XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2018
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

3,895

 

$

 -

 

$

 -

 

$

3,895

U.S. government agencies

 

 

 -

 

 

12,730

 

 

 -

 

 

12,730

U.S. government agencies mortgage-backed

 

 

 -

 

 

13,844

 

 

 -

 

 

13,844

States and political subdivisions

 

 

 -

 

 

259,013

 

 

26,527

 

 

285,540

Corporate bonds

 

 

 -

 

 

703

 

 

 -

 

 

703

Collateralized mortgage obligations

 

 

 -

 

 

61,648

 

 

2,096

 

 

63,744

Asset-backed securities

 

 

 -

 

 

110,870

 

 

 -

 

 

110,870

Collateralized loan obligations

 

 

 -

 

 

59,616

 

 

 -

 

 

59,616

Loans held-for-sale

 

 

 -

 

 

2,426

 

 

 -

 

 

2,426

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

7,541

 

 

7,541

Interest rate swap agreements

 

 

 -

 

 

2,017

 

 

 -

 

 

2,017

Mortgage banking derivatives

 

 

 -

 

 

229

 

 

 -

 

 

229

Total

 

$

3,895

 

$

523,096

 

$

36,164

 

$

563,155

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements, including risk participation agreements

 

$

 -

 

$

2,025

 

$

 -

 

$

2,025

Total

 

$

 -

 

$

2,025

 

$

 -

 

$

2,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

3,947

 

$

 -

 

$

 -

 

$

3,947

U.S. government agencies

 

 

 -

 

 

13,061

 

 

 -

 

 

13,061

U.S. government agencies mortgage-backed

 

 

 -

 

 

12,214

 

 

 -

 

 

12,214

States and political subdivisions

 

 

 -

 

 

263,831

 

 

14,261

 

 

278,092

Corporate bonds

 

 

 -

 

 

833

 

 

 -

 

 

833

Collateralized mortgage obligations

 

 

 -

 

 

63,671

 

 

2,268

 

 

65,939

Asset-backed securities

 

 

 -

 

 

112,932

 

 

 -

 

 

112,932

Collateralized loan obligations

 

 

 -

 

 

54,421

 

 

 -

 

 

54,421

Loans held-for-sale

 

 

 -

 

 

4,067

 

 

 -

 

 

4,067

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

6,944

 

 

6,944

Interest rate swap agreements

 

 

 -

 

 

727

 

 

 -

 

 

727

Mortgage banking derivatives

 

 

 -

 

 

238

 

 

 -

 

 

238

Total

 

$

3,947

 

$

525,995

 

$

23,473

 

$

553,415

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements, including risk participation agreements

 

$

 -

 

$

2,014

 

$

 -

 

$

2,014

Total

 

$

 -

 

$

2,014

 

$

 -

 

$

2,014

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

 

Securities available-for-sale

 

 

 

 

 

Collateralized

 

States and

 

Mortgage

 

 

Mortgage

 

Political

 

Servicing

 

   

Obligation

   

Subdivisions

   

Rights

Beginning balance January 1, 2018

 

$

2,268

 

$

14,261

 

$

6,944

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

13

 

 

 -

 

 

417

Included in other comprehensive income

 

 

28

 

 

(699)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

13,085

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

291

Settlements

 

 

(213)

 

 

(120)

 

 

(111)

Ending balance March 31, 2018

 

$

2,096

 

$

26,527

 

$

7,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

 

 

Securities available-for-sale

 

 

 

 

 

Collateralized

 

States and

 

Mortgage

 

 

Mortgage

 

Political

 

Servicing

 

    

Obligation

    

Subdivisions

    

Rights

Beginning balance January 1, 2017

 

$

3,119

 

$

22,226

 

$

6,489

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

13

 

 

 -

 

 

(33)

Included in other comprehensive income

 

 

16

 

 

(8)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

9,561

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

252

Settlements

 

 

(304)

 

 

(114)

 

 

(100)

Ending balance March 31, 2017

 

$

2,844

 

$

31,665

 

$

6,608

 

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, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

7,541

 

Discounted Cash Flow

 

Discount Rate

 

10.0 - 106.3%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 68.4%

 

8.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

6,944

 

Discounted Cash Flow

 

Discount Rate

 

10.0 - 34.3%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 68.4%

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of assets measured at fair value on a nonrecurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

8,934

 

$

8,934

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

7,063

 

 

7,063

Total

 

$

 -

 

$

 -

 

$

15,997

 

$

15,997

 

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 $9.5 million and a valuation allowance of $588,000 resulting in a increase of specific allocations within the allowance for loan and lease losses of $444,000 for the three months ended March 31, 2018.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $7.1 million, which is made up of the outstanding balance of $16.1 million, net of a valuation allowance of $8.1 million and participations of $937,000 at March 31, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

5,113

 

$

5,113

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

8,371

 

 

8,371

Total

 

$

 -

 

$

 -

 

$

13,484

 

$

13,484

 

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 $5.3 million and a valuation allowance of $144,000, resulting in an increase of specific allocations within the allowance for loan and lease losses of $856,000 for the year December 31, 2017.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $8.4 million, which is made up of the outstanding balance of $17.5 million, net of a valuation allowance of $8.2 million and participations of $937,000, at December 31, 2017.