulting in an increase of specific allocations within the allowance for loan losses of $480,000 for the nine months ending September 30, 2016.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $14.1 million, which is made up of the outstanding balance of $29.1 million, net of a valuation allowance of $13.3 million and participations of $1.7 million, at September 30, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

81

 

$

81

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

19,141

 

 

19,141

Total

 

$

 -

 

$

 -

 

$

19,222

 

$

19,222

 

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 $115,000, with a valuation allowance of $34,000, resulting in a decrease of specific allocations within the provision for loan losses of $243,000 for the year ending December 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 $19.1 million, which is made up of the outstanding balance of $34.9 million, net of a valuation allowance of $14.1 million and participations of $1.7 million, at December 31, 2015.