XML 69 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule of Estimated Fair Values
Estimated fair values as of the periods indicated are as follows:
 
December 31, 2017
 
December 31, 2016
(In Thousands)
Carrying Amount
 
Fair  Value
 
Carrying Amount
 
Fair  Value
Financial assets:


 


 


 
 

Level 1 inputs:


 


 


 
 

     Cash, due from banks and deposits in other banks

$77,841

 

$77,841

 

$50,551

 

$50,551

     Investment securities
59,117

 
59,117

 
43,486

 
43,486

 
 
 
 
 
 
 
 
Level 2 inputs:


 


 


 
 

     Investment securities
253,633

 
253,633

 
288,632

 
288,655

     Investment in Federal Home Loan Bank Stock
2,115

 
2,115

 
1,965

 
1,965

     Accrued interest receivable
4,385

 
4,385

 
3,734

 
3,734

     Interest rate swaps
261

 
261

 
71

 
71

 
 
 
 
 
 
 
 
Level 3 inputs:


 


 


 
 

     Loans and loans held for sale
999,445

 
1,001,346

 
1,018,611

 
1,026,350

     Purchased receivables, net
22,231

 
22,231

 
20,491

 
20,491

     Interest rate lock commitments
873

 
873

 
1,137

 
1,137

     Mortgage servicing rights
7,305

 
7,305

 
4,157

 
4,157

 
 
 
 
 
 
 
 
Financial liabilities:


 


 


 
 

Level 2 inputs:


 


 


 
 

     Deposits

$1,258,283

 

$1,257,670

 

$1,267,653

 

$1,266,995

     Securities sold under repurchase agreements
27,746

 
27,746

 
27,607

 
27,607

     Borrowings
7,362

 
7,308

 
4,338

 
4,186

     Accrued interest payable
24

 
24

 
64

 
64

     Interest rate swaps
77

 
77

 
71

 
71

Retail interest rate contracts

 

 
78

 
78

Level 3 inputs:
 
 
 
 
 
 
 
Accrued liability, RML acquisition payments

 

 
186

 
186

     Junior subordinated debentures
10,310

 
9,856

 
18,558

 
18,398

Schedule of Assets And Liabilities Measured At Fair Value On A Recurring Basis
The following table sets forth the balances as of the periods indicated of assets measured at fair value on a recurring basis:
(In Thousands)
Total

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)
December 31, 2017
 

 

 

 
Assets:
 
 
 
 
 
 
 
    Available for sale securities
 

 

 

 
    U.S. Treasury and government sponsored entities

$249,461



$49,878



$199,583



$—

    Municipal securities
14,421




14,421



    Corporate bonds
37,132


3,508


33,624



    Collateralized loan obligations
6,005

 

 
6,005

 

    Preferred stock
5,731


5,731





           Total available for sale securities

$312,750



$59,117



$253,633



$—

Interest rate swaps

$261

 

$—

 

$261

 

$—

Interest rate lock commitments
873

 

 

 
873

Mortgage servicing rights
7,305

 

 

 
7,305

           Total other assets

$8,439

 

$—

 

$261

 

$8,178

Liabilities:


 
 
 
 
 
 
Interest rate swaps

$77

 

$—

 

$77

 

$—

           Total other liabilities

$77

 

$—

 

$77

 

$—

December 31, 2016
 

 

 

 
Assets:
 
 
 
 
 
 
 
Available for sale securities
 

 

 

 
U.S. Treasury and government sponsored entities

$263,361



$30,063



$233,298



$—

Municipal securities
18,157




18,157



U.S. Agency mortgage-backed securities
2




2



Corporate bonds
44,732


8,456


36,276



Preferred stock
4,967


4,967





           Total available for sale securities

$331,219

 

$43,486

 

$287,733

 

$—

Interest rate swaps

$71

 

$—

 

$71

 

$—

Interest rate lock commitments
1,137

 

 

 
1,137

Mortgage servicing rights
4,157

 

 

 
4,157

           Total other assets

$5,365

 

$—

 

$71

 

$5,294

Liabilities:
 
 
 
 
 
 
 
Interest rate swaps

$71

 

$—

 

$71

 

$—

Retail interest rate contracts
78

 

 
78

 

           Total other liabilities

$149

 

$—

 

$149

 

$—

Fair Value, Assets Measured on Recurring Basis
The following table provides a reconciliation of the assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the years ended December 31, 2017 and 2016:

(In Thousands)
Beginning balance
Change included in earnings
Purchases and issuances
Sales and settlements
Ending balance
December 31, 2017
 
 
 
 
 
Interest rate lock commitments

$1,137


($1,615
)

$15,084


($13,733
)

$873

Mortgage servicing rights
4,157

2

3,146


7,305

Total

$5,294


($1,613
)

$18,230


($13,733
)

$8,178

December 31, 2016
 
 
 
 
 
Interest rate lock commitments

$1,514


($2,063
)

$20,612


($18,926
)

$1,137

Mortgage servicing rights
1,654

(526
)
3,029


4,157

Total

$3,168


($2,589
)

$23,641


($18,926
)

$5,294

Fair Value, Assets Measured on Nonrecurring Basis
During 2017 and 2016, no impairment or valuation adjustment was recognized for assets recognized at fair value on a nonrecurring basis, except for certain assets as shown in the following table.  For loans measured for impairment, the Company classifies fair value measurements using observable inputs, such as external appraisals, as Level 2 valuations in the fair value hierarchy, and unobservable inputs, such as in-house evaluations, as Level 3 valuations in the fair value hierarchy.    
(In Thousands)
Total

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)
December 31, 2017
 

 

 

 
  Loans measured for impairment

$7,988



$—



$—



$7,988

   Other real estate owned
3,927






3,927

   Other assets - equity method investment
2,292

 

 

 
2,292

Total

$14,207



$—



$—



$14,207

December 31, 2016
 

 

 

 
  Loans measured for impairment

$9,222



$—



$—



$9,222

  Other real estate owned
1,700






1,700

Total

$10,922



$—



$—



$10,922



The following table presents the losses resulting from nonrecurring fair value adjustments for the periods ended December 31, 2017 and 2016, respectively:

(In Thousands)
2017
 
2016
 
2015
Loans measured for impairment

$352

 

$270

 

$269

Other real estate owned
904

 
187

 
361

Other operating expense - impairment on equity method investment
686

 

 

Total loss from nonrecurring measurements

$1,942

 

$457

 

$630

Schedule of Valuation Assumptions
The following table provides a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a nonrecurring basis at December 31, 2017 and 2016:
Financial Instrument
Valuation Technique
Unobservable Input
Weighted Average or Rate Range
December 31, 2017
 
 
 
Loans measured for impairment
In-house valuation of collateral
Discount rate
32% - 40%

 
Discounted cash flow
Discount rate
7
%
Other real estate owned
Fair value of collateral
Estimated capital costs to complete improvements
25% - 32%

Interest rate lock commitment
External pricing model
Pull through rate
93.05
%
Mortgage servicing rights
Discounted cash flow
Constant prepayment rate
8.94% - 11.34%

 
 
Discount rate
9.42% - 10.05%

December 31, 2016
 
 
 
Loans measured for impairment
In-house valuation of collateral
Discount rate
49% - 100%

 
Discounted cash flow
Discount rate
7
%
Other real estate owned
Fair value of collateral
Estimated capital costs to complete improvements
11.50% - 25%

Interest rate lock commitment
External pricing model
Pull through rate
93
%
Mortgage servicing rights
Discounted cash flow
Constant prepayment rate
11.2% - 21.29%

 
 
Discount rate
9.21% - 10.75%