XML 30 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Fair value of financial instruments

Note (11)—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. Fair value is used 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.

Other real estate owned—Other real estate owned (“REO”) is comprised of commercial and residential real estate obtained in partial or total satisfaction of loan obligations and excess land and facilities held for sale. 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 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:

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:

 

 

 

 

 

 

 

Fair Value

 

September 30, 2017

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

97,165

 

 

$

97,165

 

 

$

 

 

$

 

 

$

97,165

 

Available-for-sale securities

 

 

543,282

 

 

 

 

 

 

539,678

 

 

 

3,604

 

 

 

543,282

 

Federal Home Loan Bank Stock

 

 

11,152

 

 

 

 

 

 

 

 

 

11,152

 

 

 

11,152

 

Loans, net

 

 

3,091,080

 

 

 

 

 

 

2,999,008

 

 

 

78,920

 

 

 

3,077,928

 

Loans held for sale

 

 

466,369

 

 

 

 

 

 

466,369

 

 

 

 

 

 

466,369

 

Interest receivable

 

 

11,218

 

 

 

 

 

 

11,218

 

 

 

 

 

 

11,218

 

Mortgage servicing rights

 

 

63,046

 

 

 

 

 

 

 

 

 

63,046

 

 

 

63,046

 

Derivatives

 

 

10,316

 

 

 

 

 

 

10,316

 

 

 

 

 

 

10,316

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without stated maturities

 

$

3,051,322

 

 

$

3,051,322

 

 

$

 

 

$

 

 

$

3,051,322

 

With stated maturities

 

 

667,216

 

 

 

 

 

 

662,988

 

 

 

 

 

 

662,988

 

Securities sold under agreement to

   repurchase

 

 

14,556

 

 

 

14,556

 

 

 

 

 

 

 

 

 

14,556

 

Short term borrowings

 

 

52,766

 

 

 

52,766

 

 

 

 

 

 

 

 

 

52,766

 

Interest payable

 

 

1,262

 

 

 

367

 

 

 

895

 

 

 

 

 

 

1,262

 

Long-term debt

 

 

143,533

 

 

 

 

 

 

148,136

 

 

 

 

 

 

148,136

 

Derivatives

 

 

2,434

 

 

 

 

 

 

2,434

 

 

 

 

 

 

2,434

 

 

 

 

 

 

 

 

 

Fair Value

 

December 31, 2016

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

136,327

 

 

$

136,327

 

 

$

 

 

$

 

 

$

136,327

 

Available-for-sale securities

 

 

582,183

 

 

 

 

 

 

577,634

 

 

 

4,549

 

 

 

582,183

 

Federal Home Loan Bank Stock

 

 

7,743

 

 

 

 

 

 

 

 

 

7,743

 

 

 

7,743

 

Loans, net

 

 

1,827,037

 

 

 

 

 

 

1,822,054

 

 

 

1,281

 

 

 

1,823,335

 

Loans held for sale

 

 

507,442

 

 

 

 

 

 

507,442

 

 

 

 

 

 

507,442

 

Interest receivable

 

 

7,241

 

 

 

 

 

 

7,241

 

 

 

 

 

 

7,241

 

Mortgage servicing rights, net

 

 

32,070

 

 

 

 

 

 

 

 

 

33,081

 

 

 

33,081

 

Derivatives

 

 

19,745

 

 

 

 

 

 

19,745

 

 

 

 

 

 

19,745

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without stated maturities

 

$

2,280,531

 

 

$

2,280,531

 

 

$

 

 

$

 

 

$

2,280,531

 

With stated maturities

 

 

391,031

 

 

 

 

 

 

390,484

 

 

 

 

 

 

390,484

 

Securities sold under agreement to

   repurchase

 

 

21,561

 

 

 

21,561

 

 

 

 

 

 

 

 

 

21,561

 

Short term borrowings

 

 

150,000

 

 

 

150,000

 

 

 

 

 

 

 

 

 

150,000

 

Interest payable

 

 

620

 

 

 

237

 

 

 

383

 

 

 

 

 

 

620

 

Long-term debt

 

 

44,892

 

 

 

 

 

 

47,377

 

 

 

 

 

 

47,377

 

Derivatives

 

 

586

 

 

 

 

 

 

586

 

 

 

 

 

 

586

 

 

The balances and levels of the assets measured at fair value on a recurring basis at September 30, 2017 are presented in the following tables:

 

At September 30, 2017

 

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

 

$

 

 

$

992

 

 

$

 

 

$

992

 

Mortgage-backed securities

 

 

 

 

 

418,794

 

 

 

 

 

 

418,794

 

Municipals, tax-exempt

 

 

 

 

 

106,950

 

 

 

 

 

 

106,950

 

Treasury securities

 

 

 

 

 

8,819

 

 

 

 

 

 

8,819

 

Equity securities

 

 

 

 

 

4,123

 

 

 

3,604

 

 

 

7,727

 

Total

 

$

 

 

$

539,678

 

 

$

3,604

 

 

$

543,282

 

Loans held for sale

 

 

 

 

 

466,369

 

 

 

 

 

 

466,369

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

63,046

 

 

 

63,046

 

Derivatives

 

 

 

 

 

10,316

 

 

 

 

 

 

10,316

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

$

 

 

$

2,434

 

 

$

 

 

$

2,434

 

 

The balances and levels of the assets measured at fair value on a non-recurring basis at September 30, 2017 are presented in the following tables:

 

At September 30, 2017

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

 

 

$

 

 

$

8,704

 

 

$

8,704

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

2,659

 

 

 

2,659

 

Construction

 

 

 

 

 

 

 

 

 

 

4,295

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

 

 

 

 

 

 

 

22,948

 

 

 

22,948

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

 

 

8,306

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

 

 

 

13,912

 

 

 

13,912

 

Consumer and other

 

 

 

 

 

 

 

 

26,800

 

 

 

26,800

 

Total

 

$

 

 

$

 

 

$

78,920

 

 

$

78,920

 

 

The balances and levels of the assets measured at fair value on a recurring basis at December 31, 2016 are presented in the following tables:

 

At December 31, 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

 

$

 

 

$

985

 

 

$

 

 

$

985

 

Mortgage-backed securities

 

 

 

 

 

443,908

 

 

 

 

 

 

443,908

 

Municipals, tax-exempt

 

 

 

 

 

116,923

 

 

 

 

 

 

116,923

 

Treasury securities

 

 

 

 

 

11,757

 

 

 

 

 

 

11,757

 

Equity securities

 

 

 

 

 

4,061

 

 

 

4,549

 

 

 

8,610

 

Total

 

$

 

 

$

577,634

 

 

$

4,549

 

 

$

582,183

 

Loans held for sale

 

 

 

 

 

507,442

 

 

 

 

 

 

507,442

 

Derivatives

 

 

 

 

 

19,745

 

 

 

 

 

 

19,745

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

$

 

 

$

586

 

 

$

 

 

$

586

 

 

The balances and levels of the assets measured at fair value on a non-recurring basis at December 31, 2016 are presented in the following tables:

 

At December 31, 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

 

 

$

 

 

$

2,315

 

 

$

2,315

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

32,070

 

 

 

32,070

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

542

 

 

 

542

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family mortgage

 

 

 

 

 

 

 

 

103

 

 

 

103

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

635

 

 

 

635

 

Consumer and other

 

 

 

 

 

 

 

 

1

 

 

 

1

 

Total

 

$

 

 

$

 

 

$

1,281

 

 

$

1,281

 

 

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

The following table summarizes changes in fair value on available-for-sale securities measured at fair value on a recurring basis using significant unobservable inputs, or Level 3 inputs, during the three and nine months ended September 30, 2017 and 2016.

 

 

 

Available-for-sale

securities

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Balance at beginning of period

 

$

4,549

 

 

$

4,856

 

 

$

4,549

 

 

$

4,856

 

Realized gains included in net income

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains included in other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of equity securities

 

 

(945

)

 

 

 

 

 

(945

)

 

 

 

Purchases

 

 

 

 

 

 

 

 

 

 

 

 

Capital distribution

 

 

 

 

 

(307

)

 

 

 

 

 

(307

)

Balance at end of period

 

$

3,604

 

 

$

4,549

 

 

$

3,604

 

 

$

4,549

 

 

The fair value of certain of the Company’s equity 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, 2017 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

 

$

78,920

 

 

Valuation of collateral

 

Discount for comparable sales

 

0%-30%

Other real estate owned

 

$

8,704

 

 

Appraised value of property less costs to sell

 

Discount for costs to sell

 

0%-15%

 

The following table presents information as of December 31, 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

 

$

1,281

 

 

Valuation of collateral

 

Discount for comparable sales

 

0%-30%

Other real estate owned

 

$

2,315

 

 

Appraised value of property less costs to sell

 

Discount for costs to sell

 

0%-10%

Mortgage servicing rights, net

 

$

33,081

 

 

Discounted cash flows

 

See Note 7

 

See Note 7

 

Appraisals for both collateral-dependent impaired loans and other 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 (losses) gains of $(272) and $5,843 and $9,198 and $12,638 resulting from fair value changes of the mortgage loans were recorded in income during the three and nine months ended September 30, 2017 and 2016, 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. Election of the fair value option allows the Company to reduce the accounting volatility that would otherwise result from the asymmetry created by accounting for the financial instruments at the lower of cost or fair value and the derivatives at fair value. The fair value option election does not apply to the GNMA optional repurchase loans which do not meet the requirements under FASB ASC Topic 825 to be accounted for under the fair value option. GNMA optional repurchase loans totaled $13,575 at September 30, 2017 and are included in loans held for sale on the accompanying consolidated balance sheets. Amounts related to previous periods were not significant.

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, 2017 and December 31, 2016:

 

September 30, 2017

 

Aggregate

fair value

 

 

Aggregate

Unpaid

Principal

Balance

 

 

Difference

 

Mortgage loans held for sale measured at fair value

 

$

452,794

 

 

$

424,081

 

 

$

28,713

 

Past due loans of 90 days or more

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale measured at fair value

 

$

507,442

 

 

$

501,503

 

 

$

5,939

 

Past due loans of 90 days or more

 

 

 

 

 

 

 

 

 

Nonaccrual loans