XML 30 R10.htm IDEA: XBRL DOCUMENT
v2.4.0.6

Fair Value | 3 Months Ended
--- | ---
Mar. 31, 2012
Fair Value |
Fair Value |
4. Fair Value FASB ASC No. 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: | Quoted prices (unadjusted) of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: | Significant other observable inputs other than Level I prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: | Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The fair value of most securities available for sale is determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For those securities that cannot be priced using quoted market prices or observable inputs a Level 3 valuation is determined. These securities are primarily trust preferred securities, which are priced using Level 3 due to current market illiquidity and certain investments in bank equities and state and municipal securities. The fair value of the trust preferred securities is computed based upon discounted cash flows estimated using interest rates, principal balances of note classes and underlying issuers, the timing and amount of interest and principal payments of the underlying issuers, and the allocation to the note classes. Current estimates of expected cash flows is based on the most recent trustee reports and any other relevant market information, including announcements of interest payment deferrals or defaults of underlying issuers. The payment, default and recovery assumptions are believed to reflect the assumptions of market participants. Cash flows are discounted at appropriate market rates, including consideration of credit spreads and illiquidity discounts. The significant unobservable inputs used in the fair value measurement of the Corporation’s collateralized debt obligations are probabilities of specific-issuer default and deferrals and specific-issuer recovery assumptions. Significant increases in specific-issuer default assumptions or decreases in specific-issuer recovery assumptions would result in significantly lower fair value measurement. Conversely, decreases in specific-issuer default assumptions or increases in specific-issuer recovery assumptions would result in a higher fair value measurement. The fair value of certain investments in bank equities is based on the prices of recent stock trades and is considered Level 3 because these stocks are not publicly traded. The fair value of state and municipal obligations are derived by comparing the securities to current market rates plus an appropriate credit spread to determine an estimated value. Illiquidity spreads are then considered. Credit reviews are performed on each of the issuers. The significant unobservable inputs used in the fair value measurement of the Corporation’s state and municipal obligations are credit spreads related to specific issuers. Significantly higher credit spread assumptions would result in significantly lower fair value measurement. Conversely, significantly lower credit spreads would result in a significantly higher fair value measurements. The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).
|  | March 31, 2012 |
|  | Fair Value Measurements Using Significant |
|  | Unobservable Inputs (Level 3) |
(Dollar amounts in thousands) |  | Level 1 |  | Level 2 |  | Level 3 |  | Carrying Value |
U.S. Government sponsored entities and entity mortgage-backed securities |  | $ | — |  | $ | 1,937 |  | $ | — |  | $ | 1,937 |
Mortgage Backed Securities-residential |  | — |  | 307,864 |  | — |  | 307,864 |
Mortgage Backed Securities-commercial |  | — |  | $ | 54 |  | — |  | 54 |
Collateralized mortgage obligations |  | — |  | 152,072 |  | — |  | 152,072 |
State and municipal |  | — |  | 186,569 |  | 9,525 |  | 196,094 |
Collateralized debt obligations |  | — |  | — |  | 4,486 |  | 4,486 |
Equities |  | 442 |  | — |  | 1,711 |  | 2,153 |
TOTAL |  | $ | 442 |  | $ | 648,496 |  | $ | 15,722 |  | $ | 664,660 |
Derivitive Assets |  |  |  | 2,265 |  |  |  |  |
Derivitive Liabilities |  |  |  | (2,265 | ) |  |  |  |
|  | December 31, 2011 |
|  | Fair Value Measurements Using Significant |
|  | Unobservable Inputs (Level 3) |
(Dollar amounts in thousands) |  | Level 1 |  | Level 2 |  | Level 3 |  | Carrying Value |
U.S. Government sponsored entities and entity mortgage-backed securities |  | $ | — |  | $ | 4,013 |  | $ | — |  | $ | 4,013 |
Mortgage Backed Securities-residential |  | — |  | 311,788 |  | — |  | 311,788 |
Mortgage Backed Securities-commercial |  | — |  | $ | 101 |  | — |  | 101 |
Collateralized mortgage obligations |  | — |  | 147,947 |  | — |  | 147,947 |
State and municipal |  | — |  | 186,056 |  | 9,525 |  | 195,581 |
Collateralized debt obligations |  | — |  | — |  | 4,771 |  | 4,771 |
Equities |  | 375 |  | — |  | 1,711 |  | 2,086 |
TOTAL |  | $ | 375 |  | $ | 649,905 |  | $ | 16,007 |  | $ | 666,287 |
Derivitive Assets |  |  |  | 2,447 |  |  |  |  |
Derivitive Liabilities |  |  |  | (2,447 | ) |  |  |  |
There were no transfer between Level 1 and Level 2 during 2012 and 2011. The table below presents a reconciliation and income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2012 and December 31, 2011.
