XML 70 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value (Tables)
3 Months Ended
Mar. 31, 2013
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities measured at fair value

The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).

 

    March 31, 2013  
    Fair Value Measurements Using Significant  
    Unobservable Inputs (Level 3)  
(Dollar amounts in thousands)   Level 1     Level 2     Level 3     Carrying Value  
U.S. Government entity mortgage-backed securities   $ -     $ 1,793     $ -     $ 1,793  
Mortgage Backed Securities-residential     -       240,694       -       240,694  
Mortgage Backed Securities-commercial     -     $ 4,962       -       4,962  
Collateralized mortgage obligations     -       319,804       -       319,804  
State and municipal     -       189,803       6,502       196,305  
Collateralized debt obligations     -       -       5,972       5,972  
Equities     419       -       0       419  
TOTAL   $ 419     $ 757,056     $ 12,474     $ 769,949  
Derivative Assets             1,876                  
Derivative Liabilities             (1,876 )                

 

 

    December 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 entity mortgage-backed securities   $ -     $ 1,886     $ -     $ 1,886  
Mortgage Backed Securities-residential     -       244,676       -       244,676  
Mortgage Backed Securities-commercial     -     $ 5,131       -       5,131  
Collateralized mortgage obligations     -       233,320       -       233,320  
State and municipal     -       189,574       9,911       199,485  
Collateralized debt obligations     -       -       6,122       6,122  
Equities     380       -       0       380  
TOTAL   $ 380     $ 674,587     $ 16,033     $ 691,000  
Derivative Assets             2,053                  
Derivative Liabilities             (2,053 )                
Roll forward of financial instruments having fair value measurements using significant unobservable inputs (Level 3)

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, 2013 and December 31, 2012.

 

    Fair Value Measurements Using SignificantUnobservable Inputs (Level 3)  
    March 31, 2013  
    State and     Collateralized        
    municipal     debt        
    obligations     obligations     Total  
Beginning balance, January 1   $ 9,911     $ 6,122     $ 16,033  
Total realized/unrealized gains or losses                        
Included in earnings     -       -       -  
Included in other comprehensive income     -       395       395  
Transfers & Purchases     -       -       -  
Settlements     (3,409 )     (545 )     (3,954 )
Ending balance, March 31   $ 6,502     $ 5,972     $ 12,474  

 

    Fair Value Measurements Using SignificantUnobservable Inputs (Level 3)  
    December 31, 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     (446 )     -       (96 )     (542 )
Included in other comprehensive income     -       -       1,556       1,556  
Transfers & Purchases     -       1,186       -       1,186  
Settlements     (1,265 )     (800 )     (109 )     (2,174 )
Ending balance, December 31   $ -     $ 9,911     $ 6,122     $ 16,033  
Quantitative information about recurring and non-recurring Level 3

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2013.

 

    Fair Value     Valuation Technique(s)   Unobservable Input(s)   Range  
State and municipal obligations   $ 6,502     Discounted cash flow   Discount rate     3.05%-5.50 %
                Probability of default     0 %
Other real estate     7,752     Sales comparison/income approach   Discount rate for age     5.00%-20.00 %
                of appraisal and market        
                conditions        
Impaired Loans     26,789     Sales comparison/income approach   Discount rate for age        
                of appraisal and market     0.00%-50.00 %
                conditions        
Schedule of loans identified as impaired by class of loans

The following tables presents loans identified as impaired by class of loans as of March 31, 2013 and December 31, 2012.

