XML 63 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

3,923

 

$

 -

 

$

 -

 

$

3,923

U.S. government agencies

 

 

 -

 

 

10,951

 

 

 -

 

 

10,951

U.S. government agencies mortgage-backed

 

 

 -

 

 

14,075

 

 

 -

 

 

14,075

States and political subdivisions

 

 

 -

 

 

265,902

 

 

8,165

 

 

274,067

Collateralized mortgage obligations

 

 

 -

 

 

64,429

 

 

 -

 

 

64,429

Asset-backed securities

 

 

 -

 

 

109,514

 

 

 -

 

 

109,514

Collateralized loan obligations

 

 

 -

 

 

64,289

 

 

 -

 

 

64,289

Loans held-for-sale

 

 

 -

 

 

2,984

 

 

 -

 

 

2,984

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

7,357

 

 

7,357

Interest rate swap agreements

 

 

 -

 

 

672

 

 

 -

 

 

672

Mortgage banking derivatives

 

 

 -

 

 

159

 

 

 -

 

 

159

Total

 

$

3,923

 

$

532,975

 

$

15,522

 

$

552,420

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

$

 -

 

$

672

 

$

 -

 

$

672

Total

 

$

 -

 

$

672

 

$

 -

 

$

672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 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

Transfers into Level 3

 

 

 -

 

 

 -

 

 

 -

Transfers out of Level 3

 

 

(1,308)

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

35

 

 

 -

 

 

(181)

Included in other comprehensive income

 

 

40

 

 

(746)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

22,046

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

1,146

Settlements

 

 

(1,035)

 

 

(27,396)

 

 

(552)

Ending balance December 31, 2018

 

$

 -

 

$

8,165

 

$

7,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 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

Transfers into Level 3

 

 

 -

 

 

 -

 

 

 -

Transfers out of Level 3

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

40

 

 

 -

 

 

(270)

Included in other comprehensive income

 

 

21

 

 

(796)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

16,712

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

1,257

Settlements

 

 

(912)

 

 

(23,881)

 

 

(532)

Ending balance December 31, 2017

 

$

2,268

 

$

14,261

 

$

6,944

 

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 December 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

 

$

7,357

 

Discounted Cash Flow

 

Discount Rate

 

10.0 - 229.7%

 

10.2

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 68.9%

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

For assets measured at fair value on a nonrecurring basis at December 31, 2018, and December 31, 2017, the following tables provide the level of valuation assumptions used to determine each valuation and the carrying value of the related assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

12,163

 

$

12,163

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

7,175

 

 

7,175

Total

 

$

 -

 

$

 -

 

$

19,338

 

$

19,338

 

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 $12.5 million and a valuation allowance of $352,000, resulting in an increase of specific allocations within the provision for loan and lease losses of $208,000 for the year ending December 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 $7.2 million, which is made up of the outstanding balance of $16.1 million, net of a valuation allowance of $8.0 million and participations of $900,000, at December 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 provision for loan and lease losses of $856,000 for the year ending 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 $17.4 million, net of a valuation allowance of $8.2 million and participations of $900,000, at December 31, 2017.