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

 

 

 

September 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

 

$

 

$

1,884

 

$

 

$

1,884

 

Mortgage Backed Securities-residential

 

 

282,519

 

 

282,519

 

Mortgage Backed Securities-commercial

 

 

49

 

 

49

 

Collateralized mortgage obligations

 

 

165,075

 

 

165,075

 

State and municipal

 

 

191,910

 

9,911

 

201,821

 

Collateralized debt obligations

 

 

 

4,805

 

4,805

 

Equities

 

353

 

 

 

353

 

TOTAL

 

$

353

 

$

641,437

 

$

14,716

 

$

656,506

 

Derivative Assets

 

 

 

2,220

 

 

 

 

 

Derivative Liabilities

 

 

 

(2,220

)

 

 

 

 

 

 

 

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)

 

 

 

Fair Value Measurements Using SignificantUnobservable Inputs (Level 3)

 

 

 

Three months ended September 30, 2012

 

 

 

 

 

State and

 

Collateralized

 

 

 

 

 

 

 

municipal

 

debt

 

 

 

 

 

Equities

 

obligations

 

obligations

 

Total

 

Beginning balance, July 1

 

$

 

$

10,066

 

$

4,379

 

$

14,445

 

Total realized/unrealized gains or losses

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

 

 

 

Included in other comprehensive income

 

 

 

426

 

426

 

Transfers & Purchases

 

 

 

 

 

Settlements

 

 

(155

)

 

(155

)

Ending balance, September 30

 

$

 

$

9,911

 

$

4,805

 

$

14,716

 

 

 

 

 

Fair Value Measurements Using SignificantUnobservable Inputs (Level 3)

 

 

 

Nine months ended September 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

 

 

(285

)

150

 

Included in other comprehensive income

 

(446

)

 

655

 

209

 

Transfers & Purchases

 

 

1,186

 

 

1,186

 

Settlements

 

(1,700

)

(800

)

(336

)

(2,836

)

Ending balance, September 30

 

$

 

$

9,911

 

$

4,805

 

$

14,716

 

 

 

 

 

Fair Value Measurements Using SignificantUnobservable Inputs (Level 3)

 

 

 

 

 

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

 

$

9,911

 

Discounted cash flow

 

Discount rate

 

3.05%-5.50%

 

 

 

 

 

 

 

Probability of default

 

0%

 

Other real estate

 

$

8,670

 

Sales comparison/income approach

 

Discount rate for age of appraisal and market conditions

 

5.00%-20.00%

 

Impaired Loans

 

28,984

 

Sales comparison/income approach

 

Discount rate for age of appraisal and market conditions

 

0.00%-50.00%

 

 

Schedule of loans identified as impaired by class of loans

 

 

 

September 30, 2012

 

(Dollar amounts in thousands)

 

Unpaid
Principal
Balance

 

Allowance
for Loan
Losses
Allocated

 

Fair Value

 

Commercial

 

 

 

 

 

 

 

Commercial & Industrial

 

$

17,885

 

$

3,925

 

$

13,960

 

Farmland

 

891

 

49

 

842

 

Non Farm, Non Residential

 

7,581

 

182

 

7,399

 

Agriculture

 

 

 

 

All Other Commercial

 

1,315

 

56

 

1,259

 

Residential

 

 

 

 

 

 

 

First Liens

 

1,255

 

190

 

1,065

 

Home Equity

 

197

 

 

197

 

Junior Liens

 

 

 

 

Multifamily

 

5,540

 

1,278

 

4,262

 

All Other Residential

 

 

 

 

Consumer

 

 

 

 

 

 

 

Motor Vehicle

 

 

 

 

All Other Consumer

 

 

 

 

TOTAL

 

$

34,664

 

$

5,680

 

$

28,984

 

 

 

 

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

 

September 30, 2012

 

 

 

Fair Value Measurment Using

 

(Dollar amounts in thousands) 

 

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Other real estate - commercial

 

$

6,198

 

$

 

$

 

$

6,198

 

Other real estate - residential

 

2,472

 

 

 

2,472

 

TOTAL

 

$

8,670

 

$

 

$

 

$

8,670

 

 

 

 

 

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

 

 

 

September 30, 2012

 

 

 

Carrying

 

Fair Value

 

(Dollar amounts in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

63,638

 

$

18,484

 

$

45,154

 

$

 

$

63,638

 

Federal funds sold

 

55,773

 

 

55,773

 

 

55,773

 

Securities available—for—sale

 

656,506

 

353

 

641,437

 

14,716

 

656,506

 

Restricted stock

 

21,296

 

n/a

 

n/a

 

n/a

 

n/a

 

Loans, net

 

1,836,704

 

 

 

 

1,929,537

 

1,929,537

 

FDIC Indemnification Asset

 

1,602

 

 

1,602

 

 

1,602

 

Accrued interest receivable

 

12,785

 

 

4,041

 

8,744

 

12,785

 

Deposits

 

(2,259,670

)

 

(2,264,791

)

 

(2,264,791

)

Short—term borrowings

 

(43,997

)

 

(43,997

)

 

(43,997

)

Federal Home Loan Bank advances

 

(119,814

)

 

(126,065

)

 

(126,065

)

Other borrowings

 

(6,049

)

 

(6,049

)

 

(6,049

)

Accrued interest payable

 

(1,211

)

 

(1,211

)

 

(1,211

)

 

 

 

 

 

 

 

 

 

 

 

 

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

)