XML 76 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value (Tables)
9 Months Ended
Sep. 30, 2014
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis are as follows at September 30, 2014 and December 31, 2013:

 

           Fair Value Measurements at September 30, 2014 Using  

Description

   Total     Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
    Significant
Unobservable
Inputs

(Level 3)
 

Assets:

         

Securities Available For Sale:

         

U.S. Government sponsored entities

   $ 164,772      $ 0       $ 164,772      $ 0   

States and political subdivisions

     181,561        0         181,561        0   

Residential and multi-family mortgage

     271,650        0         271,650        0   

Commercial mortgage

     0        0         0        0   

Corporate notes and bonds

     14,712        0         14,712        0   

Pooled trust preferred

     871        0         0        871   

Pooled SBA

     64,803        0         64,803        0   

Other securities

     997        997         0        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Securities Available For Sale

   $ 699,366      $ 997       $ 697,498      $ 871   
  

 

 

   

 

 

    

 

 

   

 

 

 

Trading Securities:

         

Corporate equity securities

   $ 3,009      $ 3,009       $ 0      $ 0   

Mutual funds

     919        919         0        0   

Certificates of deposit

     254        254         0        0   

Corporate notes and bonds

     204        0         204        0   

U.S. Government sponsored entities

     54        0         54        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Trading Securities

   $       4,440      $     4,182       $       258      $         0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities:

         

Interest rate swaps

   $ (936   $ 0       $ (936   $ 0   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

           Fair Value Measurements at December 31, 2013 Using  

Description

   Total     Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
    Significant
Unobservable
Inputs

(Level 3)
 

Assets:

         

Securities Available For Sale:

         

U.S. Government sponsored entities

   $ 181,625      $ 0       $ 181,625      $ 0   

States and political subdivisions

     177,943        0         177,943        0   

Residential and multi-family mortgage

     242,607        0         242,607        0   

Commercial mortgage

     374        0         374        0   

Corporate notes and bonds

     14,075        0         14,075        0   

Pooled trust preferred

     661        0         0        661   

Pooled SBA

     67,721        0         67,721        0   

Other securities

     985        985         0        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Securities Available For Sale

   $ 685,991      $ 985       $ 684,345      $ 661   
  

 

 

   

 

 

    

 

 

   

 

 

 

Trading Securities:

         

Corporate equity securities

   $ 2,705      $ 2,705       $ 0      $ 0   

Mutual funds

     965        965         0        0   

Certificates of deposit

     253        253         0        0   

Corporate notes and bonds

     152        0         152        0   

U.S. Government sponsored entities

     52        0         52        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Trading Securities

   $     4,127      $     3,923       $       204      $         0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities:

         

Interest rate swaps

   $ (1,116   $ 0       $ (1,116   $ 0   
  

 

 

   

 

 

    

 

 

   

 

 

 
Securities Available for Sale Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The table below presents a reconciliation of the fair value of securities available for sale measured on a recurring basis using significant unobservable inputs (Level 3) for the three months ended September 30, 2014:

 

     Pooled
trust
preferred
 

Balance, July 1, 2014

   $ 798   

Total gains or (losses):

  

Included in other comprehensive income (unrealized)

     73   
  

 

 

 

Balance, September 30, 2014

   $ 871   
  

 

 

 

The table below presents a reconciliation of the fair value of securities available for sale measured on a recurring basis using significant unobservable inputs (Level 3) for the nine months ended September 30, 2014:

 

     Pooled
Trust
Preferred
 

Balance, January 1, 2014

   $ 661   

Total gains or (losses):

  

Included in other comprehensive income (unrealized)

     210   
  

 

 

 

Balance, September 30, 2014

   $ 871   
  

 

 

 

The table below presents a reconciliation of the fair value of securities available for sale measured on a recurring basis using significant unobservable inputs (Level 3) for the three months ended September 30, 2013:

 

     Pooled
trust
preferred
 

Balance, July 1, 2013

   $ 630   

Total gains or (losses):

  

Included in other comprehensive income

     146   
  

 

 

 

Balance, September 30, 2013

   $ 776   
  

 

 

 

The table below presents a reconciliation of the fair value of securities available for sale measured on a recurring basis using significant unobservable inputs (Level 3) for the nine months ended September 30, 2013:

 

     Corporate
notes and
bonds
    Pooled
trust
preferred
 

Balance, January 1, 2013

   $ 1,980      $ 600   

Total gains or (losses):

    

Included in other comprehensive income

     (29     176   

Included in realized gains on available-for-sale securities

     58        0   

Sale of available-for-sale securities

     (2,009     0   
  

 

 

   

 

 

 

Balance, September 30, 2013

   $ 0      $ 776   
  

 

 

   

 

 

 
Quantitative Information About Level 3 Fair Value Measurements

The following table presents quantitative information about Level 3 fair value measurements at September 30, 2014:

 

    

Fair
value

    

Valuation
Technique

  

Unobservable

Inputs

  

Input

Utilized

Pooled trust preferred

   $ 871      

Discounted

cash flow

   Collateral default rate    1.5% in 2014; 1.0% in 2015; 0.5% in 2016 and thereafter
        

