XML 25 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair value estimates
9 Months Ended
Sep. 30, 2016
Fair value estimates  
Fair value estimates

7. Fair value estimates:

 

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosure under GAAP. Fair value estimates are calculated without attempting to estimate the value of anticipated future business and the value of certain assets and liabilities that are not considered financial. Accordingly, such assets and liabilities are excluded from disclosure requirements.

 

 

In accordance with FASB ASC 820, “Fair Value Measurements and Disclosures,” fair value is the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets. In many cases, these values cannot be realized in immediate settlement of the instrument.

 

Current fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction that is not a forced liquidation or distressed sale between participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.

 

In accordance with GAAP, the Company groups its assets and liabilities generally measured at fair value into three levels based on market information or other fair value estimates in which the assets and liabilities are traded or valued and the reliability of the assumptions used to determine fair value. These levels include:

 

·

Level 1: Unadjusted quoted prices of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

·

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

·

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

An asset’s or liability’s placement in the fair value hierarchy is based on the lowest level of input that is significant to the fair value estimate.

 

The following methods and assumptions were used by the Company to calculate fair values and related carrying amounts of financial instruments:

 

Cash and cash equivalents: The carrying values of cash and cash equivalents as reported on the balance sheet approximate fair value.

 

Investment securities: The fair values of U.S. Treasury securities and marketable equity securities are based on quoted market prices from active exchange markets. The fair values of debt securities are based on pricing from a matrix pricing model. 

 

Loans held for sale: The fair values of loans held for sale are based upon current delivery prices in the secondary mortgage market.

 

 

Net loans: For adjustable-rate loans that re-price frequently and with no significant credit risk, fair values are based on carrying values. The fair values of other non-impaired loans are estimated using discounted cash flow analysis, using interest rates currently offered in the market for loans with similar terms to borrowers of similar credit risk. Fair values for impaired loans are estimated using discounted cash flow analysis determined by the loan review function or underlying collateral values, where applicable.

 

Mortgage servicing rights: To determine the fair value, the Company estimates the present value of future cash flows incorporating assumptions such as cost of servicing, discount rates, prepayment speeds and default rates. 

 

Accrued interest receivable: The carrying value of accrued interest receivable as reported on the balance sheet approximates fair value.

 

Restricted equity securities: The carrying values of restricted equity securities approximate fair value, due to the lack of marketability for these securities.

 

Deposits: The fair values of noninterest-bearing deposits and savings, NOW and money market accounts are the amounts payable on demand at the reporting date. The fair value estimates do not include the benefit that results from such low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market. The carrying values of adjustable-rate, fixed-term time deposits approximate their fair values at the reporting date. For fixed-rate time deposits, the present value of future cash flows is used to estimate fair values. The discount rates used are the current rates offered for time deposits with similar maturities.

 

Short-term borrowings: The carrying values of short-term borrowings approximate fair value.

 

Long-term debt: The fair value of fixed-rate long-term debt is based on the present value of future cash flows. The discount rate used is the current rate offered for long-term debt with the same maturity.

 

Accrued interest payable: The carrying value of accrued interest payable as reported on the balance sheet approximates fair value.

 

Off-balance sheet financial instruments:

 

The majority of commitments to extend credit, unused portions of lines of credit and standby letters of credit carry current market interest rates if converted to loans. Because such commitments are generally unassignable of either the Company or the borrower, they only have value to the Company and the borrower. None of the commitments are subject to undue credit risk. The estimated fair values of off-balance sheet 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 fair value of off-balance sheet financial instruments was not material at September 30, 2016 and December 31, 2015.

 

 

Assets and liabilities measured at fair value on a recurring basis at September 30, 2016 and December 31, 2015 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurement Using

 

 

 

 

 

Quoted Prices in

 

Significant

 

Significant

 

 

 

 

 

Active Markets for

 

Other Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

September 30, 2016

    

Amount

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

U.S. Government-sponsored enterprises

 

$

67,656

 

$

 

 

$

67,656

 

$

 

 

State and Municipals:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

15,754

 

 

 

 

 

15,754

 

 

 

 

Tax-exempt

 

 

118,297

 

 

 

 

 

118,297

 

 

 

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

 

23,381

 

 

 

 

 

23,381

 

 

 

 

U.S. Government-sponsored enterprises

 

 

24,825

 

 

 

 

 

24,825

 

 

 

 

Total

 

$

249,913

 

$

 

 

$

249,913

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurement Using 

 

 

 

 

 

 

Quoted Prices in

 

Significant

 

Significant

 

 

 

 

 

Active Markets for

 

Other Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

December 31, 2015

    

Amount

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

U.S. Treasury securities

    

$

9,999

    

$

9,999

    

 

 

    

$

 

 

U.S. Government-sponsored enterprises

 

 

69,060

 

 

 

 

$

69,060

 

 

 

 

State and Municipals:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

16,545

 

 

 

 

 

16,545

 

 

 

 

Tax-exempt

 

 

124,924

 

 

 

 

 

124,924

 

 

 

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

 

31,568

 

 

 

 

 

31,568

 

 

 

 

U.S. Government-sponsored enterprises

 

 

32,839

 

 

 

 

 

32,839

 

 

 

 

Total

 

$

284,935

 

$

9,999

 

$

274,936

 

$

 

 

 

Assets and liabilities measured at fair value on a nonrecurring basis at September 30, 2016 and December 31, 2015 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurement Using

 

 

 

 

 

 

Quoted Prices in

 

Significant

 

Significant

 

 

 

 

 

Active Markets for

 

Other Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

September 30, 2016

    

Amount 

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

Impaired loans

    

$

5,266

    

 

 

    

 

 

    

$

5,266

 

Other real estate owned

 

$

682

 

 

 

 

 

 

 

$

682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurement Using 

 

 

 

 

 

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

December 31, 2015

    

Amount 

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

Impaired loans

    

$

4,944

    

 

 

    

 

 

    

$

4,944

 

Other real estate owned

 

$

878

 

 

 

 

 

 

 

$

878

 

 

Fair values of impaired loans are based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent.

