XML 44 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Summary of Financial Assets and Financial Liabilities Measured at Fair Value on a Recurring Basis Segregated by the Level of the Valuation Inputs Within the Fair Value Hierarchy Utilized to Measure Fair Value
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of September 30, 2017 and December 31, 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.

 
 
September 30, 2017
 
 
Level 1
 
Level 2
 
Level 3
 
Total
(In thousands)
 
Inputs
 
Inputs
 
Inputs
 
Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$
6,979

 
$

 
$
6,979

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
437,957

 

 
437,957

  US Government agency
 

 
102,138

 

 
102,138

  Private label
 

 
719

 

 
719

Obligations of states and political subdivisions thereof
 

 
141,982

 

 
141,982

Corporate bonds
 

 
28,684

 

 
28,684

Derivative assets
 

 
793

 
16

 
809

Derivative liabilities
 

 

 
(173
)
 
(173
)
 
 
December 31, 2016
 
 
Level 1
 
Level 2
 
Level 3
 
Total
(In thousands)
 
Inputs
 
Inputs
 
Inputs
 
Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$

 
$

 
$

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
328,452

 

 
328,452

  US Government agency
 

 
76,906

 

 
76,906

  Private label
 

 
1,132

 

 
1,132

Obligations of states and political subdivisions thereof
 

 
122,366

 

 
122,366

Corporate bonds
 

 

 

 

Derivative assets
 

 
1,748

 

 
1,748

Schedule of Changes in Level 3 Assets and Liabilities That Were Measured at Fair Value on a Recurring Basis
The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis for the three and nine months ended September 30, 2017.
 
 
Assets (Liabilities)
 
 
Interest Rate
Lock
 
Forward
(In thousands)
 
Commitments
 
Commitments
Three Months Ended September 30, 2017
 
 

 
 

June 30, 2017
 
$
(3
)
 
$
(231
)
Realized gain recognized in non-interest income
 
19

 
58

September 30, 2017
 
$
16

 
$
(173
)
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 

 
 

December 31, 2016
 
$

 
$

Acquisition of Lake Sunapee Bank, January 13, 2017
 
96

 
23

Goodwill adjustment Lake Sunapee Bank Merger
 
(75
)
 
(167
)
Realized (loss) recognized in non-interest income
 
(5
)
 
(29
)
September 30, 2017
 
$
16

 
$
(173
)

Schedule of Quantitative Information About the Significant Unobservable Inputs Within Level 3
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is as follows:
(In thousands, except ratios)
 
Fair Value
September 30, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Significant
Unobservable Input
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
16

 
 Historical trend
 
 Closing Ratio
 
90
%
 
 
 
 
 Pricing Model
 
 Origination Costs, per loan
 
$
1.7

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(173
)
 
 Quoted prices for similar loans in active markets.
 
 Freddie Mac pricing system
 
Pair-off contract price

Total
 
$
(157
)
 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is as follows:

 
 
Fair Value
 
 
 
 
 
 
(in thousands, except ratios)
 
September 30, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Range (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
3,489

 
Fair value of collateral - appraised value
 
 Loss severity
 
0% to 63%

 
 
 
 
 
 
 Appraised value
 
$0 to $1,170

 
 
 
 
 
 
 
 
 
Impaired loans
 
6,762

 
 Discount cash flow
 
 Discount rate
 
0% to 18%

 
 
 
 
 
 
 Cash flows
 
$0 to $1,046

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
3,871

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
12.42
%
 
 
 
 
 
 
 Discount rate
 
10.11
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
122

 
Fair value of collateral
 
 Appraised value
 

$122

Total
 
$
14,244

 
 
 
 
 
 

(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
 
 
Fair Value
 
 
 
 
 
 
(in thousands)
 
December 31, 2016
 
Valuation Techniques
 
Unobservable Inputs
 
Range  (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
3,268

 
Fair value of collateral - appraised value
 
Loss severity
 
0% to 51%

 
 
 
 
 
 
Appraised value
 
$0 to $1,732

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,441

 
Discount cash flow
 
Discount rate
 
3.25% to 18.25%

 
 
 
 
 
 
Cash flows
 
$6 to $861

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
5

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
17.09
%
 
 
 
 
 
 
Discount rate
 
7.55
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
90

 
Fair value of collateral
 
Appraised value
 
120

Total
 
$
6,804

 
 
 
 
 
 

(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
Summary of Applicable Non-Recurring Fair Value Measurements
The following is a summary of applicable non-recurring fair value measurements. There are no liabilities measured at fair value on a non-recurring basis.
 
 
September 30, 2017
 
December 31, 2016
 
Three Months Ended September 30, 2017
 
Nine Months Ended September 30, 2017
 
Fair Value Measurement Date as of September 30, 2017
(In thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
 
 
Impaired loans
 
$
10,251

 
$
6,709

 
(43
)
 
(139
)
 
September 2017
Capitalized servicing rights
 
3,871

 
5

 

 

 
September 2017
Other real estate owned
 
122

 
90

 

 

 
Jan 2017 - March 2017
Total
 
$
14,244

 
$
6,804

 
(43
)
 
(139
)
 
 
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments
The estimated fair values, and related carrying amounts, of the Company’s financial instruments follow. Certain financial instruments and all non-financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented herein may not necessarily represent the underlying fair value of the Company.
 
 
September 30, 2017
(In thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
48,724

 
$
48,724

 
$
48,724

 
$

 
$

Securities available for sale
 
718,459

 
718,459

 

 
718,459

 

FHLBB bank stock
 
37,107

 
37,107

 

 
37,107

 

Net loans
 
2,416,912

 
2,392,284

 

 

 
2,392,284

Accrued interest receivable
 
3,194

 
3,194

 

 
3,194

 

Cash surrender value of bank-owned life insurance policies
 
57,613

 
57,613

 

 
57,613

 

Derivative assets
 
809

 
809

 

 
793

 
16

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,275,109

 
$
2,250,483

 
$

 
$
2,250,483

 
$

Securities sold under agreements to repurchase
 
41,600

 
41,578

 

 
41,578

 

Federal Home Loan Bank advances
 
733,982

 
733,632

 

 
733,632

 

Subordinated borrowings
 
38,048

 
38,048

 

 
38,048

 

Junior subordinated borrowings
 
5,000

 
3,564

 

 
3,564

 

Derivative liabilities
 
(173
)
 
(173
)
 

 

 
(173
)
 
 
December 31, 2016
(In thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
8,439

 
$
8,439

 
$
8,439

 
$

 
$

Securities available for sale
 
528,856

 
528,856

 

 
528,856

 

FHLBB bank stock
 
25,331

 
25,331

 

 
25,331

 

Net loans
 
1,118,645

 
1,100,601

 

 

 
1,100,601

Accrued interest receivable
 
6,051

 
6,051

 

 
6,051

 

Cash surrender value of bank-owned life insurance policies
 
24,450

 
24,450

 

 
24,450

 

Derivative assets
 
1,748

 
1,748

 

 
1,748

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
1,050,300

 
$
1,048,932

 
$

 
$
1,048,932

 
$

Securities sold under agreements to repurchase
 
21,780

 
21,773

 

 
21,773

 

Federal Home Loan Bank advances
 
509,816

 
509,793

 

 
509,793

 

Subordinated borrowings
 

 

 

 

 

Junior subordinated borrowings
 

 
3,560

 

 
3,560