XML 29 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value (Tables)
 3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities measured at fair value
The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).
 
 
March 31, 2018
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$
—

 
$
13,402

 
$
—

 
$
13,402

Mortgage Backed Securities-residential
 
—

 
201,607

 
—

 
201,607

Collateralized mortgage obligations
 
—

 
347,130

 
—

 
347,130

State and municipal
 
—

 
224,754

 
3,135

 
227,889

Collateralized debt obligations
 
—

 
—

 
15,530

 
15,530

TOTAL
 
$
—

 
$
786,893

 
$
18,665

 
$
805,558

Derivative Assets
 
 

 
295

 
 

 
 

Derivative Liabilities
 
 

 
(295
)
 
 

 
 

 
 
December 31, 2017
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$
—

 
$
13,695

 
$
—

 
$
13,695

Mortgage Backed Securities-residential
 
—

 
215,338

 
—

 
215,338

Mortgage Backed Securities-commercial
 
—

 
1

 
—

 
1

Collateralized mortgage obligations
 
—

 
339,670

 
—

 
339,670

State and municipal
 
—

 
227,942

 
3,680

 
231,622

Collateralized debt obligations
 
—

 
—

 
14,605

 
14,605

TOTAL
 
$
—

 
$
796,646

 
$
18,285

 
$
814,931

Derivative Assets
 
 

 
298

 
 

 
 

Derivative Liabilities
 
 

 
(298
)
 
 

 
 
Roll forward of financial instruments having fair value measurements using significant unobservable inputs (Level 3)
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 months ended March 31, 2018 and the year ended December 31, 2017. 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Three Months Ended March 31, 2018
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
$
3,680

 
$
14,605

 
$
18,285

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings
—

 
—

 
—

Included in other comprehensive income
—

 
1,073

 
1,073

Transfers
—

 
—

 
—

Settlements
(545
)
 
(148
)
 
(693
)
Ending balance, March 31
$
3,135

 
$
15,530

 
$
18,665

 
 
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2017
(Dollar amounts in thousands)
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
 
$
4,210

 
$
12,368

 
$
16,578

Total realized/unrealized gains or losses
 
 

 
 

 
 

Included in earnings
 
—

 
—

 
—

Included in other comprehensive income
 
—

 
2,773

 
2,773

Purchases
 
—

 
—

 
—

Settlements
 
(530
)
 
(536
)
 
(1,066
)
Ending balance, December 31
 
$
3,680

 
$
14,605

 
$
18,285
Quantitative information about recurring and non-recurring Level 3
The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at March 31, 2018.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
3,135

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.64%-4.80%
Other real estate  
 
$
1,923

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
$
3,299

 
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, 2017.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
3,680

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.30%-5.45%
Other real estate  
 
$
1,880

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
3,882

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
0.00%-50.00%
Schedule of loans identified as impaired by class of loans
The following tables presents loans identified as impaired by class of loans, and carried at fair value on a non-recuring basis, as of March 31, 2018 and December 31, 2017, which are all considered Level 3.
 
 
March 31, 2018
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
482

 
$
143

 
$
339

Farmland
 
3,046

 
418

 
2,628

Non Farm, Non Residential
 
—

 
—

 
—

Agriculture
 
537

 
205

 
332

All Other Commercial
 
—

 
—

 
—

Residential
 
 

 
 

 
 

First Liens
 
—

 
—

 
—

Home Equity
 
—

 
—

 
—

Junior Liens
 
—

 
—

 
—

Multifamily
 
—

 
—

 
—

All Other Residential
 
—

 
—

 
—

Consumer
 
 

 
 

 
 

Motor Vehicle
 
—

 
—

 
—

All Other Consumer
 
—

 
—

 
—

TOTAL
 
$
4,065

 
$
766

 
$
3,299

 
 
December 31, 2017
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
493

 
$
146

 
$
347

Farmland
 
3,035

 
268

 
2,767

Non Farm, Non Residential
 
—

 
—

 
—

Agriculture
 
537

 
205

 
—

All Other Commercial
 
—

 
—

 
—

Residential
 
 

 
 

 
 

First Liens
 
442

 
6

 
436

Home Equity
 
—

 
—

 
—

Junior Liens
 
—

 
—

 
—

Multifamily
 
—

 
—

 
—

All Other Residential
 
—

 
—

 
—

Consumer
 
 

 
 

 
 

Motor Vehicle
 
—

 
—

 
—

All Other Consumer
 
—

 
—

 
—

TOTAL
 
$
4,507

 
$
625

 
$
3,882
Schedule of carrying amount and estimated fair value of financial instruments
The fair value of off-balance sheet items is not considered material.
 
 
March 31, 2018
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
41,156

 
$
19,278

 
$
21,878

 
$
—

 
$
41,156

Federal funds sold
 
1,500

 
—

 
1,500

 
—

 
1,500

Securities available-for-sale
 
805,558

 
—

 
786,893

 
18,665

 
805,558

Restricted stock
 
10,390

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,887,203

 
—

 
—

 
1,832,520

 
1,832,520

Accrued interest receivable
 
12,983

 
—

 
3,905

 
9,078

 
12,983

Deposits
 
(2,457,189
)
 
—

 
(2,444,875
)
 
—

 
(2,444,875
)
Short-term borrowings
 
(29,078
)
 
—

 
(29,078
)
 
—

 
(29,078
)
Accrued interest payable
 
(367
)
 
—

 
(367
)
 
—

 
(367
)
 
 
December 31, 2017
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
74,107

 
$
20,682

 
$
53,425

 
$
—

 
$
74,107

Securities available-for-sale
 
814,931

 
—

 
796,646

 
18,285

 
814,931

Restricted stock
 
10,379

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,886,852

 
—

 
—

 
1,878,166

 
1,878,166

Accrued interest receivable
 
12,913

 
—

 
3,596

 
9,317

 
12,913

Deposits
 
(2,458,653
)
 
—

 
(2,456,900
)
 
—

 
(2,456,900
)
Short-term borrowings
 
(57,686
)
 
—

 
(57,686
)
 
—

 
(57,686
)
Accrued interest payable
 
(372
)
 
—

 
(372
)
 
—

 
(372
)