|  |  |  | State and |  | Collateralized |  |  |
|  |  |  | municipal |  | debt |  |  |
|  | Equities |  | obligations |  | obligations |  | Total |
Beginning balance, January 1 |  | $ | 1,711 |  | $ | 9,525 |  | $ | 4,771 |  | $ | 16,007 |
Total realized/unrealized gains or losses |  |  |  |  |  |  |  |  |
Included in earnings |  | — |  | — |  | — |  | — |
Included in other comprehensive income |  | — |  | — |  | (285 | ) | (285 | )
Transfers & Purchases |  | — |  | — |  | — |  | — |
Settlements |  | — |  | — |  | — |  | — |
Ending balance, March 31 |  | $ | 1,711 |  | $ | 9,525 |  | $ | 4,486 |  | $ | 15,722 |
|  |  |  | State and |  | Collateralized |  |  |
|  |  |  | municipal |  | debt |  |  |
|  | Equities |  | obligations |  | obligations |  | Total |
Beginning balance, January 1 |  | $ | 1,518 |  | $ | — |  | $ | 2,190 |  | $ | 3,708 |
Total realized/unrealized gains or losses |  |  |  |  |  |  |  |  |
Included in earnings |  | — |  | — |  | — |  | — |
Included in other comprehensive income |  | 193 |  | — |  | 2,581 |  | 2,774 |
Transfers & Purchases |  | — |  | 9,672 |  | — |  | 9,672 |
Settlements |  | — |  | (147 | ) | — |  | (147 | )
Ending balance, December 31 |  | $ | 1,711 |  | $ | 9,525 |  | $ | 4,771 |  | $ | 16,007 |
During 2011 a portion of the Corporation’s municipals with a fair value of $9.7 million were transferred from Level 2 to Level 3 because of a lack of observable market data for these investments. The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2012.
|  | Fair Value |  | Valuation Technique(s) |  | Unobservable Input(s) |  | Range |
Equities |  | $ | 1,711 |  | Recent stock trades |  | Not publicly traded |  | $ | 78.12 |
State and municipal obligations |  | 9,525 |  | Discounted cash flow |  | Discount rate |  | 3.05%-5.50% |
|  |  |  |  |  | Probability of default |  | 0% |
Collateralized debt obligations |  | 4,486 |  | Discounted cash flow |  | Constant prepayment rate |  | 1% |
|  |  |  |  |  | Expected asset default |  | 7.67%-22.27% |
|  |  |  |  |  | Expected recoveries |  | 15% |
All impaired loans disclosed in footnote 2 are valued at Level 3 and are carried at a fair value of $22.9 million, net of a valuation allowance of $3.2 million at March 31, 2012. At December 31, 2011 impaired loans valued at Level 3 were carried at a fair value of $28.4 million, net of a valuation allowance of $4.3 million. The impact to the provision for loan losses was $(662) thousand for the three months ended March 31, 2012, and was $3.3 million for the year ended December 31, 2011. Fair value is measured based on the value of the collateral securing those loans, and is determined using several methods. Generally the fair value of real estate is determined based on appraisals by qualified licensed appraisers. Appraisals for real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the cost to replace current property. The market comparison evaluates the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and the investor’s required return. The final fair value is based on a reconciliation of these three approaches. If an appraisal is not available, the fair value may be determined by using a cash flow analysis, a broker’s opinion of value, the net present value of future cash flows, or an observable market price from an active market. Fair value of other real estate is based upon the current appraised values of the properties as determined by qualified licensed appraisers and the Company’s judgment of other relevant market conditions. Appraisals are obtained annually and reductions in value are recorded as a valuation through a charge to expense. The primary unobservable input used by management in estimating fair value are additional discounts to the appraised value to consider selling costs and the age of the appraisal. These discounts range from 5% to20% for costs to sell and marketability. Other real estate and impaired loans carried at fair value are primarily comprised of smaller balance properties. One impaired loan has an estimated fair value of $6.2 million. The collateral securing this loan is a hotel and was appraised based on income and sales comparison approaches. Given the current distressed market, it was difficult for the appraiser to identify recent and relevant comparable sales, therefore the value was based predominantly on the income method which applied a 9.5% capitalization rate to projected net operating income. The following tables presents loans identified as impaired by class of loans as of March 31, 2012 and December 31, 2011.
