XML 62 R15.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

 

NOTE 6 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 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 of Cincinnati and Indianapolis, approximates fair value based on the redemption provisions of the respective 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 and/or the Bank’s most recent acquisition experience.

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 Agreements to Repurchase

The carrying value of federal funds purchased and securities sold under agreements 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 their 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 counter-parties' credit standing.

The estimated fair values, and related carrying or notional amounts, for on and off-balance sheet financial instruments as of March 31, 2020 and December 31, 2019 are reflected below.

 

 

 

(In Thousands)

 

 

 

March 31, 2020

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

90,837

 

 

$

90,837

 

 

$

90,837

 

 

$

-

 

 

$

-

 

Interest-bearing time deposits

 

 

4,869

 

 

 

4,834

 

 

 

-

 

 

 

4,834

 

 

 

-

 

Securities - available-for-sale

 

 

204,121

 

 

 

204,121

 

 

 

10,073

 

 

 

192,511

 

 

 

1,537

 

Other securities

 

 

5,810

 

 

 

5,810

 

 

 

-

 

 

 

-

 

 

 

5,810

 

Loans held for sale

 

 

2,153

 

 

 

2,153

 

 

 

-

 

 

 

-

 

 

 

2,153

 

Loans, net

 

 

1,239,108

 

 

 

1,216,038

 

 

 

-

 

 

 

-

 

 

 

1,216,038

 

Interest receivable

 

 

7,114

 

 

 

7,114

 

 

 

-

 

 

 

-

 

 

 

7,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

804,990

 

 

$

805,033

 

 

$

-

 

 

$

-

 

 

$

805,033

 

Non-interest bearing deposits

 

 

261,786

 

 

 

261,786

 

 

 

-

 

 

 

261,786

 

 

 

-

 

Time deposits

 

 

281,931

 

 

 

284,636

 

 

 

-

 

 

 

-

 

 

 

284,636

 

Total Deposits

 

 

1,348,707

 

 

 

1,351,455

 

 

 

-

 

 

 

261,786

 

 

 

1,089,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities sold under

   agreement to repurchase

 

 

30,585

 

 

 

30,585

 

 

 

-

 

 

 

-

 

 

 

30,585

 

Federal Home Loan Bank advances

 

 

24,788

 

 

 

24,858

 

 

 

-

 

 

 

-

 

 

 

24,858

 

Interest payable

 

 

727

 

 

 

727

 

 

 

-

 

 

 

-

 

 

 

727

 

 

 

 

(In Thousands)

 

 

 

December 31, 2019

 

 

 

Carrying

 

 

Fair

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

51,296

 

 

$

51,296

 

 

$

51,296

 

 

$

-

 

 

$

-

 

Interest-bearing time deposits

 

 

4,309

 

 

 

4,331

 

 

 

-

 

 

 

4,331

 

 

 

-

 

Securities - available-for-sale

 

 

222,293

 

 

 

222,293

 

 

 

10,021

 

 

 

210,782

 

 

 

1,490

 

Other securities

 

 

5,810

 

 

 

5,810

 

 

 

-

 

 

 

-

 

 

 

5,810

 

Loans held for sale

 

 

4,248

 

 

 

4,248

 

 

 

-

 

 

 

-

 

 

 

4,248

 

Loans, net

 

 

1,211,771

 

 

 

1,188,014

 

 

 

-

 

 

 

-

 

 

 

1,188,014

 

Interest receivable

 

 

6,769

 

 

 

6,769

 

 

 

-

 

 

 

-

 

 

 

6,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

746,628

 

 

$

746,691

 

 

$

-

 

 

$

-

 

 

$

746,691

 

Non-interest bearing deposits

 

 

265,156

 

 

 

265,156

 

 

 

-

 

 

 

265,156

 

 

 

-

 

Time deposits

 

 

276,563

 

 

 

277,008

 

 

 

-

 

 

 

-

 

 

 

277,008

 

Total Deposits

 

 

1,288,347

 

 

 

1,288,855

 

 

 

-

 

 

 

265,156

 

 

 

1,023,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities sold under

   agreement to repurchase

 

 

48,073

 

 

 

48,073

 

 

 

-

 

 

 

-

 

 

 

48,073

 

Federal Home Loan Bank advances

 

 

24,806

 

 

 

24,811

 

 

 

-

 

 

 

-

 

 

 

24,811

 

Interest payable

 

 

754

 

 

 

754

 

 

 

-

 

 

 

-

 

 

 

754

 

 

Fair Value Measurements

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.  

