XML 81 R56.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Values (Tables)
12 Months Ended
Dec. 31, 2013
Fair Value Disclosures [Abstract]  
Summary of Fair Values of Financial Instruments

The following table presents estimated fair values of the Company’s financial instruments as of December 31, 2013 and 2012, whether or not recognized or recorded at fair value in the Consolidated Balance Sheets.

 

(Dollars in thousands)    December 31, 2013      December 31, 2012  
     Carrying Amounts      Fair Value      Carrying Amounts      Fair Value  

Financial assets – Continued operations

           

Cash and cash equivalents

   $ 58,515       $ 58,515       $ 45,068       $ 45,068   

Securities available-for-sale

     216,640         216,640         197,354         197,354   

Securities held-to-maturity

     36,696         34,025         31,483         31,493   

Portfolio loans, net

     584,126         591,315         653,260         664,119   

Promissory note due from the former mortgage subsidiary

     2,607         2,607         3,592         3,592   

Federal Home Loan Bank Stock

     4,531         4,531         5,875         5,875   

Financial liabilities – Continued operations

           

Deposits

   $ 746,293       $ 746,332       $ 701,052       $ 702,817   

Securities sold under agreements to repurchase

     0         0         13,095         13,095   

Federal Home Loan Bank advances

     75,000         75,000         125,000         125,231   

Subordinated debenture

     15,465         8,754         15,465         8,109   

Derivatives

     2,890         2,890         4,085         4,085   
     Contract Amount             Contract Amount         

Off balance sheet financial instruments:

           

Commitments to extend credit

   $ 192,351          $ 144,333      

Standby letters of credit

   $ 4,583          $ 3,012      

Guaranteed commitments outstanding

   $ 1,871          $ 1,290      
Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents information about the Company’s assets and liabilities measured at fair value on a recurring basis, and indicate the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value, as of December 31, 2013 and December 31, 2012.

 

(Dollars in thousands)    Fair Value at December 31, 2013  

Recurring basis

   Total      Level 1      Level 2      Level 3  

Available-for-sale securities

           

U.S. government and agencies

   $ 6,264       $ 0       $ 6,264       $ 0   

Obligations of states and political subdivisions

     59,209         0         59,209         0   

Residential mortgage backed securities and collateralized mortgage obligations

     62,991         0         62,991         0   

Corporate securities

     48,230         0         48,230         0   

Commercial mortgage backed securities

     10,472         0         10,472         0   

Other investment securities (1)

     29,474         0         29,474         0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 216,640       $ 0       $ 216,640       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivatives – forward starting interest rate swap

   $ 2,890       $ 0       $ 2,890       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities measured at fair value

   $ 2,890       $ 0       $ 2,890       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Fair Value at December 31, 2012  

Recurring basis

   Total      Level 1      Level 2      Level 3  

Available-for-sale securities

           

U.S. government and agencies

   $ 2,946       $ 0       $ 2,946       $ 0   

Obligations of states and political subdivisions

     58,484            57,353         1,131   

Residential mortgage backed securities and collateralized mortgage obligations

     51,530            51,530         0   

Corporate securities

     61,556         0         61,556         0   

Commercial mortgage backed securities

     4,324         0         4,324         0   

Other investment securities (1)

     18,514         0         4,767         13,747   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 197,354       $ 0       $ 182,476       $ 14,878   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivatives – forward starting interest rate swap

   $ 4,085       $ 0       $ 4,085       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities measured at fair value

   $ 4,085       $ 0       $ 4,085       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Principally represents residential mortgage backed securities issued by both by governmental and nongovernmental agencies, and other asset backed securities.
Quantitative Information about Level 3 Fair Value Measurements

The following tables provide certain significant quantitative information about Level 3 fair value measurements for the year ended December 31, 2012:

 

December 31, 2012

   Fair Value      Valuation Techniques(s)      Unobservable Input  

Obligations of states and political subdivisions

   $ 1,131         Discounted cash flow         Risk adjusted discount rate   

Other investment securities

   $ 13,747         Discounted cash flow        

 

 

Constant prepayment rate

Probability of default

Loss Severity

  

  

  

Reconciliation of Assets and Liabilities Measured at Fair Value Significant Unobservable Inputs Recurring Basis

The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis for the years ended December 31, 2013, and 2012. The amount included in the “Beginning balance” column represents the beginning balance of an item in the period for which it was designated as a Level 3 fair value measure.