Yield

Prepayment speed

  

12%

2.0% constant prepayment rate in 2014 and thereafter

The following table presents quantitative information about Level 3 fair value measurements at December 31, 2013:

 

     Fair
value
     Valuation
Technique
  

Unobservable

Inputs

  

Input Utilized

Pooled trust preferred

   $ 661       Discounted

cash flow

   Collateral default rate    2% in 2014; 1.5% in 2015; 1.0% in 2016; 0.5% in 2017 and thereafter
        

Yield

Prepayment speed

  

15%

2.0% constant prepayment rate in 2014 and thereafter

Assets and Liabilities Measured at Fair Value on Non-Recurring Basis

Assets and liabilities measured at fair value on a non-recurring basis are as follows at September 30, 2014 and December 31, 2013:

 

            Fair Value Measurements at September 30, 2014 Using  

Description

   Total      Quoted Prices in
Active Markets for
Identical Assets

(Level1)
     Significant  Other
Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

Assets:

           

Impaired loans:

           

Commercial mortgages

   $ 3,148         0         0       $ 3,148   

Commercial, industrial, and agricultural

     3,058         0         0         3,058   

 

            Fair Value Measurements at December 31, 2013 Using  

Description

   Total      Quoted Prices in
Active Markets for
Identical Assets

(Level1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

Assets:

           

Impaired loans:

           

Commercial mortgages

   $ 3,000         0         0       $ 3,000   

Commercial, industrial, and agricultural

     3,706         0         0         3,706   
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value on Non-Recurring Basis

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at September 30, 2014:

 

     Fair
value
     Valuation Technique     

Unobservable

Inputs

   Range
(Weighted Average)

Impaired loans – commercial

mortgages

   $ 3,148       Sales comparison
approach
    

Adjustment for differences

between the comparable sales

   11% - 97% (28%)

Impaired loans – commercial,

industrial, and agricultural

   $ 3,058       Sales comparison
approach
    

Adjustment for differences

between the comparable sales

   8% - 9% (9%)

 

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2013:

 

     Fair
value
     Valuation Technique    Unobservable Inputs    Range
(Weighted Average)

Impaired loans – commercial mortgages

   $ 3,000       Sales comparison
approach
   Adjustment for differences
between the comparable sales
   17% - 61% (22%)

Impaired loans – commercial, industrial, and agricultural

   $ 3,274       Sales comparison
approach
   Adjustment for differences
between the comparable sales
   9%

Impaired loans – commercial, industrial, and agricultural

   $ 432       Income approach    Adjustment for differences in
net operating income
   2%
Carrying Amount and Fair Value of Financial Instruments

The following table presents the carrying amount and fair value of financial instruments at September 30, 2014:

 

     Carrying     Fair Value Measurement Using:     Total  
     Amount     Level 1     Level 2     Level 3     Fair Value  

ASSETS

          

Cash and cash equivalents

   $ 29,397      $ 29,397      $ 0      $ 0      $ 29,397   

Interest bearing time deposits with other banks

     225        0        224        0        224   

Securities available for sale

     699,366        997        697,498        871        699,366   

Trading securities

     4,440        4,182        258        0        4,440   

Loans held for sale

     1,290        0        1,290        0        1,290   

Net loans

     1,308,532        0        0        1,305,396        1,305,396   

FHLB and other equity interests

     8,491        n/a        n/a        n/a        n/a   

Accrued interest receivable

     7,842        6        4,072        3,764        7,842   

LIABILITIES

          

Deposits

   $ (1,866,864   $ (1,681,430   $ (184,459   $ 0      $ (1,865,889

FHLB and other borrowings

     (83,877     0        (83,846     0        (83,846

Subordinated debentures

     (20,620     0        (11,227     0        (11,227

Interest rate swaps

     (936     0        (936     0        (936

Accrued interest payable

     (799     (341     (443     (15     (799

The following table presents the carrying amount and fair value of financial instruments at December 31, 2013:

 

     Carrying      Fair Value Measurement Using:      Total  
     Amount      Level 1      Level 2      Level 3      Fair Value  

ASSETS

              

Cash and cash equivalents

   $ 29,633       $ 29,633       $ 0       $ 0       $ 29,633   

Interest bearing time deposits with other banks

     275         0         274         0         274   

Securities available for sale

     685,991         985         684,345         661         685,991   

Trading securities

     4,127         3,923         204         0         4,127   

Loans held for sale

     487         0         507         0         507   

Net loans

     1,279,129         0         0         1,276,622         1,276,622   

FHLB and other equity interests

     7,533         n/a         n/a         n/a         n/a   

Accrued interest receivable

     8,032         368         3,302         4,362         8,032   

 

LIABILITIES

          

Deposits

   $ (1,835,314   $ (1,569,552   $ (265,237   $ 0      $ (1,834,789

FHLB and other borrowings

     (87,950     0        (87,833     0        (87,833

Subordinated debentures

     (20,620     0        (11,178     0        (11,178

Interest rate swaps

     (1,116     0        (1,116     0        (1,116

Accrued interest payable

     (868     (200     (653     (15     (868