 

          March 31, 2013        
(Dollar amounts in thousands)   Carrying
Value
    Allowance
for Loan
Losses
Allocated
    Fair Value  
Commercial                        
Commercial & Industrial   $ 16,570     $ 3,721     $ 12,848  
Farmland     891       191       700  
Non Farm, Non Residential     8,644       1,500       7,143  
Agriculture     -       -          
All Other Commercial     4,326       1,297       3,029  
Residential                        
First Liens     1,253       126       1,127  
Home Equity     196       -       196  
Junior Liens     -       -       -  
Multifamily     5,540       3,794       1,746  
All Other Residential     -       -       -  
Consumer                        
Motor Vehicle     -       -       -  
All Other Consumer     -       -       -  
TOTAL   $ 37,420     $ 10,629     $ 26,789  

 

 
        December 31, 2012        
(Dollar amounts in thousands)   Carrying
Value
    Allowance
for Loan
Losses
Allocated
    Fair Value  
Commercial                        
Commercial & Industrial   $ 17,098     $ 3,153     $ 13,945  
Farmland     891       191       700  
Non Farm, Non Residential     7,386       293       7,093  
Agriculture     -       -          
All Other Commercial     1,209       52       1,157  
Residential                        
First Liens     1,254       126       1,128  
Home Equity     179       -       179  
Junior Liens     -       -       -  
Multifamily     5,540       3,794       1,746  
All Other Residential     -               -  
Consumer                        
Motor Vehicle     -               -  
All Other Consumer     -               -  
TOTAL   $ 33,557     $ 7,609     $ 25,948  

 

 

    March 31, 2013  
    Fair Value Measurment Using  
(Dollar amounts in thousands)   Carrying Value     Level 1     Level 2     Level 3  
Other real estate - commercial   $ 5,656     $ -     $ -     $ 5,656  
Other real estate - residential     2,096       -       -       2,096  
TOTAL   $ 7,752     $ -     $ -     $ 7,752  

 

 

    December 31, 2012  
    Fair Value Measurment Using  
(Dollar amounts in thousands)   Carrying Value     Level 1     Level 2     Level 3  
Other real estate - commercial   $ 5,588     $ -     $ -     $ 5,588  
Other real estate - residential     2,134       -       -       2,134  
TOTAL   $ 7,722     $ -     $ -     $ 7,722  
Schedule of carrying amount and estimated fair value of financial instruments

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, 2013                    
    Carrying     Fair Value  
(Dollar amounts in thousands)   Value     Level 1     Level 2     Level 3     Total  
Cash and due from banks   $ 78,399     $ 18,854     $ 59,545     $ -     $ 78,399  
Federal funds sold     54,384       -       54,384       -       54,384  
Securities available—for—sale     769,949       419       757,056       12,474       769,949  
Restricted stock     21,292       n/a       n/a       n/a       n/a  
Loans, net     1,796,259       -       -       1,875,255       1,875,255  
FDIC Indemnification Asset     1,770       -       1,770       -       1,770  
Accrued interest receivable     11,622       -       3,295       8,327       11,622  
Deposits     (2,349,776 )     -       (2,353,844 )     -       (2,353,844 )
Short—term borrowings     (39,952 )     -       (39,952 )     -       (39,952 )
Federal Home Loan Bank advances     (114,608 )     -       (119,103 )     -       (119,103 )
Accrued interest payable     (1,053 )     -       (1,053 )     -       (1,053 )

 

    December 31, 2012                    
    Carrying     Fair Value  
(Dollar amounts in thousands)   Value     Level 1     Level 2     Level 3     Total  
Cash and due from banks   $ 87,230     $ 21,333     $ 65,897     $ -     $ 87,230  
Federal funds sold     20,800       -       20,800       -       20,800  
Securities available—for—sale     691,000       380       674,587       16,033       691,000  
Restricted stock     21,292       n/a       n/a       n/a       n/a  
Loans, net     1,829,978       -       -       1,916,256       1,916,256  
FDIC Indemnification Asset     2,632       -       2,632       -       2,632  
Accrued interest receivable     12,024       -       2,980       9,044       12,024  
Deposits     (2,276,134 )     -       (2,280,910 )     -       (2,280,910 )
Short—term borrowings     (40,551 )     -       (40,551 )     -       (40,551 )
Federal Home Loan Bank advances     (119,705 )     -       (124,933 )     -       (124,933 )
Accrued interest payable     (1,163 )     -       (1,163 )     -       (1,163 )