|  | March 31, 2012 |
(Dollar amounts in thousands) |  | Unpaid Principal Balance |  | Allowance for Loan Losses Allocated |  | Fair Value |
Commercial |  |  |  |  |  |  |
Commercial & Industrial |  | $ | 17,920 |  | $ | 2,687 |  | $ | 15,233 |
Farmland |  | 891 |  | 49 |  | 842 |
Non Farm, Non Residential |  | 4,684 |  | 182 |  | 4,502 |
Agriculture |  | — |  | — |  |  |
All Other Commercial |  | 1,457 |  | 74 |  | 1,383 |
Residential |  |  |  |  |  |  |
First Liens |  | 1,213 |  | 190 |  | 1,023 |
Home Equity |  | — |  | — |  | — |
Junior Liens |  | — |  | — |  | — |
Multifamily |  | — |  | — |  | — |
All Other Residential |  | — |  | — |  | — |
Consumer |  |  |  |  |  |  |
Motor Vehicle |  | — |  | — |  | — |
All Other Consumer |  | — |  | — |  | — |
TOTAL |  | $ | 26,165 |  | $ | 3,182 |  | $ | 22,983 |
|  | December 31, 2011 |
(Dollar amounts in thousands) |  | Unpaid Principal Balance |  | Allowance for Loan Losses Allocated |  | Fair Value |
Commercial |  |  |  |  |  |  |
Commercial & Industrial |  | $ | 17,890 |  | $ | 2,664 |  | $ | 15,226 |
Farmland |  | 891 |  | 49 |  | 842 |
Non Farm, Non Residential |  | 9,260 |  | 957 |  | 8,303 |
Agriculture |  | — |  | — |  |  |
All Other Commercial |  | 1,517 |  | 66 |  | 1,451 |
Residential |  |  |  |  |  |  |
First Liens |  | 1,963 |  | 190 |  | 1,773 |
Home Equity |  | — |  | — |  | — |
Junior Liens |  | 879 |  | 347 |  | 532 |
Multifamily |  | 250 |  | — |  | 250 |
All Other Residential |  | — |  |  |  | — |
Consumer |  |  |  |  |  |  |
Motor Vehicle |  | — |  |  |  | — |
All Other Consumer |  | — |  |  |  | — |
TOTAL |  | $ | 32,650 |  | $ | 4,273 |  | $ | 28,377 |
|  | March 31, 2012 |
|  | Fair Value Measurment Using |
(Dollar amounts in thousands) |  | Carrying Value |  | Level 1 |  | Level 2 |  | Level 3 |
Other real estate - commercial |  | $ | 3,914 |  | $ | — |  | $ | — |  | $ | 3,914 |
Other real estate - residential |  | 3,247 |  | — |  | — |  | 3,247 |
TOTAL |  | $ | 7,161 |  | $ | — |  | $ | — |  | $ | 7,161 |
|  | December 31, 2011 |
|  | Fair Value Measurment Using |
(Dollar amounts in thousands) |  | Carrying Value |  | Level 1 |  | Level 2 |  | Level 3 |
Other real estate - commercial |  | $ | 2,080 |  | $ | — |  | $ | — |  | $ | 2,080 |
Other real estate - residential |  | 2,884 |  | — |  | — |  | 2,884 |
TOTAL |  | $ | 4,964 |  | $ | — |  | $ | — |  | $ | 4,964 |
The amounts represent only balances measured at fair value during the period and still held as of the reporting date. The carrying amounts and estimated fair value of financial instruments at March 31, 2012 and December 31, 2011, are shown below. Carrying amount is the estimated fair value for cash and due from banks, federal funds sold, short-term borrowings, accrued interest receivable and payable, demand deposits, short-term debt and variable-rate loans or deposits that reprice frequently and fully. Security fair values were described previously. For fixed-rate, non-impaired loans or deposits, variable rate loans or deposits with infrequent repricing or repricing limits, and for longer-term borrowings, fair value is based on discounted cash flows using current market rates applied to the estimated life and considering credit risk. The valuation of impaired loans was described previously. Loan fair value estimates do not necessarily represent an exit price. Fair values of loans held for sale are based on market bids on the loans or similar loans. It was not practicable to determine the fair value of Federal Home Loan Bank stock due to restrictions placed on its transferability. For the FDIC indemnification asset the carrying value is the estimated fair value as it represents amounts to be received from the FDIC in the near term. Fair value of debt is based on current rates for similar financing. The fair value of off-balance sheet items is not considered material. The carrying amount and estimated fair value of financial instruments are presented in the table below and were determined based on the above assumptions:
|  | March 31, 2012 |
|  | Carrying |  | Fair Value |
(Dollar amounts in thousands) |  | Value |  | Level 1 |  | Level 2 |  | Level 3 |  | Total |
Cash and due from banks |  | $ | 62,977 |  | $ | 16,798 |  | $ | 46,179 |  | $ | — |  | $ | 62,977 |
Federal funds sold |  | 108,128 |  | — |  | 108,128 |  | — |  | 108,128 |
Securities available—for—sale |  | 664,660 |  | 442 |  | 648,496 |  | 15,722 |  | 664,660 |
Restricted stock |  | 21,110 |  | n/a |  | n/a |  | n/a |  | n/a |
Loans, net |  | 1,830,884 |  | — |  | — |  | 1,913,676 |  | 1,913,676 |
FDIC Indemnification Asset |  | 1,802 |  | — |  | 1,802 |  | — |  | 1,802 |
Accrued interest receivable |  | 11,693 |  | — |  | 11,693 |  | — |  | 11,693 |
Deposits |  | (2,279,611 | ) | — |  | (2,285,523 | ) | — |  | (2,285,523 | )
Short—term borrowings |  | (64,969 | ) | — |  | (64,969 | ) | — |  | (64,969 | )
Federal Home Loan Bank advances |  | (140,122 | ) | — |  | (147,746 | ) | — |  | (147,746 | )
Other borrowings |  | (6,147 | ) | — |  | (6,147 | ) | — |  | (6,147 | )
Accrued interest payable |  | (1,699 | ) | — |  | (1,699 | ) | — |  | (1,699 | )
|  | December 31, 2011 |
|  | Carrying |  | Fair |
(Dollar amounts in thousands) |  | Value |  | Value |
Cash and due from banks |  | 134,280 |  | 134,280 |
Federal funds sold |  | 11,725 |  | 11,725 |
Securities available—for—sale |  | 666,287 |  | 666,287 |
Restricted stock |  | 22,282 |  | n/a |
Loans, net |  | 1,874,438 |  | 1,888,263 |
FDIC Indemnification Asset |  | 2,384 |  | 2,384 |
Accrued interest receivable |  | 12,947 |  | 12,947 |
Deposits |  | (2,274,499 | ) | (2,279,739 | )
Short—term borrowings |  | (100,022 | ) | (100,022 | )
Federal Home Loan Bank advances |  | (140,231 | ) | (144,089 | )
Other borrowings |  | (6,196 | ) | (6,196 | )
Accrued interest payable |  | (1,829 | ) | (1,829 | )

X
- Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=6925170&loc=d3e19296-110258 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 159 -Paragraph 17-22, 27, 28 -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 10 -URI http://asc.fasb.org/extlink&oid=6947722&loc=d3e13433-108611 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 107 -Paragraph 15C, 15D -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 28 -URI http://asc.fasb.org/extlink&oid=6957238&loc=d3e14064-108612 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 16 -URI http://asc.fasb.org/extlink&oid=6947722&loc=d3e13504-108611 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 107 -Paragraph 15A -Subparagraph a-d -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 21 -URI http://asc.fasb.org/extlink&oid=6947722&loc=d3e13537-108611 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 133 -Paragraph 44A, 44B -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6925170&loc=d3e19207-110258 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=6957238&loc=d3e14172-108612 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 107 -Paragraph 3, 10, 14, 15 -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 107 -Paragraph 15B -Subparagraph a, b -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. Reference 14: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Statement of Financial Accounting Standard (FAS) -Number 157 -Paragraph 32, 33, 34 -LegacyDoc This reference is SUPERSEDED by the Accounting Standards Codification effective for interim and annual periods ending after September 15, 2009. This reference is included to help users transition from the previous accounting hierarchy and will be removed from future versions of this taxonomy. + Details
Name: | us-gaap_FairValueDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration