XML 33 R19.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2016
Fair Value Disclosures [Abstract]  
Fair value of financial instruments

Note (10)—Fair value of financial instruments:

ASC 820-10 establishes a framework for measuring the fair value of assets and liabilities according to a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the asset or liability based on the best information available under the circumstances.

The hierarchy is broken down into the following three levels, based on the reliability of inputs:

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible at 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 for assets or liabilities that are derived from assumptions based on management’s estimate of assumptions that market participants would use in pricing the assets or liabilities.

The Company records the fair values of financial assets and liabilities on a recurring and non-recurring basis using the following methods and assumptions:

Available-for-sale securities—Available-for-sale securities are recorded at fair value on a recurring basis. Fair values for securities are based on quoted market prices, where available. If quoted prices are not available, fair values are based on quoted market prices of similar instruments or are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the pricing relationship or correlation among other benchmark quoted securities. Available-for-sale securities valued using quoted market prices of similar instruments or that are valued using matrix pricing are classified as Level 2. When significant inputs to the valuation are unobservable, the available-for-sale securities are classified within Level 3 of the fair value hierarchy.

Where no active market exists for a security or other benchmark securities, fair value is estimated by the Company with reference to discount margins for other high risk securities.

Loans held for sale—Loans held for sale are carried at fair value. If fair value is used, it is determined using current secondary market prices for loans with similar characteristics, that is, using Level 2 inputs.

Derivatives—The fair value of the interest rate swaps are based upon fair values provided from entities that engage in interest rate swap activity and is based upon projected future cash flows and interest rates. Fair value of commitments is based on fees currently charged to enter into similar agreements, and for fixed-rate commitments, the difference between current levels of interest rates and the committed rates is also considered. These financial instruments are classified as Level 2.

Foreclosed real estate—Foreclosed real estate (“REO”) is comprised of commercial and residential real estate obtained in partial or total satisfaction of loan obligations. REO acquired in settlement of indebtedness is recorded at the lower of the carrying amount of the loan or the fair value of the real estate less costs to sell. Fair value is determined on a nonrecurring basis based on appraisals by qualified licensed appraisers and is adjusted for management’s estimates of costs to sell and holding period discounts. The valuations are classified as Level 3.

Mortgage servicing rights—Servicing rights are carried at the lower of amortized cost or fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. Mortgage servicing rights are disclosed as level 3.

Impaired loans—Loans considered impaired under FASB ASC 310, Receivables, are loans for which, based on current information and events, it is probable that the creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. Fair value adjustments for impaired loans are recorded on a non-recurring basis as either partial write downs based on observable market prices or current appraisal of the collateral. Impaired loans are classified as Level 3.

The following methods were used to estimate the fair value of the Company’s financial instruments which were not previously presented.

Cash and cash equivalents—Cash and cash equivalents consist of cash and due from banks with other financial institutions and federal funds sold. The carrying amount reported in the consolidated balance sheets approximates the fair value based upon the short-term nature of these assets. Also included are interest-bearing deposits in financial institutions. Interest bearing deposits in financial institutions consist of interest bearing accounts at the Federal Reserve Bank and Federal Home Loan Bank. The carrying value reported in the consolidated balance sheets approximates the fair value based upon the short-term nature of the assets.

Federal Home Loan Bank stock—The carrying value of Federal Home Loan Bank stock reported in the consolidated balance sheets approximates the fair value as the stock is redeemable at the carrying value.

 

Loans—For variable rate loans that re-price frequently and with no significant change in credit risk, fair values are based upon carrying values. Fixed rate loan fair values are estimated using a discounted cash flow analysis based upon interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.

Deposits—The fair value disclosed for demand deposits (both interest bearing and noninterest bearing) and savings deposits are equal to the amount payable on demand as of the reporting date. The fair value of the time deposits is estimated using a discounted cash flow method based upon current rates for similar types of accounts.

Short term borrowings—The fair value of the lines of credit which represent federal funds purchased approximate the carrying value of the amounts reported on the balance sheet due to the short-term nature of these liabilities.

Securities sold under agreement to repurchase—The fair value of the securities sold under agreement to repurchase approximate the carrying value of the amounts reported on the balance sheet due to the short-term nature of these liabilities.