 

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements 

 

 

 

Fair Value

 

 

 

 

 

Range

 

September 30, 2016

    

Estimate 

    

Valuation Techniques 

    

Unobservable Input 

    

(Weighted Average) 

 

Impaired loans

    

$

5,266

    

Appraisal of collateral

    

Appraisal adjustments

    

17.7% to 94.0%   (62.5)%

 

 

 

 

 

 

 

 

Liquidation expenses

 

3.0% to 6.0% (5.2)%

 

Other real estate owned

 

$

682

 

Appraisal of collateral

 

Appraisal adjustments

 

25.0% to 50.5%   (33.7)%

 

 

 

 

 

 

 

 

Liquidation expenses

 

3.0% to 6.0% (5.0)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements 

 

 

 

Fair Value

 

 

 

 

 

Range

 

December 31, 2015

    

Estimate 

    

Valuation Techniques 

    

Unobservable Input 

    

(Weighted Average) 

 

Impaired loans

    

$

4,944

    

Appraisal of collateral

    

Appraisal adjustments

    

3.3% to 97.0%   (61.7)%

 

 

 

 

 

 

 

 

Liquidation expenses

 

3.0% to 6.0% (5.4)%

 

Other real estate owned

 

$

878

 

Appraisal of collateral

 

Appraisal adjustments

 

20.0% to 77.3%   (30.3)%

 

 

 

 

 

 

 

 

Liquidation expenses

 

3.0% to 6.0% (5.0)%

 

 

Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 Inputs which are not identifiable.

 

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.

 

The carrying and fair values of the Company’s financial instruments at September 30, 2016 and December 31, 2015 and their placement within the fair value hierarchy are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Fair Value Hierarchy 

 

 

 

 

 

 

 

 

 

Quoted

   

 

 

   

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Fair

 

Assets

 

Inputs

 

Inputs

 

September 30, 2016

    

Value 

    

Value 

    

(level 1) 

    

(level 2) 

    

(Level 3) 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,914

 

$

31,914

 

$

31,914

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

249,913

 

 

249,913

 

 

 

 

$

249,913

 

 

 

 

Held-to-maturity

 

 

10,864

 

 

11,546

 

 

 

 

 

11,546

 

 

 

 

Loans held for sale

 

 

360

 

 

359

 

 

 

 

 

359

 

 

 

 

Net loans

 

 

1,506,679

 

 

1,517,858

 

 

 

 

 

 

 

$

1,517,858

 

Accrued interest receivable

 

 

5,309

 

 

5,309

 

 

 

 

 

5,309

 

 

 

 

Mortgage servicing rights

 

 

681

 

 

1,551

 

 

 

 

 

1,551

 

 

 

 

Restricted equity securities

 

 

6,911

 

 

6,911

 

 

 

 

 

6,911

 

 

 

 

Total

 

$

1,812,631

 

$

1,825,361

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,565,810

 

$

1,567,788

 

 

 

 

 

1,567,788

 

 

 

 

Short-term borrowings

 

 

75,300

 

 

75,300

 

 

 

 

 

75,300

 

 

 

 

Long-term debt

 

 

58,685

 

 

60,560

 

 

 

 

 

60,560

 

 

 

 

Accrued interest payable

 

 

434

 

 

434

 

 

 

 

$

434

 

 

 

 

Total

 

$

1,700,229

 

$

1,704,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Fair Value Hierarchy 

 

 

 

 

 

 

 

 

 

Quoted

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Fair

 

Assets

 

Inputs

 

Inputs

 

December 31, 2015

    

Value 

    

Value 

    

(level 1) 

    

(level 2) 

    

(Level 3) 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

32,917

 

$

32,917

 

$

32,917

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

284,935

 

 

284,935

 

$

9,999

 

$

274,936

 

 

 

 

Held-to-maturity

 

 

12,109

 

 

12,606

 

 

 

 

 

12,606

 

 

 

 

Loans held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans

 

 

1,327,890

 

 

1,330,900

 

 

 

 

 

 

 

$

1,330,900

 

Accrued interest receivable

 

 

5,796

 

 

5,796

 

 

 

 

 

5,796

 

 

 

 

Mortgage servicing rights

 

 

465

 

 

1,543

 

 

 

 

 

1,543

 

 

 

 

Restricted equity securities

 

 

5,403

 

 

5,403

 

 

 

 

 

5,403

 

 

 

 

Total

 

$

1,669,515

 

$

1,674,100

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,455,810

 

$

1,455,979

 

 

 

 

 

1,455,979

 

 

 

 

Short-term borrowings

 

 

38,325

 

 

38,325

 

 

 

 

 

38,325

 

 

 

 

Long-term debt

 

 

60,354

 

 

61,412

 

 

 

 

 

61,412

 

 

 

 

Accrued interest payable

 

 

560

 

 

560

 

 

 

 

$

560

 

 

 

 

Total

 

$

1,555,049

 

$

1,556,276