XML 21 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Fair Value

FASB ASC No. 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
     
Level 1: Quoted prices (unadjusted) 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 I 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.
 
The fair value of most securities available for sale is determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or 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 securities’ relationship to other benchmark quoted securities (Level 2 inputs).
 
For those securities that cannot be priced using quoted market prices or observable inputs a Level 3 valuation is determined. These securities are primarily trust preferred securities, which are priced using Level 3 due to current market illiquidity and certain investments in state and municipal securities. The fair value of the trust preferred securities is obtained from a third party provider without adjustment. As described previously, management obtains values from other pricing sources to validate the Standard & Poors pricing that they currently utilize. The fair value of state and municipal obligations are derived by comparing the securities to current market rates plus an appropriate credit spread to determine an estimated value. Illiquidity spreads are then considered. Credit reviews are performed on each of the issuers. The significant unobservable inputs used in the fair value measurement of the Corporation’s state and municipal obligations are credit spreads related to specific issuers. Significantly higher credit spread assumptions would result in significantly lower fair value measurement. Conversely, significantly lower credit spreads would result in a significantly higher fair value measurements.

The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).
 
 
June 30, 2016
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
10,407

 
$

 
$
10,407

Mortgage Backed Securities-residential
 

 
225,381

 

 
225,381

Mortgage Backed Securities-commercial
 

 
6

 

 
6

Collateralized mortgage obligations
 

 
408,215

 

 
408,215

State and municipal
 

 
216,883

 
4,210

 
221,093

Collateralized debt obligations
 

 

 
11,436

 
11,436

TOTAL
 
$

 
$
860,892

 
$
15,646

 
$
876,538

Derivative Assets
 
 

 
1,979

 
 

 
 

Derivative Liabilities
 
 

 
(1,979
)
 
 

 
 

 
 
December 31, 2015
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
10,693

 
$

 
$
10,693

Mortgage Backed Securities-residential
 

 
213,164

 

 
213,164

Mortgage Backed Securities-commercial
 

 
9

 

 
9

Collateralized mortgage obligations
 

 
437,634

 

 
437,634

State and municipal
 

 
209,982

 
4,725

 
214,707

Collateralized debt obligations
 

 

 
14,875

 
14,875

TOTAL
 
$

 
$
871,482

 
$
19,600

 
$
891,082

Derivative Assets
 
 

 
1,176

 
 

 
 

Derivative Liabilities
 
 

 
(1,176
)
 
 

 
 


 
There were no transfers between levels of secrities during 2016 and 2015.
 









The tables below presents a reconciliation and income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2016 and the year ended December 31, 2015
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Three Months Ended June 30, 2016
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, April 1
$
4,210

 
$
13,152

 
$
17,362

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
(1,586
)
 
(1,586
)
Transfers

 

 

Settlements

 
(130
)
 
(130
)
Ending balance, June 30
$
4,210

 
$
11,436

 
$
15,646

 
 
 
Six Months Ended June 30, 2016
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
$
4,725

 
$
14,875

 
$
19,600

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
(3,208
)
 
(3,208
)
Transfers

 

 

Settlements
(515
)
 
(231
)
 
(746
)
Ending balance, June 30
$
4,210

 
$
11,436

 
$
15,646

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2015
 
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
 
$
5,900

 
$
15,303

 
$
21,203

Total realized/unrealized gains or losses
 
 

 
 

 
 

Included in earnings
 

 

 

Included in other comprehensive income
 

 
(268
)
 
(268
)
Purchases
 

 

 

Settlements
 
(1,175
)
 
(160
)
 
(1,335
)
Ending balance, December 31
 
$
4,725

 
$
14,875

 
$
19,600


  
    







The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at June 30, 2016.
 
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
4,210

 
Discounted cash flow
 
Discount rate
Probability of default
 
3.05%-5.50% 0%
Other real estate  
 
$
2,837

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
$
1,813

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
0.00%-50.00%

The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at December 31, 2015.
 
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
4,725

 
Discounted cash flow
 
Discount rate
Probability of default
 
3.05%-5.50% 0%
Other real estate  
 
$
3,466

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
2,352

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
0.00%-50.00%


Impaired loans disclosed in footnote 2, which are measured for impairment using the fair value of collateral, are valued at Level 3. They are carried at a fair value of $1.8 million, after a valuation allowance of $0.9 million at June 30, 2016 and at a fair value of $2.4 million, net of a valuation allowance of $1.2 million at December 31, 2015. The impact to the provision for loan losses for the three and six months ended June 30, 2016 and for the 12 months ended December 31, 2015 was a $109 thousand decrease and a $452 thousand decrease for 2016 and a $271 thousand decrease for 2015, respectively. Other real estate owned is valued at Level 3. Other real estate owned at June 30, 2016 with a value of $2.8 million was reduced $1.1 million for fair value adjustment. At June 30, 2016 other real estate owned was comprised of $2.5 million from commercial loans and $368 thousand from residential loans. Other real estate owned at December 31, 2015 with a value of $3.5 million was reduced $743 thousand for fair value adjustment. At December 31, 2015 other real estate owned was comprised of $2.8 million from commercial loans and $655 thousand from residential loans.
 
