XML 42 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value (Tables)
6 Months Ended
Jun. 30, 2012
Fair Value  
Schedule of assets and liabilities measured at fair value

 

 

 

 

June 30, 2012

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

(Dollar amounts in thousands) 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

U.S. Government agencies

 

$

 

$

1,984

 

$

 

$

1,984

 

Mortgage Backed Securities-residential

 

 

306,392

 

 

306,392

 

Mortgage Backed Securities-commercial

 

 

51

 

 

51

 

Collateralized mortgage obligations

 

 

147,044

 

 

147,044

 

State and municipal

 

 

188,515

 

10,066

 

198,581

 

Collateralized debt obligations

 

 

 

4,379

 

4,379

 

Equities

 

320

 

 

 

320

 

TOTAL

 

$

320

 

$

643,986

 

$

14,445

 

$

658,751

 

Derivative Assets

 

 

 

2,673

 

 

 

 

 

Derivative Liabilities

 

 

 

(2,673

)

 

 

 

 

 

 

 

December 31, 2011

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

(Dollar amounts in thousands) 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

U.S. Government agencies

 

$

 

$

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

 

Derivative Assets

 

 

 

2,447

 

 

 

 

 

Derivative Liabilities

 

 

 

(2,447

)

 

 

 

 

 

Roll forward of financial instruments having fair value measurements using significant unobservable inputs (Level 3)

 

 

 

 

Three months ended June 30, 2012

 

 

 

 

 

State and

 

Collateralized

 

 

 

 

 

 

 

municipal

 

debt

 

 

 

 

 

Equities

 

obligations

 

obligations

 

Total

 

Beginning balance, April 1

 

$

1,711

 

$

9,525

 

$

4,486

 

$

15,722

 

Total realized/unrealized gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

435

 

 

229

 

664

 

Included in other comprehensive income

 

(446

)

 

 

(446

)

Transfers & Purchases

 

 

1,186

 

 

1,186

 

Settlements

 

(1,700

)

(645

)

(336

)

(2,681

)

Ending balance, June 30

 

$

 

$

10,066

 

$

4,379

 

$

14,445

 

 

 

 

Six months ended June 30, 2012

 

 

 

 

 

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

 

435

 

 

229

 

664

 

Included in other comprehensive income

 

(446

)

 

(285

)

(731

)

Transfers & Purchases

 

 

1,186

 

 

1,186

 

Settlements

 

(1,700

)

(645

)

(336

)

(2,681

)

Ending balance, June 31

 

$

 

$

10,066

 

$

4,379

 

$

14,445

 

 

 

 

December 31, 2011

 

 

 

 

 

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

 

 

Schedule of quantitative information about recurring and non-recurring Level 3 fair value measurements

 

 

 

 

Fair Value

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range

 

State and municipal obligations

 

$

10,066

 

Discounted cash flow

 

Discount rate

 

3.05%-5.50%

 

 

 

 

 

 

 

Probability of default

 

0%

 

Other real estate

 

$

7,163

 

Sales comparison/income approach

 

Discount rate for age of appraisal and market conditions

 

5.00%-20.00%

 

Impaired Loans

 

21,389

 

Sales comparison/income approach

 

Discount rate for age of appraisal and market conditions

 

0.00%-20.00%

 

 

Schedule of loans identified as impaired by class of loans

 

 

 

 

June 30, 2012

 

(Dollar amounts in thousands)

 

Unpaid
Principal
Balance

 

Allowance
for Loan
Losses
Allocated

 

Fair Value

 

Commercial

 

 

 

 

 

 

 

Commercial & Industrial

 

$

18,060

 

$

4,040

 

$

14,020

 

Farmland

 

891

 

49

 

842

 

Non Farm, Non Residential

 

4,484

 

198

 

4,286

 

Agriculture

 

 

 

 

All Other Commercial

 

1,311

 

93

 

1,218

 

Residential

 

 

 

 

 

 

 

First Liens

 

1,213

 

190

 

1,023

 

Home Equity

 

 

 

 

Junior Liens

 

 

 

 

Multifamily

 

 

 

 

All Other Residential

 

 

 

 

Consumer

 

 

 

 

 

 

 

Motor Vehicle

 

 

 

 

All Other Consumer

 

 

 

 

TOTAL

 

$

25,959

 

$

4,570

 

$

21,389

 

 

 

 

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

 

 

Schedule of fair value measurement using fair value hierarchy for other real estate

 

June 30, 2012

 

 

 

Fair Value Measurment Using

 

(Dollar amounts in thousands) 

 

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Other real estate - commercial

 

$

4,763

 

$

 

$

 

$

4,763

 

Other real estate - residential

 

2,400

 

 

 

2,400

 

TOTAL

 

$

7,163

 

$

 

$

 

$

7,163

 

 

 

 

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

 

 

Schedule of carrying amount and estimated fair value of financial instruments

 

 

 

 

June 30, 2012

 

 

 

Carrying

 

Fair Value

 

(Dollar amounts in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

84,669

 

$

18,484

 

$

66,185

 

$

 

$

84,669

 

Federal funds sold

 

27,472

 

 

27,472

 

 

27,472

 

Securities available—for—sale

 

658,751

 

320

 

643,986

 

14,445

 

658,751

 

Restricted stock

 

21,296

 

n/a

 

n/a

 

n/a

 

n/a

 

Loans, net

 

1,857,631

 

 

 

 

1,953,612

 

1,953,612

 

FDIC Indemnification Asset

 

1,608

 

 

1,608

 

 

1,608

 

Accrued interest receivable

 

11,829

 

 

3,087

 

8,742

 

11,829

 

Deposits

 

(2,253,221

)

 

(2,258,753

)

 

(2,258,753

)

Short—term borrowings

 

(47,091

)

 

(47,091

)

 

(47,091

)

Federal Home Loan Bank advances

 

(140,013

)

 

(147,351

)

 

(147,351

)

Other borrowings

 

(6,098

)

 

(6,098

)

 

(6,098

)

Accrued interest payable

 

(1,299

)

 

(1,299

)

 

(1,299

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)