XML 74 R20.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value (Tables)
9 Months Ended
Sep. 30, 2015
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, 2015 and December 31, 2014:

 

           Fair Value Measurements at September 30, 2015 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

   $ 147,009      $ 0       $ 147,009      $ 0   

States and political subdivisions

     180,429        0         180,429        0   

Residential and multi-family mortgage

     184,347        0         184,347        0   

Corporate notes and bonds

     19,036        0         19,036        0   

Pooled trust preferred

     1,160        0         0        1,160   

Pooled SBA

     54,359        0         54,359        0   

Other securities

     993        993         0        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Securities Available For Sale

   $ 587,333      $ 993       $ 585,180      $ 1,160   
  

 

 

   

 

 

    

 

 

   

 

 

 

Trading Securities:

         

Corporate equity securities

   $ 2,997      $ 2,997       $ 0      $ 0   

Mutual funds

     1,028        1,028         0        0   

Certificates of deposit

     254        254         0        0   

Corporate notes and bonds

     155        0         155        0   

U.S. Government sponsored entities

     55        0         55        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Trading Securities

   $ 4,489      $ 4,279       $ 210      $ 0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities,

         

Interest rate swaps

   $ (908   $ 0       $ (908   $ 0   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

           Fair Value Measurements at December 31, 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

   $ 155,564      $ 0       $ 155,564      $ 0   

States and political subdivisions

     181,002        0         181,002        0   

Residential and multi-family mortgage

     265,164        0         265,164        0   

Corporate notes and bonds

     19,430        0         19,430        0   

Pooled trust preferred

     905        0         0        905   

Pooled SBA

     62,653        0         62,653        0   

Other securities

     1,002        1,002         0        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Securities Available For Sale

   $ 685,720      $ 1,002       $ 683,813      $ 905   
  

 

 

   

 

 

    

 

 

   

 

 

 

Trading Securities:

         

Corporate equity securities

   $ 3,044      $ 3,044       $ 0      $     

Mutual funds

     997        997         0        0   

Certificates of deposit

     253        253         0        0   

Corporate notes and bonds

     157        0         157        0   

U.S. Government sponsored entities

     54        0         54        0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Trading Securities

   $ 4,505      $ 4,294       $ 211      $ 0   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities,

         

Interest rate swaps

   $ (946   $ 0       $ (946   $ 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, 2015 and September 30, 2014:

 

     2015      2014  

Balance, July 1

   $ 1,160       $ 798   

Total gains or (losses):

     

Included in other comprehensive income (unrealized)

     0         73   
  

 

 

    

 

 

 

Balance, September 30

   $ 1,160       $ 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, 2015 and September 30, 2014:

 

     2015      2014  

Balance, January 1

   $ 905       $ 661   

Total gains or (losses):

     

Included in other comprehensive income (unrealized)

     255         210   
  

 

 

    

 

 

 

Balance, September 30

   $ 1,160       $ 871   
  

 

 

    

 

 

 
Quantitative Information about Level 3 Fair Value Measurements

The following table presents quantitative information about Level 3 fair value measurements at September 30, 2015:

 

    

Fair
value

    

Valuation
Technique

  

Unobservable

Inputs

  

Input

Utilized

Pooled trust preferred

   $ 1,160      

Discounted

cash flow

   Collateral default rate    0.63% and declining to 0.5% over the remainder of 2015 and thereafter
        

Yield

Prepayment speed

  

9%

2.0% constant prepayment rate in 2015 and thereafter

The following table presents quantitative information about Level 3 fair value measurements at December 31, 2014:

 

    

Fair
value

    

Valuation
Technique

  

Unobservable

Inputs

  

Input

Utilized

Pooled trust preferred

   $ 905      

Discounted

cash flow

   Collateral default rate    1% in 2015; 0.5% in 2016 and thereafter
        

Yield

Prepayment speed

  

11%

2.0% constant prepayment rate in 2015 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, 2015 and December 31, 2014:

 

            Fair Value Measurements at September 30, 2015 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:

           

Impaired loans:

           

Commercial mortgages

   $ 2,426         0         0       $ 2,426   

Commercial, industrial, and agricultural

   $ 2,824         0         0       $ 2,824   

 

            Fair Value Measurements at December 31, 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:

           

Impaired loans:

           

Commercial mortgages

   $ 2,353         0         0       $ 2,353   

Commercial, industrial, and agricultural

   $ 2,820         0         0       $ 2,820   
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, 2015:

 

     Fair
value
     Valuation Technique   

Unobservable

Inputs

   Range
(Weighted Average)

Impaired loans – commercial

mortgages

   $ 2,426       Sales comparison
approach
   Adjustment for differences between the comparable sales    24% - 100% (40%)

Impaired loans – commercial,

industrial, and agricultural

   $ 2,824       Sales comparison
approach
   Adjustment for differences between the comparable sales    4%

 

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, 2014:

 

     Fair
value
     Valuation Technique     

Unobservable

Inputs

   Range
(Weighted Average)

Impaired loans – commercial

mortgages

   $ 2,353       Sales comparison
approach
     Adjustment for differences between the comparable sales    34% - 100% (44%)

Impaired loans – commercial,

industrial, and agricultural

   $ 2,820       Sales comparison
approach
     Adjustment for differences between the comparable sales    8% - 49% (13%)
Carrying Amount and Fair Value of Financial Instruments

The following table presents the carrying amount and fair value of financial instruments at September 30, 2015:

 

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

ASSETS

          

Cash and cash equivalents

   $ 27,418      $ 27,418      $ 0      $ 0      $ 27,418   

Interest bearing time deposits with other banks

     225        0        225        0        225   

Securities available for sale

     587,333        993        585,180        1,160        587,333   

Trading securities

     4,489        4,279        210        0        4,489   

Loans held for sale

     551        0        572        0        572   

Net loans

     1,498,885        0        0        1,498,395        1,498,395   

FHLB and other equity interests

     13,438        n/a        n/a        n/a        n/a   

Accrued interest receivable

     7,872        6        3,680        4,186        7,872   

LIABILITIES

          

Deposits

   $ (1,847,692   $ (1,650,797   $ (197,034   $ 0      $ (1,847,831

FHLB and other borrowings

     (166,030     0        (165,265     0        (165,265

Subordinated debentures

     (20,620     0        (11,524     0        (11,524

Interest rate swaps

     (908     0        (908     0        (908

Accrued interest payable

     (918     (357     (545     (16     (918

The following table presents the carrying amount and fair value of financial instruments at December 31, 2014:

 

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

ASSETS

          

Cash and cash equivalents

   $ 27,928      $ 27,928      $ 0      $ 0      $ 27,928   

Interest bearing time deposits with other banks

     225        0        224        0        224   

Securities available for sale

     685,720        1,002        683,813        905        685,720   

Trading securities

     4,505        4,296        209        0        4,505   

Loans held for sale

     887        0        938        0        938   

Net loans

     1,337,916        0        0        1,337,537        1,337,537   

FHLB and other equity interests

     6,695        n/a        n/a        n/a        n/a   

Accrued interest receivable

     7,441        5        3,503        3,933        7,441   

LIABILITIES

          

Deposits

   $ (1,847,079   $ (1,670,172   $ (176,036   $ 0      $ (1,846,208

FHLB and other borrowings

     (111,695     0        (111,821     0        (111,821

Subordinated debentures

     (20,620     0        (11,395     0        (11,395

Interest rate swaps

     (946     0        (946     0        (946

Accrued interest payable

     (804     (358     (430     (16     (804