XML 28 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

4,152

 

$

 -

 

$

 -

 

$

4,152

U.S. government agencies

 

 

 -

 

 

7,723

 

 

 -

 

 

7,723

U.S. government agencies mortgage-backed

 

 

 -

 

 

17,255

 

 

 -

 

 

17,255

States and political subdivisions

 

 

 -

 

 

243,938

 

 

11,157

 

 

255,095

Collateralized mortgage obligations

 

 

 -

 

 

53,403

 

 

 -

 

 

53,403

Asset-backed securities

 

 

 -

 

 

77,727

 

 

 -

 

 

77,727

Collateralized loan obligations

 

 

 -

 

 

34,339

 

 

 -

 

 

34,339

Loans held-for-sale

 

 

 -

 

 

10,049

 

 

 -

 

 

10,049

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

4,108

 

 

4,108

Interest rate swap agreements

 

 

 -

 

 

11,115

 

 

 -

 

 

11,115

Mortgage banking derivatives

 

 

 -

 

 

732

 

 

 -

 

 

732

Total

 

$

4,152

 

$

456,281

 

$

15,265

 

$

475,698

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements, including risk participation agreements

 

$

 -

 

$

16,912

 

$

 -

 

$

16,912

Total

 

$

 -

 

$

16,912

 

$

 -

 

$

16,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

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

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

Securities available-for-sale

 

 

 

 

 

States and

 

Mortgage

 

 

Political

 

Servicing

 

   

Subdivisions

   

Rights

Beginning balance January 1, 2020

 

$

5,419

 

$

5,935

Total gains or losses

 

 

 

 

 

 

Included in earnings

 

 

(6)

 

 

(1,859)

Included in other comprehensive income

 

 

(325)

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

Purchases

 

 

6,100

 

 

 -

Issuances

 

 

 -

 

 

307

Settlements

 

 

(31)

 

 

(275)

Ending balance March 31, 2020

 

$

11,157

 

$

4,108

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2019

 

 

Securities available-for-sale

 

 

 

 

 

States and

 

Mortgage

 

 

Political

 

Servicing

 

    

Subdivisions

    

Rights

Beginning balance January 1, 2019

 

$

8,165

 

$

7,357

Total gains or losses

 

 

 

 

 

 

Included in earnings

 

 

(8)

 

 

(721)

Included in other comprehensive income

 

 

171

 

 

 -

Purchases, issuances, sales, and settlements

 

 

 

 

 

 

Purchases

 

 

11,325

 

 

 -

Issuances

 

 

 -

 

 

177

Settlements

 

 

(97)

 

 

(98)

Ending balance March 31, 2019

 

$

19,556

 

$

6,715

 

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, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

Measured at fair value

 

 

 

 

 

 

Unobservable

 

 

 

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

4,108

 

Discounted Cash Flow

 

Discount Rate

 

10.0 - 17.0%

 

10.1

%

 

 

 

 

 

 

 

Prepayment Speed

 

7.0 - 71.8%

 

20.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of assets measured at fair value on a nonrecurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

 

$

 -

 

$

 -

 

$

23,436

 

$

23,436

Other real estate owned, net2

 

 

 -

 

 

 -

 

 

5,049

 

 

5,049

Total

 

$

 -

 

$

 -

 

$

28,485

 

$

28,485

 

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 $25.3 million and a valuation allowance of $1.9 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $732,000 for the three months ended March 31, 2020.

2 OREO is measured at 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 $12.3 million, net of a valuation allowance of $6.4 million and a participation of $937,000 at March 31, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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 resulting in an increase of specific allocations within the allowance for credit losses on loans of $783,000 for the year December 31, 2019.

2 OREO is measured at 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 a participation of $937,000, at December 31, 2019.