XML 43 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2018
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 March 31, 2018 and December 31, 2017, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.

 
 
March 31, 2018
 
 
Level 1
 
Level 2
 
Level 3
 
Total
(in thousands)
 
Inputs
 
Inputs
 
Inputs
 
Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$
6,977

 
$

 
$
6,977

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
449,175

 

 
449,175

  US Government agency
 

 
90,396

 

 
90,396

  Private label
 

 
616

 

 
616

Obligations of states and political subdivisions thereof
 

 
135,277

 

 
135,277

Corporate bonds
 

 
36,118

 

 
36,118

Derivative assets
 

 
1,215

 
7

 
1,222

Derivative liabilities
 

 

 
(51
)
 
(51
)

 
 
December 31, 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
 
$

 
$
6,972

 
$

 
$
6,972

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
443,003

 

 
443,003

  US Government agency
 

 
95,596

 

 
95,596

  Private label
 

 
674

 

 
674

Obligations of states and political subdivisions thereof
 

 
140,200

 

 
140,200

Corporate bonds
 

 
30,797

 

 
30,797

Derivative assets
 

 
669

 

 
669

Derivative liabilities
 
 
 
 
 
(222
)
 
(222
)
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 months ended March 31, 2018.
 
 
Assets (Liabilities)
 
 
Interest Rate Lock
 
Forward
(in thousands)
 
Commitments
 
Commitments
Three Months Ended March 31, 2018
 
 

 
 

December 31, 2017
 
$
(1
)
 
$
(221
)
Realized gain recognized in non-interest income
 
8

 
170

March 31, 2018
 
$
7

 
$
(51
)

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
March 31, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Significant
Unobservable Input
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
7

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

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(51
)
 
Quoted prices for similar loans in active markets.
 
Freddie Mac pricing system
 
Pair-off contract price
Total
 
$
(44
)
 
 
 
 
 
 

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

 
 
Fair Value
 
 
 
 
 
Range (Weighted Average)(a)
(in thousands, except ratios)
 
March 31, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
13,364

 
Fair value of collateral -appraised value
 
 Loss severity
 
0% to 54%

 
 
 
 
 
 
 Appraised value
 
$100 to $6,915

 
 
 
 
 
 
 
 
 
Impaired loans
 
1,763

 
 Discount cash flow
 
 Discount rate
 
2.88% to 9.5%

 
 
 
 
 
 
 Cash flows
 
$26 to $570

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,695

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
9.22
%
 
 
 
 
 
 
 Discount rate
 
10.10
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
216

 
Fair value of collateral
 
 Appraised value
 

$216

Total
 
$
20,038

 
 
 
 
 
 

(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
 
 
 
 
 
Range
(in thousands, except ratios)
 
December 31, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
(Weighted Average)(a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
8,586

 
Fair value of collateral -appraised value
 
Loss severity
 
15.7% to 45.28%

 
 
 
 
 
 
Appraised value
 
$100 to $7,545

 
 
 
 
 
 
 
 
 
Impaired loans
 
2,207

 
Discount cash flow
 
Discount rate
 
2.63% to 9.50%

 
 
 
 
 
 
Cash flows
 
$6 to $320

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,158

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
10.97
%
 
 
 
 
 
 
Discount rate
 
10.10
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
122

 
Fair value of collateral
 
Appraised value
 
122

Total
 
$
15,073

 
 
 
 
 
 

(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.
 
 
March 31, 2018
 
December 31, 2017
 
Three Months Ended March 31, 2018
 
Fair Value Measurement Date as of March 31, 2018
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
Impaired loans
 
$
15,127

 
$
10,793

 
$
(4,334
)
 
March 2018
Capitalized servicing rights
 
4,695

 
4,158

 


 
March 2018
Other real estate owned
 
216

 
122

 


 
Jan 2017 - March 2018
Total
 
$
20,038

 
$
15,073

 
(4,334
)
 
 
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.
 
 
March 31, 2018
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
47,813

 
$
47,813

 
$
47,813

 
$

 
$

Securities available for sale
 
718,559

 
718,559

 

 
718,559

 

FHLB bank stock
 
38,105

 
38,105

 

 
38,105

 

Net loans
 
2,451,740

 
2,408,902

 

 

 
2,408,902

Accrued interest receivable
 
3,243

 
3,243

 

 
3,243

 

Cash surrender value of bank-owned life insurance policies
 
58,433

 
58,433

 

 
58,433

 

Derivative assets
 
1,222

 
1,222

 

 
1,215

 
7

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,341,400

 
$
2,260,874

 
$

 
$
2,260,874

 
$

Securities sold under agreements to repurchase
 
31,615

 
31,589

 

 
31,589

 

Federal Home Loan Bank advances
 
710,583

 
707,998

 

 
707,998

 

Subordinated borrowings
 
38,018

 
38,018

 

 
38,018

 

Junior subordinated borrowings
 
5,000

 
3,809

 

 
3,809

 

Derivative liabilities
 
(51
)
 
(51
)
 

 

 
(51
)
 
 
December 31, 2017
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
90,685

 
$
90,685

 
$
90,685

 
$

 
$

Securities available for sale
 
717,242

 
717,242

 

 
717,242

 

FHLB bank stock
 
38,105

 
38,105

 

 
38,105

 

Net loans
 
2,473,288

 
2,433,557

 

 

 
2,433,557

Accrued interest receivable
 
3,347

 
3,347

 

 
3,347

 

Cash surrender value of bank-owned life insurance policies
 
57,997

 
57,997

 

 
57,997

 

Derivative assets
 
669

 
669

 

 
669

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,352,085

 
$
2,348,574

 
$

 
$
2,348,574

 
$

Securities sold under agreements to repurchase
 
40,706

 
40,680

 

 
40,680

 

Federal Home Loan Bank advances
 
745,982

 
744,006

 

 
744,006

 

Subordinated borrowings
 
38,033

 
38,033

 

 
38,033

 

Junior subordinated borrowings
 
5,000

 
3,782

 

 
3,782

 

Derivative liabilities
 
(222
)
 
(222
)
 

 

 
(222
)