XML 89 R26.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value of Financial Instruments
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

Note 17 - Fair Value of Financial Instruments

Fair values of financial instruments are management’s estimate of the values at which the instruments could be exchanged in a transaction between willing parties. These estimates are subjective and may vary significantly from amounts that would be realized in actual transactions. In addition, other significant assets are not considered financial assets including deferred tax assets, premises, equipment and intangibles.  Further, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on the fair value estimates and have not been considered in any of the estimates.

The following assumptions and methods were used in estimating the fair value for financial instruments:

Cash and Cash Equivalents

The carrying amounts reported in the balance sheet for cash, cash equivalents and federal funds sold approximate their fair values.  Also included in this line item are the carrying amounts of interest-bearing deposits maturing within ninety days which approximate their fair values.  Fair values of other interest-bearing deposits are estimated using discounted cash flow analyses based on current rates for similar types of deposits.

Interest Bearing Time Deposits

Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow analysis that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Securities – Available-for-sale

Fair values for securities, excluding Federal Home Loan Bank stock, are based on quoted market price, where available.  If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.  

Other Securities

The carrying value of Federal Home Loan Bank stock approximates fair value based on the redemption provisions of the Federal Home Loan Bank.

Loans Held for Sale

The carrying amount approximates fair value due to insignificant amount of time between origination and date of sale.

Loans, net

The fair values of the loans are estimated using a credit mark adjustment along with discounted cash flow analysis, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality.  The credit mark adjustment was estimated using merger and acquisition analysis of nationwide bank and thrift deals.

 

 

Deposits

The fair values disclosed for deposits with no defined maturities are equal to their carrying amounts, which represent the amount payable on demand.  The carrying amounts for variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair value at the reporting date.  Fair value for fixed-rate certificates of deposit are estimated using a discounted cash flow analysis that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Federal Funds Purchased and Securities Sold Under Agreement to Repurchase

The carrying value of Federal Funds purchased and securities sold under agreement to repurchase approximates fair values.

FHLB Advances

Fair values or FHLB advances are estimated using discounted cash flow analysis based on the Company’s current incremental borrowing rates for similar types or borrowing arrangements.

Accrued Interest Receivable and Payable

The carrying amounts of accrued interest approximate fair values.

Off Balance Sheet Financial Instruments

Fair values for off-balance-sheet, credit related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing.

 

 

 

The estimated fair values, and related carrying or notional amounts, for on and off-balance sheet financial instruments as of December 31, 2019 and 2018, are reflected below. The aggregate fair values in the table below do not represent the total market value of the Bank’s assets and liabilities.  The table excludes the following: Bank Premises and Equipment, Goodwill, Mortgage Servicing Rights, Other Real Estate Owned, Other Assets, Other Liabilities and Accrued Expenses.

 

 

 

(In Thousands)

 

 

 

December 31, 2019

 

 

 

December 31, 2018

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

51,296

 

 

$

51,296

 

 

$

51,296

 

 

$

-

 

 

$

-

 

 

 

$

38,365

 

 

$

38,365

 

 

$

38,365

 

 

$

-

 

 

$

-

 

Interest-bearing time deposits

 

 

4,309

 

 

 

4,331

 

 

 

-

 

 

 

4,331

 

 

 

-

 

 

 

 

4,019

 

 

 

3,954

 

 

 

-

 

 

 

3,954

 

 

 

-

 

Securities - available-for-sale

 

 

222,293

 

 

 

222,293

 

 

 

10,021

 

 

 

210,782

 

 

 

1,490

 

 

 

 

168,447

 

 

 

168,447

 

 

 

36,935

 

 

 

130,085

 

 

 

1,427

 

Other securities

 

 

5,810

 

 

 

5,810

 

 

 

-

 

 

 

-

 

 

 

5,810

 

 

 

 

3,679

 

 

 

3,679

 

 

 

-

 

 

 

-

 

 

 

3,679

 

Loans held for sale

 

 

4,248

 

 

 

4,248

 

 

 

-

 

 

 

-

 

 

 

4,248

 

 

 

 

495

 

 

 

495

 

 

 

-

 

 

 

-

 

 

 

495

 

Loans, net

 

 

1,211,771

 

 

 

1,188,014

 

 

 

-

 

 

 

-

 

 

 

1,188,014

 

 

 

 

839,599

 

 

 

823,914

 

 

 

-

 

 

 

-

 

 

 

823,914

 

Interest receivable

 

 

6,769

 

 

 

6,769

 

 

 

-

 

 

 

-

 

 

 

6,769

 

 

 

 

4,542

 

 

 

4,542

 

 

 

-

 

 

 

-

 

 

 

4,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

746,628

 

 

$

746,628

 

 

$

-

 

 

$

-

 

 

$

746,628

 

 

 

$

525,955

 

 

$

525,955

 

 

