XML 28 R47.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

4,036

 

$

 -

 

$

 -

 

$

4,036

U.S. government agencies

 

 

 -

 

 

8,337

 

 

 -

 

 

8,337

U.S. government agencies mortgage-backed

 

 

 -

 

 

16,588

 

 

 -

 

 

16,588

States and political subdivisions

 

 

 -

 

 

243,756

 

 

5,419

 

 

249,175

Collateralized mortgage obligations

 

 

 -

 

 

57,984

 

 

 -

 

 

57,984

Asset-backed securities

 

 

 -

 

 

81,844

 

 

 -

 

 

81,844

Collateralized loan obligations

 

 

 -

 

 

66,684

 

 

 -

 

 

66,684

Loans held-for-sale

 

 

 -

 

 

3,061

 

 

 -

 

 

3,061

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

5,935

 

 

5,935

Interest rate swap agreements

 

 

 -

 

 

2,771

 

 

 -

 

 

2,771

Mortgage banking derivatives

 

 

 -

 

 

250

 

 

 -

 

 

250

Total

 

$

4,036

 

$

481,275

 

$

11,354

 

$

496,665

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements, including risk participation agreements

 

$

 -

 

$

5,974

 

$

 -

 

$

5,974

Total

 

$

 -

 

$

5,974

 

$

 -

 

$

5,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2019

 

 

Securities available-for-sale

 

 

 

 

 

Collateralized

 

States and

 

Mortgage

 

 

Mortgage

 

Political

 

Servicing

 

   

Obligation

   

Subdivisions

   

Rights

Beginning balance January 1, 2019

 

$

 -

 

$

8,165

 

$

7,357

Total gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

 -

 

 

(32)

 

 

(1,953)

Included in other comprehensive income

 

 

 -

 

 

726

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

 

 

 

Purchases

 

 

 -

 

 

17,938

 

 

 -

Issuances

 

 

 -

 

 

 -

 

 

1,240

Settlements

 

 

 -

 

 

(21,378)

 

 

(709)

Ending balance December 31, 2019

 

$

 -

 

$

5,419

 

$

5,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year 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 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

 

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, 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

 

$

5,935

 

Discounted Cash Flow

 

Discount Rate

 

10.0% - 58.8%

 

10.1

%

 

 

 

 

 

 

 

Prepayment Speed

 

0.0 - 69.0%

 

14.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans1

 

$

 -

 

$

 -

 

$

7,435

 

$

7,435

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

5,004

 

 

5,004

Total

 

$

 -

 

$

 -

 

$

12,439

 

$

12,439

 

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 $8.6 million and a valuation allowance of $1.2 million, resulting in an increase of specific allocations within the provision for loan and lease losses of $783,000 for the year ending December 31, 2019.

 

2

OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $5.0 million, which is made up of the outstanding balance of $12.6 million, net of a valuation allowance of $6.7 million and participations of $937,000, at December 31, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.