Long-term debt—The fair value of long-term debt is determined using discounted cash flows using current rates.

Accrued interest payable and receivable – The carrying amounts of accrued interest approximate fair value.

The estimated fair values of the Company’s financial instruments are as follows (in thousands):

 

 

 

 

 

 

 

Fair Value

 

September 30, 2016

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

117,297

 

 

$

117,297

 

 

$

 

 

$

 

 

$

117,297

 

Available-for-sale securities

 

 

553,357

 

 

 

 

 

 

548,808

 

 

 

4,549

 

 

 

553,357

 

Federal Home Loan Bank Stock

 

 

6,528

 

 

 

 

 

 

 

 

 

6,528

 

 

 

6,528

 

Loans, net

 

 

1,770,053

 

 

 

 

 

 

1,763,866

 

 

 

2,968

 

 

 

1,766,834

 

Loans held for sale

 

 

486,601

 

 

 

 

 

 

486,601

 

 

 

 

 

 

486,601

 

Interest receivable

 

 

7,040

 

 

 

 

 

 

7,040

 

 

 

 

 

 

7,040

 

Mortgage servicing rights, net

 

 

46,291

 

 

 

 

 

 

 

 

 

46,291

 

 

 

46,291

 

Derivatives

 

 

16,811

 

 

 

 

 

 

16,811

 

 

 

 

 

 

16,811

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without stated maturities

 

$

2,241,048

 

 

$

2,241,048

 

 

$

 

 

$

 

 

$

2,241,048

 

With stated maturities

 

 

399,024

 

 

 

 

 

 

398,592

 

 

 

 

 

 

398,592

 

Securities sold under agreement to

   repurchase

 

 

29,137

 

 

 

29,137

 

 

 

 

 

 

 

 

 

29,137

 

Short term borrowings

 

 

80,000

 

 

 

80,000

 

 

 

 

 

 

 

 

 

80,000

 

Interest payable

 

 

518

 

 

 

176

 

 

 

342

 

 

 

 

 

 

518

 

Long-term debt

 

 

45,291

 

 

 

 

 

 

44,385

 

 

 

 

 

 

44,385

 

Derivatives

 

 

4,807

 

 

 

 

 

 

4,807

 

 

 

 

 

 

4,807

 

 

 

 

 

 

 

 

Fair Value

 

December 31, 2015

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

97,723

 

 

$

97,723

 

 

$

 

 

$

 

 

$

97,723

 

Available-for-sale securities

 

 

649,387

 

 

 

 

 

 

644,531

 

 

 

4,856

 

 

 

649,387

 

Federal Home Loan Bank Stock

 

 

6,528

 

 

 

 

 

 

 

 

 

6,528

 

 

 

6,528

 

Loans, net

 

 

1,677,403

 

 

 

 

 

 

1,638,506

 

 

 

36,951

 

 

 

1,675,457

 

Loans held for sale

 

 

273,196

 

 

 

 

 

 

273,196

 

 

 

 

 

 

273,196

 

Interest receivable

 

 

6,763

 

 

 

 

 

 

6,763

 

 

 

 

 

 

6,763

 

Mortgage servicing rights, net

 

 

29,711

 

 

 

 

 

 

 

 

 

29,711

 

 

 

29,711

 

Derivatives

 

 

6,023

 

 

 

 

 

 

6,023

 

 

 

 

 

 

6,023

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without stated maturities

 

$

2,112,915

 

 

 

2,112,915

 

 

$

 

 

$

 

 

 

2,112,915

 

With stated maturities

 

 

325,559

 

 

 

 

 

 

323,624

 

 

 

 

 

 

323,624

 

Securities sold under agreement to

   repurchase

 

 

105,133

 

 

 

105,133

 

 

 

 

 

 

 

 

 

105,133

 

Short term borrowings

 

 

18,000

 

 

 

18,000

 

 

 

 

 

 

 

 

 

18,000

 

Interest payable

 

 

550

 

 

 

244

 

 

 

306

 

 

 

 

 

 

550

 

Long-term debt

 

 

56,616

 

 

 

 

 

 

55,484

 

 

 

 

 

 

55,484

 

Derivatives

 

 

369

 

 

 

 

 

 

369

 

 

 

 

 

 

369

 

 

The balances and levels of the assets measured at fair value on a recurring basis at September 30, 2016 are presented in the following tables (in thousands):

 

At September 30, 2016

 

Quoted prices

in active

markets for

identical assets

(liabilities)

(level 1)

 

 

Significant

other

observable

inputs

(level 2)

 

 

Significant unobservable

inputs

(level 3)

 

 

Total

 

Recurring valuations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency securities

 

$

 

 

$

2,501

 

 

$

 

 

$

2,501

 

Mortgage-backed securities

 

 

 

 

 

433,564

 

 

 

 

 

 

433,564

 

Municipals, tax-exempt

 

 

 

 

 

104,112

 

 

 

 

 

 

104,112

 

Treasury securities

 

 

 

 

 

4,506

 

 

 

 

 

 

4,506

 

Equity securities

 

 

 

 

 

4,125

 

 

 

4,549

 

 

 

8,674

 

Total

 

$

 

 

$

548,808

 

 

$

4,549

 

 

$

553,357

 

Loans held for sale

 

 

 

 

 

486,601

 

 

 

 

 

 

486,601

 

Derivatives

 

 

 

 

 

16,811

 

 

 

 

 

 

16,811

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

 

 

 

 

4,807

 

 

 

 

 

 

4,807

 

 

The balances and levels of the assets measured at fair value on a non-recurring basis at September 30, 2016 are presented in the following tables (in thousands):

 

At September 30, 2016

 

Quoted prices

in active

markets for

identical assets

(liabilities)

(level 1)

 

 

Significant

other

observable

inputs

(level 2)

 

 

Significant unobservable

inputs

(level 3)

 

 

Total

 

Non-recurring valuations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreclosed assets

 

$

 

 

$

 

 

$

2,564

 

 

$

2,564

 

Mortgage servicing rights

 

$

 

 

$

 

 

 

46,291

 

 

 

46,291

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

362

 

 

 

362

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

825

 

 

 

825

 

Non-owner occupied

 

 

 

 

 

 

 

 

1,352

 

 

 

1,352

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

 

 

 

 

 

 

 

110

 

 

 

110

 

Residential line of credit

 

 

 

 

 

 

 

 

315

 

 

 

315

 

Consumer and other

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Total

 

$

 

 

$

 

 

$

2,968

 

 

$

2,968

 

 

The balances and levels of the assets measured at fair value on a recurring basis at December 31, 2015 are presented in the following tables (in thousands):

 

At December 31, 2015

 

Quoted prices

in active

markets for

identical assets

(liabilities)

(level 1)

 

 

Significant

other

observable

inputs

(level 2)

 

 

Significant unobservable

inputs

(level 3)

 

 

Total

 

Recurring valuations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency securities

 

$

 

 

$

33,808

 

 

$

 

 

$

33,808

 

Mortgage-backed securities

 

 

 

 

 

522,373

 

 

 

 

 

 

522,373

 

Municipals, tax-exempt

 

 

 

 

 

79,837

 

 

 

 

 

 

79,837

 

Treasury securities

 

 

 

 

 

4,485

 

 

 

 

 

 

4,485

 

Equity securities

 

 

 

 

 

4,028

 

 

 

4,856

 

 

 

8,884

 

Total

 

$

 

 

$

644,531

 

 

$

4,856

 

 

$

649,387

 

Loans held for sale

 

 

 

 

 

273,196

 

 

 

 

 

 

273,196

 

Derivatives

 

 

 

 

 

6,023

 

 

 

 

 

 

6,023

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

$

 

 

$

369

 

 

$

 

 

$

369

 

 

The balances and levels of the assets measured at fair value on a non-recurring basis at December 31, 2015 are presented in the following tables (in thousands):

 

At December 31, 2015

 

Quoted prices

in active

markets for

identical assets

(liabilities)

(level 1)

 

 

Significant

other observable inputs

(level 2)

 

 

Significant unobservable

inputs

(level 3)

 

 

Total

 

Non-recurring valuations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreclosed assets

 

$

 

 

$

 

 

$

6,275

 

 

$

6,275

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

2,007

 

 

 

2,007

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

6,493

 

 

 

6,493

 

Non-owner occupied

 

 

 

 

 

 

 

 

7,572

 

 

 

7,572

 

Construction

 

 

 

 

 

 

 

 

6,896

 

 

 

6,896

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

 

 

 

 

 

 

 

6,127

 

 

 

6,127

 

Multifamily

 

 

 

 

 

 

 

 

36

 

 

 

36

 

Consumer and other

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Total

 

$

 

 

$

 

 

$

29,135

 

 

$

29,135

 

 

There were no transfers between Level 1, 2 or 3 during the periods presented.

The following table provides a reconciliation for assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs, or Level 3 inputs, during the nine months ended September 30, 2016 and 2015 (in thousands):

 

 

 

Available-for-sale

securities

September 30,

 

 

 

2016

 

 

2015

 

Balance at beginning of period

 

$

4,856

 

 

$

4,688

 

Realized gains included in net income

 

 

 

 

 

 

Unrealized gains included in other comprehensive income

 

 

 

 

 

118

 

Purchases

 

 

 

 

 

 

Sales

 

 

(307

)

 

 

 

Balance at end of period

 

$

4,549

 

 

$

4,806

 

 

The fair value of certain of the Company’s corporate are determined from information derived from external parties that calculate discounted cash flows using swap and LIBOR curves plus spreads that adjust for loss severities, volatility, credit risk and optionality. When available, broker quotes are used to validate the model. Industry research reports as well as assumptions about specific-issuer defaults and deferrals are reviewed and incorporated into the calculations. There is no established market for the Company’s equity securities, and as such, the Company has estimated that historical costs approximates market value.

The following table presents information as of September 30, 2016 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:

 

Financial instrument

 

Fair Value

 

 

Valuation technique

 

Significant Unobservable inputs

 

Range of inputs

Impaired loans

 

$

2,968

 

 

Appraised value of collateral

 

Discount for comparable sales

 

0%-30%

Foreclosed assets

 

$

2,564

 

 

Appraised value of property less costs to sell

 

Discount for costs to sell

 

0%-10%

Mortgage servicing rights, net

 

$

46,291

 

 

Discounted cash flows

 

See Note 6

 

See Note 6

 

The following table presents information as of December 31, 2015 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:

 

Financial instrument

 

Fair Value

 

 

Valuation technique

 

Significant Unobservable inputs

 

Range of inputs

Impaired loans

 

$

29,135

 

 

Appraised value of collateral

 

Discount for comparable sales

 

0%-30%

Foreclosed assets

 

$

6,275

 

 

Appraised value of property less costs to sell

 

Discount for costs to sell

 

0%-46%

Mortgage servicing rights, net

 

$

29,711

 

 

Discounted cash flows

 

See Note 6

 

See Note 6

 

Appraisals for both collateral-dependent impaired loans and real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the lending administrative department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry wide statistics.

Fair value option

The Company elected to measure all loans originated for sale at fair value under the fair value option as permitted under ASC 825. Electing to measure these assets at fair value reduces certain timing differences and better matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them.

Net gains of $12,638 and $1,571 resulting from fair value changes of the mortgage loans were recorded in income during the nine months ended September 30, 2016 and 2015, respectively. The amount does not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans. The change in fair value of both loans held for sale and the related derivative instruments are recorded in Mortgage Banking Income in the Consolidated Statements of Income.

The Company’s valuation of loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these loans, valuation adjustments attributable to instrument-specific credit risk is nominal. Interest income on loans held for sale measured at fair value is accrued as it is earned based on contractual rates and is reflected in loan interest income in the Consolidated Statements of Income.

The following table summarizes the differences between the fair value and the principal balance for loans held for sale measured at fair value as of September 30, 2016 and December 31, 2015:

 

September 30, 2016

 

Aggregate

fair value

 

 

Aggregate

Unpaid

Principal

Balance

 

 

Difference

 

Mortgage loans held for sale measured at fair value

 

$

486,601

 

 

$

465,735

 

 

$

20,866

 

Past due loans of 90 days or more

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale measured at fair value

 

$

273,196

 

 

$

264,968

 

 

$

8,228

 

Past due loans of 90 days or more

 

 

 

 

 

 

 

 

 

Nonaccrual loans