$

-

 

 

$

-

 

 

$

525,955

 

Noninterest bearing deposits

 

 

265,156

 

 

 

265,156

 

 

 

-

 

 

 

265,156

 

 

 

-

 

 

 

 

215,422

 

 

 

215,422

 

 

 

-

 

 

 

215,422

 

 

 

-

 

Time deposits

 

 

276,563

 

 

 

277,008

 

 

 

-

 

 

 

-

 

 

 

277,008

 

 

 

 

187,413

 

 

 

187,545

 

 

 

-

 

 

 

-

 

 

 

187,545

 

Total Deposits

 

 

1,288,347

 

 

 

1,288,792

 

 

 

-

 

 

 

265,156

 

 

 

1,023,636

 

 

 

 

928,790

 

 

 

928,922

 

 

 

-

 

 

 

215,422

 

 

 

713,500

 

Fed funds purchased and

   securities sold under

   agreement to repurchase

 

 

48,073

 

 

 

48,073

 

 

 

-

 

 

 

-

 

 

 

48,073

 

 

 

 

32,181

 

 

 

32,181

 

 

 

-

 

 

 

-

 

 

 

32,181

 

Federal Home Loan Bank

advances

 

 

24,806

 

 

 

24,811

 

 

 

-

 

 

 

-

 

 

 

24,811

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest payable

 

 

754

 

 

 

754

 

 

 

-

 

 

 

-

 

 

 

754

 

 

 

 

418

 

 

 

418

 

 

 

-

 

 

 

-

 

 

 

418

 

 

 

 

Fair Value Measurements

The following table presents information about the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2019 and 2018, and the valuation techniques used by the Company to determine those fair values.  There were no changes to valuation techniques during 2019.

In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities in active markets that the Company has the ability to access.

Available-for-sale securities - When quoted prices are available in an active market, securities are valued using the quoted price and are classified as Level 1. The quoted prices are not adjusted.

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly.  These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

Available-for-sale securities classified as Level 2 are valued using the prices obtained from an independent pricing service. The prices are not adjusted. Securities of obligations of state and political subdivisions are valued using a type of matrix, or grid, pricing in which securities are benchmarked against the treasury rate based on credit rating. Substantially all assumptions used by the independent pricing service are observable in the marketplace, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability. The Bank holds two local municipals that the Bank evaluates based on the credit strength of the underlying project. The fair value is determined by valuing similar credit payment streams at similar rates.

In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation.  The Company’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset.

The following table summarizes financial assets measured at fair value on a recurring basis as of December 31, 2019 and December 31, 2018 segregated by level or the valuation inputs within the fair value hierarchy utilized to measure fair value.

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis (in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

Significant

 

 

 

Active Markets

 

 

Observable

 

 

Observable

 

 

 

for Identical

 

 

Inputs

 

 

Inputs

 

December 31, 2019

 

Assets (Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets-(Securities Available-for-Sale)

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

10,021

 

 

$

-

 

 

$

-

 

U.S. Government agencies

 

 

 

 

 

 

62,445

 

 

 

-

 

Mortgage-backed securities

 

 

-

 

 

 

95,197

 

 

 

-

 

State and local governments

 

 

-

 

 

 

53,140

 

 

 

1,490

 

Total Securities Available-for-Sale

 

$

10,021

 

 

$

210,782

 

 

$

1,490

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

Significant

 

 

 

Active Markets

 

 

Observable

 

 

Observable

 

 

 

for Identical

 

 

Inputs

 

 

Inputs

 

December 31, 2018

 

Assets (Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets-(Securities Available-for-Sale)

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

22,830

 

 

$

-

 

 

$

-

 

U.S. Government agencies

 

 

14,105

 

 

 

55,222

 

 

 

-

 

Mortgage-backed securities

 

 

-

 

 

 

36,262

 

 

 

-

 

State and local governments

 

 

-

 

 

 

38,601

 

 

 

1,427

 

Total Securities Available-for-Sale

 

$

36,935

 

 

$

130,085

 

 

$

1,427

 

 

 

 

 

(In Thousands)

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

State and Local

 

 

State and Local

 

 

State and Local

 

 

 

Governments

 

 

Governments

 

 

Governments

 

 

 

Tax-Exempt

 

 

Taxable

 

 

Total

 

Balance at January 1, 2019

 

$

-

 

 

$

1,427

 

 

$

1,427

 

Change in Market Value

 

 

-

 

 

 

63

 

 

 

63

 

Purchases

 

 

-

 

 

 

-

 

 

 

-

 

Sales

 

 

-

 

 

 

-

 

 

 

-

 

Payments & Maturities

 

 

-

 

 

 

-

 

 

 

-

 

Balance at December 31, 2019

 

$

-

 

 

$

1,490

 

 

$

1,490

 

 

 

 

 

(In Thousands)

