XML 46 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2018 and December 31, 2017, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.
 
 
September 30, 2018
(in thousands)
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Total Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government-sponsored enterprises
 
$

 
$
3,997

 
$

 
$
3,997

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
425,291

 

 
425,291

  US Government agency
 

 
113,582

 

 
113,582

  Private label
 

 
535

 

 
535

Obligations of states and political subdivisions thereof
 

 
131,437

 

 
131,437

Corporate bonds
 

 
37,816

 

 
37,816

Derivative assets
 

 
1,983

 
8

 
1,991

Derivative liabilities
 

 
(503
)
 
(31
)
 
(534
)

 
 
December 31, 2017
(in thousands)
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Total 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 and nine months ended September 30, 2018.
 
 
Assets (Liabilities)
(in thousands)
 
Interest Rate Lock Commitments
 
Forward Commitments
Three Months Ended September 30, 2018
 
 

 
 

Balance at beginning of period
 
$
8

 
$
(74
)
Realized gain recognized in non-interest income
 

 
43

September 30, 2018
 
$
8

 
$
(31
)
 
 
 
 
 
Nine Months Ended September 30, 2018
 
 

 
 

Balance at beginning of period
 
$
(1
)
 
$
(221
)
Realized gain recognized in non-interest income
 
9

 
190

September 30, 2018
 
$
8

 
$
(31
)

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, 2018
 
December 31, 2017
 
Three Months Ended September 30, 2018
 
Nine Months Ended September 30, 2018
 
Fair Value Measurement Date as of September 30, 2018
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
 
 
Impaired loans
 
$
16,540

 
$
10,793

 
$
112

 
$
(5,747
)
 
September 2018
Capitalized servicing rights
 
5,148

 
4,158

 

 

 
September 2018
Other real estate owned
 
68

 
122

 
8

 
(15
)
 
June 2018
Total
 
$
21,756

 
$
15,073

 
$
120

 
$
(5,762
)
 
 
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, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Significant
Unobservable Input
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
8

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

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(31
)
 
Quoted prices for similar loans in active markets.
 
Freddie Mac pricing system
 
Pair-off contract price
Total
 
$
(23
)
 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is as follows:
 
 
Fair Value
 
 
 
 
 
Range
(in thousands, except ratios)
 
September 30, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
(Weighted Average)(a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
13,073

 
Fair value of collateral -appraised value
 
 Loss severity
 
0% to 55%

 
 
 
 
 
 
 Appraised value
 
$150 to $6,915

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,467

 
 Discount cash flow
 
 Discount rate
 
2.88% to 7.00%

 
 
 
 
 
 
 Cash flows
 
$22 to $1,090

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
5,148

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
8.05
%
 
 
 
 
 
 
 Discount rate
 
10.09
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
68

 
Fair value of collateral less selling costs
 
Appraised value
 

$75

 
 
 
 
 
 
Selling Costs
 
10
%
Total
 
$
21,756

 
 
 
 
 
 

(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 less selling costs
 
Appraised value
 

$136

 
 
 
 
 
 
Selling Costs
 
10
%
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 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, 2018
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
72,574

 
$
72,574

 
$
72,574

 
$

 
$

Securities available for sale
 
712,658

 
712,658

 

 
712,658

 

FHLB stock
 
34,154

 
34,154

 

 
34,154

 

Net loans
 
2,470,103

 
2,402,613

 

 

 
2,402,613

Accrued interest receivable
 
3,284

 
3,284

 

 
3,284

 

Cash surrender value of bank-owned life insurance policies
 
73,316

 
73,316

 

 
73,316

 

Derivative assets
 
1,991

 
1,991

 

 
1,983

 
8

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,390,349

 
$
2,294,978

 
$

 
$
2,294,978

 
$

Securities sold under agreements to repurchase
 
37,451

 
37,414

 

 
37,414

 

FHLB advances
 
701,774

 
699,748

 

 
699,748

 

Subordinated borrowings
 
37,988

 
37,988

 

 
37,988

 

Junior subordinated borrowings
 
5,000

 
3,752

 

 
3,752

 

Derivative liabilities
 
(534
)
 
(534
)
 

 

 
(534
)
 
 
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 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

 

FHLB 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
)