 

(Dollars in thousands)   Beginning
balance
    Transfers
into Level 3
    Change
included in
earnings
    Purchases
and
issuances
    Sales and
settlements
(1)
    Transfers out     Ending
balance
    Net change in
unrealized gains or
(losses) relating to items
held at end of period
 

2013

               

Obligations of states and political subdivisions

  $ 1,131        0        0        0        0      $ 1,131      $ 0      $ 0   

Mortgage backed securities

  $ 13,747        0        0        0        (749   $ (12,998   $ 0      $ 0   

2012

               

Obligations of states and political subdivisions

  $ 0        1,131        0        0        0        0      $ 1,131      $ 0   

Mortgage backed securities

  $ 0        13,747        0        0        0        0      $ 13,747      $ 0   

Derivatives – interest rate lock commitments (1)

  $ 179        0        0        52        231        0      $ 0      $ 0   

Earn out payable(1)(2)

  $ 600        0        0        0        600        0      $ 0      $ 0   

 

(1) Pursuant to the sale of the Mortgage Company effective June 30, 2012, the Company no longer has interest rate lock commitments, and has settled the earn out payable. See Note 8, Discontinued Operations in these Notes to Consolidated Financial Statements for further detail on the sale of the Mortgage Company. The changes included in earnings have been reclassified and are included in income from discontinued operations in the Consolidated Statement of Operations.
(2) The earn out payable amount represents the fair value of the Company’s earn out incentive agreement with the Company’s former mortgage subsidiary. The non-controlling shareholder’s of the mortgage subsidiary earned certain cash payments from the Company, based on targeted results. The fair value of the earn out payable was estimated by using a discounted cash flow model whereby discounting the contractual cash flows expected to be paid out, under the assumption the mortgage subsidiary meets targeted results. During 2012, the remaining earn out incentive proceeds were netted with consideration received by the Company as part of the sales transaction of the mortgage subsidiary, and the liability was terminated as of July 1, 2012. The changes included in earnings have been reclassified and are included in income from discontinued operations in the Consolidated Statement of Operations.
Assets and Liabilities Measured at Fair Value on Nonrecurring Basis

The amounts disclosed below represent the fair values at the time the nonrecurring fair value measurements were made, and not necessarily the fair values as of the date reported upon.

 

(Dollars in thousands)    Fair Value at December 31, 2013  

Nonrecurring basis

   Total      Level 1      Level 2      Level 3  

Collateral dependent impaired loans

   $ 2,317       $ 0       $ 0       $ 2,317   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 2,317       $ 0       $ 0       $ 2,317   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Fair Value at December 31, 2012  
Nonrecurring basis    Total      Level 1      Level 2      Level 3  

Collateral dependent impaired loans

   $ 12,865       $ 0       $ 0       $ 12,865   

Other real estate owned

     931         0         0         931   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

   $ 13,796       $ 0       $ 0       $ 13,796   
  

 

 

    

 

 

    

 

 

    

 

 

 
Losses Resulting from Nonrecurring Fair Value

The following table presents the losses resulting from nonrecurring fair value adjustments for the years ended December 31, 2013, 2012 and 2011:

 

(Dollars in thousands)    December 31,  
     2013      2012      2011  

Collateral dependent impaired loans

   $ 745       $ 5,296       $ 3,873   

Other real estate owned

     0         435         557   
  

 

 

    

 

 

    

 

 

 

Total

   $ 745       $ 5,731       $ 4,430