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

State and Local

 

 

State and Local

 

 

State and Local

 

 

 

Governments

 

 

Governments

 

 

Governments

 

 

 

Tax-Exempt

 

 

Taxable

 

 

Total

 

Balance at January 1, 2018

 

$

-

 

 

$

1,428

 

 

$

1,428

 

Change in Market Value

 

 

-

 

 

 

(1

)

 

 

(1

)

Purchases

 

 

-

 

 

 

-

 

 

 

-

 

Sales

 

 

-

 

 

 

-

 

 

 

-

 

Payments & Maturities

 

 

-

 

 

 

-

 

 

 

-

 

Balance at December 31, 2018

 

$

-

 

 

$

1,427

 

 

$

1,427

 

 

Most of the Company’s available for sale securities, including any bonds issued by local municipalities, have CUSIP numbers or have similar characteristics of those in the municipal markets, making them marketable and comparable as Level 2.

There have been no transfers into or out of Level 3 during 2019 and 2018.

The Company also has assets that, under certain conditions, are subject to measurement at fair value on a non-recurring basis.  At December 31, 2019 and 2018, such assets consist primarily of collateral dependent impaired loans. Collateral dependent impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired.  The Company estimates the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions.  These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals).

At December 31, 2019 and 2018, collateral dependent impaired loans categorized as Level 3 were $444 and $215 thousand, respectively.  The specific allocation for collateral dependent impaired loans was $197 thousand as of December 31, 2019 and $31 thousand as of December 31, 2018, respectively, which are accounted for in the allowance for loan losses (see Note 4).

Other real estate is reported at the lower of either the fair value of the real estate, minus the estimated costs to sell the asset, or the cost of the asset.  The determination of the fair value of the real estate relies primarily on appraisals from third parties.  If the fair value of the real estate, minus the estimated costs to sell the asset, is less than the asset’s cost, the deficiency is recognized as a valuation allowance against the asset through a charge to expense.  The valuation allowance is therefore increased or decreased, through charges or credits to expense, for changes in the asset’s fair value or estimated selling costs.

The following table presents collateral dependent impaired loans and other real estate owned as recorded at fair value:

 

 

 

($ in Thousands)

 

 

 

Assets Measured at Fair Value on a Nonrecurring Basis at December 31, 2019

 

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Significant

 

 

Significant

 

 

 

Balance at

 

 

Identical

 

 

Observable Inputs

 

 

Unobservable Inputs

 

 

 

December 31, 2019

 

 

Assets (Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral dependent impaired

    loans

 

$

444

 

 

$

-

 

 

$

-

 

 

$

444

 

Other real estate owned -

    commercial

 

 

164

 

 

 

-

 

 

 

-

 

 

 

164

 

 

 

 

($ in Thousands)

 

 

 

Assets Measured at Fair Value on a Nonrecurring Basis at December 31, 2018

 

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Significant

 

 

Significant

 

 

 

Balance at

 

 

Identical

 

 

Observable Inputs

 

 

Unobservable Inputs

 

 

 

December 31, 2018

 

 

Assets (Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral dependent impaired

    loans

 

$

215

 

 

$

-

 

 

$

-

 

 

$

215

 

Other real estate owned -

    commercial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

Fair Value at December 31, 2019

 

 

Valuation Technique

 

Unobservable Inputs

 

Range

(Weighted Average)

State and local

   government

 

$

1,490

 

 

Discounted Cash Flow

 

Credit strength of underlying project or entity / Discount rate

 

0-5%

(2.52%)

Collateral dependent

   impaired loans

 

 

444

 

 

Collateral based measurements

 

Discount to reflect current market conditions and ultimate collectability

 

0-50%

(30.73%)

Other real estate

   owned - commercial

 

 

164

 

 

Appraisals

 

Discount to reflect current market

 

0-20 %

( 23.31%)

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

Fair Value at December 31, 2018

 

 

Valuation Technique

 

Unobservable Inputs

 

Range

(Weighted Average)

State and local

   government

 

$

1,427

 

 

Discounted Cash Flow

 

Credit strength of underlying project or entity / Discount rate

 

0-5%

(3.51%)

Collateral dependent

   impaired loans

 

 

215

 

 

Collateral based measurements

 

Discount to reflect current market conditions and ultimate collectability

 

0-50%

(12.38%)

Other real estate

   owned - commercial

 

 

-

 

 

Appraisals

 

Discount to reflect current market

 

— %

( — )

 

The Company also has other assets, which under certain conditions, are subject to measurement at fair value. These assets include loans held for sale and mortgage servicing rights.  The Company estimated the fair values of these assets utilizing Level 3 inputs, including, the discounted present value of expected future cash flows.  At December 31, 2019, the Company estimates that there is no impairment of these assets and therefore, no impairment charge to other expense was required to adjust these assets to their estimated fair values.