XML 16 R35.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

4,038

 

$

 -

 

$

 -

 

$

4,038

U.S. government agencies

 

 

 -

 

 

9,143

 

 

 -

 

 

9,143

U.S. government agencies mortgage-backed

 

 

 -

 

 

16,940

 

 

 -

 

 

16,940

States and political subdivisions

 

 

 -

 

 

232,854

 

 

5,873

 

 

238,727

Collateralized mortgage obligations

 

 

 -

 

 

64,121

 

 

 -

 

 

64,121

Asset-backed securities

 

 

 -

 

 

83,182

 

 

 -

 

 

83,182

Collateralized loan obligations

 

 

 -

 

 

72,271

 

 

 -

 

 

72,271

Loans held-for-sale

 

 

 -

 

 

5,592

 

 

 -

 

 

5,592

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,361

 

 

5,361

Interest rate swap agreements

 

 

 -

 

 

3,756

 

 

 -

 

 

3,756

Mortgage banking derivatives

 

 

 -

 

 

453

 

 

 -

 

 

453

Total

 

$

4,038

 

$

488,312

 

$

11,234

 

$

503,584

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements, including risk participation agreements

 

$

 -

 

$

8,532

 

$

 -

 

$

8,532

Total

 

$

 -

 

$

8,532

 

$

 -

 

$

8,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Corporate bonds

 

 

 -

 

 

 -

 

 

 -

 

 

 -

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, including risk participation agreements

 

$

 -

 

$

756

 

$

 -

 

$

756

Total

 

$

 -

 

$

756

 

$

 -

 

$

756

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

Securities available-for-sale

 

 

 

 

 

Collateralized

 

States and

 

Mortgage

 

 

Mortgage

 

Political

 

Servicing

 

   

Obligation

   

Subdivisions

   

Rights

Beginning balance January 1, 2019

 

$

 -

 

$

8,165

 

$

7,357

Transfers into Level 3

 

 

 -

 

 

 -

 

 

 -

Transfers out of Level 3

 

 

 -

 

 

 -

 

 

 -

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

 -

 

 

(25)

 

 

(2,384)

Included in other comprehensive income

 

 

 -

 

 

898

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

17,643

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

906

Settlements

 

 

 -

 

 

(20,808)

 

 

(518)

Ending balance September 30, 2019

 

$

 -

 

$

5,873

 

$

5,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

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

 

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, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

5,361

 

Discounted Cash Flow

 

Discount Rate

 

10.0% - 17.0%

 

10.1

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 69.0%

 

16.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of assets measured at fair value on a nonrecurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

5,502

 

$

5,502

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

4,682

 

 

4,682

Total

 

$

 -

 

$

 -

 

$

10,184

 

$

10,184

 

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 $5.8 million and a valuation allowance of $274,000 resulting in a decrease of specific allocations within the allowance for loan and lease losses of $78,000 for the nine months ended September 30, 2019.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $4.7 million, which is made up of the outstanding balance of $13.1 million, net of a valuation allowance of $8.1 million and a participation of $937,000 at September 30, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 allowance for loan and lease losses of $208,000 for the year December 31, 2018.

2 OREO is measured at 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 $16.0 million, net of a valuation allowance of $8.0 million and a participation of $900,000, at December 31, 2018.