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 some 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 summarizes financial assets measured at fair value on a recurring basis as of March 31, 2020 and December 31, 2019, 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)

 

March 31, 2020

 

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

 

 

Significant

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets - (Securities Available-for-Sale)

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

10,073

 

 

$

-

 

 

$

-

 

U.S. Government agencies

 

 

-

 

 

 

49,749

 

 

 

-

 

Mortgage-backed securities

 

 

-

 

 

 

100,694

 

 

 

-

 

State and local governments

 

 

-

 

 

 

42,068

 

 

 

1,537

 

Total Securities Available-for-Sale

 

$

10,073

 

 

$

192,511

 

 

$

1,537

 

 

December 31, 2019

 

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

 

 

Significant

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(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

 

 

The following tables represent the changes in the Level 3 fair-value category of which unobservable inputs are relied upon as of the three month periods ended March 31, 2020 and March 31, 2019.

 

 

 

(In Thousands)

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

State and Local

Governments

Tax-Exempt

 

 

State and Local

Governments

Taxable

 

 

State and Local

Governments

Total

 

Balance at January 1, 2020

 

$

-

 

 

$

1,490

 

 

$

1,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Market Value

 

 

-

 

 

 

47

 

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments & Maturities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2020

 

$

-

 

 

$

1,537

 

 

$

1,537

 

 

 

 

 

 

(In Thousands)

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

State and Local

Governments

Tax-Exempt

 

 

State and Local

Governments

Taxable

 

 

State and Local

Governments

Total

 

Balance at January 1, 2019

 

$

-

 

 

$

1,427

 

 

$

1,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Market Value

 

 

-

 

 

 

16

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments & Maturities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2019

 

$

-

 

 

$

1,443

 

 

$

1,443

 

 

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.

The Company also has assets that, under certain conditions, are subject to measurement at fair value on a non-recurring basis.  At March 31, 2020 and December 31, 2019, 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 March 31, 2020 and December 31, 2019, fair value of collateral dependent impaired loans categorized as Level 3 was $3.3 million and $444 thousand, respectively. The specific allocation for impaired loans was $145 and $197 thousand as of March 31, 2020 and December 31, 2019, respectively, which are accounted for in the allowance for loan losses (see Note 4).

Other real estate is reported at either the lower of the fair value of the real estate minus the estimated costs to sell the asset or the cost of the asset.  The determination of 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 quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements:

 

 

 

(In Thousands)

 

 

 

 

 

 

Range

 

 

Fair Value at

 

 

 

 

 

 

(Weighted

 

 

March 31, 2020

 

 

Valuation Technique

 

Unobservable Inputs

 

Average)

State and local government

 

$

1,537

 

 

Discounted Cash Flow

 

Credit strength of underlying project or

entity / Discount rate

 

0-5%

(1.88%)

 

 

 

 

 

 

 

 

 

 

 

Collateral dependent

   impaired loans

 

 

3,251

 

 

Collateral based

measurements

 

Discount to reflect current market

conditions and ultimate collectability

 

0-50%

(4.26%)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned -

   commercial

 

 

-

 

 

Appraisals

 

Discount to reflect current

market

 

— %

( — )

 

 

 

(In Thousands)

 

 

 

 

 

 

Range

 

 

Fair Value at

 

 

 

 

 

 

(Weighted

 

 

December 31, 2019

 

 

Valuation Technique

 

Unobservable Inputs

 

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% )

 

 

The following table presents impaired loans and other real estate owned as recorded at fair value on March 31, 2020 and December 31, 2019:

 

 

 

Assets Measured at Fair Value on a Nonrecurring Basis at March 31, 2020

 

 

 

(In Thousands)

 

 

 

Balance at

March 31, 2020

 

 

Quoted Prices

in Active

Markets for

Identical

Assets (Level 1)

 

 

Significant

Observable Inputs

(Level 2)

 

 

Significant

Unobservable Inputs

(Level 3)

 

Collateral dependent

   impaired loans

 

$

3,251

 

 

$

-

 

 

$

-

 

 

$

3,251

 

Other real estate

   owned - commercial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

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

 

 

 

(In Thousands)

 

 

 

Balance at

December 31, 2019

 

 

Quoted Prices

in Active

Markets for

Identical

Assets (Level 1)

 

 

Significant

Observable Inputs

(Level 2)

 

 

Significant

Unobservable Inputs

(Level 3)

 

Collateral dependent

   impaired loans

 

$

444

 

 

$

-

 

 

$

-

 

 

$

444

 

Other real estate

   owned - commercial

 

 

164

 

 

 

-

 

 

 

-

 

 

 

164