Fair value is measured based on the value of the collateral securing those loans, and is determined using several methods. Generally the fair value of real estate is determined based on appraisals by qualified licensed appraisers. Appraisals for real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the cost to replace current property. The market comparison evaluates the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and the investor’s required return. The final fair value is based on a reconciliation of these three approaches. If an appraisal is not available, the fair value may be determined by using a cash flow analysis, a broker’s opinion of value, the net present value of future cash flows, or an observable market price from an active market. Fair value of other real estate is based upon the current appraised values of the properties as determined by qualified licensed appraisers and the Company’s judgment of other relevant market conditions. Appraisals are obtained annually and reductions in value are recorded as a valuation through a charge to expense. The primary unobservable input used by management in estimating fair value are additional discounts to the appraised value to consider market conditions and the age of the appraisal, which are based on management’s past experience in resolving these types of properties. These discounts range from 0% to 50%. Values for non-real estate collateral, such as business equipment, are based on appraisals performed by qualified licensed appraisers or the customers financial statements. Values for non real estate collateral use much higher discounts that real estate collateral. Other real estate and impaired loans carried at fair value are primarily comprised of smaller balance properties.
    




The following tables presents loans identified as impaired by class of loans, and carried at fair value on a non-recuring basis, as of June 30, 2016 and December 31, 2015, which are all considered Level 3.
 
 
June 30, 2016
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
994

 
$
88

 
$
906

Farmland
 

 

 

Non Farm, Non Residential
 
1,129

 
698

 
431

Agriculture
 

 

 

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 
608

 
132

 
476

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
2,731

 
$
918

 
$
1,813

 
 
December 31, 2015
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
998

 
$
212

 
$
786

Farmland
 

 

 

Non Farm, Non Residential
 
1,415

 
741

 
674

Agriculture
 

 

 

All Other Commercial
 
225

 

 
225

Residential
 
 

 
 

 
 

First Liens
 
873

 
206

 
667

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
3,511

 
$
1,159

 
$
2,352


 
The carrying amounts and estimated fair value of financial instruments at June 30, 2016 and December 31, 2015, are shown below. Carrying amount is the estimated fair value for cash and due from banks, federal funds sold, short-term borrowings, accrued interest receivable and payable, demand deposits, short-term debt and variable-rate loans or deposits that reprice frequently and fully. Security fair values were described previously. For fixed-rate, non-impaired loans or deposits, variable rate loans or deposits with infrequent repricing or repricing limits, and for longer-term borrowings, fair value is based on discounted cash flows using current market rates applied to the estimated life and considering credit risk. The valuation of impaired loans was described previously. Loan fair value estimates do not necessarily represent an exit price. Fair values of loans held for sale are based on market bids on the loans or similar loans. It was not practicable to determine the fair value of Federal Home Loan Bank stock due to restrictions placed on its transferability. Fair value of debt is based on current rates for similar financing. The fair value of off-balance sheet items is not considered material.
 
 
June 30, 2016
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
55,438

 
$
22,102

 
$
33,336

 
$

 
$
55,438

Federal funds sold
 
5,500

 

 
5,500

 

 
5,500

Securities available-for-sale
 
876,538

 

 
860,892

 
15,646

 
876,538

Restricted stock
 
10,848

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,783,306

 

 

 
1,851,990

 
1,851,990

Accrued interest receivable
 
10,869

 

 
2,763

 
8,106

 
10,869

Deposits
 
(2,394,334
)
 

 
(2,395,924
)
 

 
(2,395,924
)
Short-term borrowings
 
(62,247
)
 

 
(62,247
)
 

 
(62,247
)
Federal Home Loan Bank advances
 
(10,828
)
 

 
(10,935
)
 

 
(10,935
)
Accrued interest payable
 
(358
)
 

 
(358
)
 

 
(358
)
 
 
December 31, 2015
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
88,695

 
$
19,715

 
$
68,980

 
$

 
$
88,695

Federal funds sold
 
9,815

 

 
9,815

 

 
9,815

Securities available-for-sale
 
891,082

 

 
871,482

 
19,600

 
891,082

Restricted stock
 
10,838

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,743,862

 

 

 
1,789,938

 
1,789,938

Accrued interest receivable
 
11,733

 

 
3,366

 
8,367

 
11,733

Deposits
 
(2,442,369
)
 

 
(2,442,612
)
 

 
(2,442,612
)
Short-term borrowings
 
(33,831
)
 

 
(33,831
)
 

 
(33,831
)
Federal Home Loan Bank advances
 
(12,677
)
 

 
(12,971
)
 

 
(12,971
)
Accrued interest payable
 
(389
)
 

 
(389
)
 

 
(389
)