XML 48 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

3,854

 

$

 -

 

$

 -

 

$

3,854

U.S. government agencies

 

 

 -

 

 

11,703

 

 

 -

 

 

11,703

U.S. government agencies mortgage-backed

 

 

 -

 

 

14,766

 

 

 -

 

 

14,766

States and political subdivisions

 

 

 -

 

 

262,753

 

 

9,511

 

 

272,264

Collateralized mortgage obligations

 

 

 -

 

 

63,396

 

 

1,564

 

 

64,960

Asset-backed securities

 

 

 -

 

 

109,173

 

 

 -

 

 

109,173

Collateralized loan obligations

 

 

 -

 

 

65,618

 

 

 -

 

 

65,618

Loans held-for-sale

 

 

 -

 

 

2,911

 

 

 -

 

 

2,911

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

8,131

 

 

8,131

Interest rate swap agreements

 

 

 -

 

 

2,803

 

 

 -

 

 

2,803

Mortgage banking derivatives

 

 

 -

 

 

151

 

 

 -

 

 

151

Total

 

$

3,854

 

$

533,274

 

$

19,206

 

$

556,334

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

$

 -

 

$

2,803

 

$

 -

 

$

2,803

Total

 

$

 -

 

$

2,803

 

$

 -

 

$

2,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

 -

 

$

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 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

Transfers into Level 3

 

 

 -

 

 

 -

 

 

 -

Transfers out of Level 3

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

32

 

 

 -

 

 

636

Included in other comprehensive income

 

 

34

 

 

(805)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

20,421

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

997

Settlements

 

 

(770)

 

 

(24,366)

 

 

(446)

Ending balance September 30, 2018

 

$

1,564

 

$

9,511

 

$

8,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 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

Transfers into Level 3

 

 

 -

 

 

 -

 

 

 -

Transfers out of Level 3

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings (or changes in net assets)

 

 

32

 

 

 -

 

 

(354)

Included in other comprehensive income

 

 

 7

 

 

(501)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

10,994

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

951

Settlements

 

 

(666)

 

 

(20,359)

 

 

(402)

Ending balance September 30, 2017

 

$

2,492

 

$

12,360

 

$

6,684

 

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, 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

 

$

8,131

 

Discounted Cash Flow

 

Discount Rate

 

7.0 - 302.1%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 68.9%

 

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

9,269

 

$

9,269

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

6,964

 

 

6,964

Total

 

$

 -

 

$

 -

 

$

16,233

 

$

16,233

 

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 $9.6 million and a valuation allowance of $373,000 resulting in an increase of specific allocations within the allowance for loan and lease losses of $229,000 for the nine months ended September 30, 2018.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $7.0 million, which is made up of the outstanding balance of $15.9 million, net of a valuation allowance of $8.0 million and participations of $937,000 at September 30, 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.