XML 14 R11.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value
3 Months Ended
Mar. 31, 2020
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).
 
 
March 31, 2020
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
101,504

 
$

 
$
101,504

Mortgage Backed Securities-residential
 

 
244,856

 

 
244,856

Mortgage Backed Securities-commercial
 

 
22,689

 

 
22,689

Collateralized mortgage obligations
 

 
284,366

 

 
284,366

State and municipal
 

 
269,894

 
2,235

 
272,129

Municipal taxable
 

 
726

 

 
726

U.S. Treasury
 

 
2,538

 

 
2,538

Collateralized debt obligations
 

 

 
3,233

 
3,233

TOTAL
 
$

 
$
926,573

 
$
5,468

 
$
932,041

Derivative Assets
 
 

 
2,742

 
 

 
 

Derivative Liabilities
 
 

 
(2,742
)
 
 

 
 

 
 
December 31, 2019
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
103,633

 
$

 
$
103,633

Mortgage Backed Securities-residential
 

 
243,382

 

 
243,382

Mortgage Backed Securities-commercial
 

 
22,104

 

 
22,104

Collateralized mortgage obligations
 

 
281,311

 

 
281,311

State and municipal
 

 
261,869

 
2,565

 
264,434

Municipal taxable
 

 
730

 

 
730

U.S. Treasury
 

 
7,504

 

 
7,504

Collateralized debt obligations
 

 

 
3,619

 
3,619

TOTAL
 
$

 
$
920,533

 
$
6,184

 
$
926,717

Derivative Assets
 
 

 
828

 
 

 
 

Derivative Liabilities
 
 

 
(828
)
 
 

 
 


 
There were no transfers between Level 1 and Level 2 during 2020 and 2019.
 
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, 2020 and the year ended December 31, 2019
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Three Months Ended March 31, 2020
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
$
2,565

 
$
3,619

 
$
6,184

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
(386
)
 
(386
)
Transfers

 

 

Settlements
(330
)
 

 
(330
)
Ending balance, March 31
$
2,235

 
$
3,233

 
$
5,468

 
 
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2019
(Dollar amounts in thousands)
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
 
$
3,135

 
$
3,258

 
$
6,393

Total realized/unrealized gains or losses
 
 

 
 

 
 

Included in earnings
 

 

 

Included in other comprehensive income
 

 
498

 
498

Purchases
 

 

 

Settlements
 
(570
)
 
(137
)
 
(707
)
Ending balance, December 31
 
$
2,565

 
$
3,619

 
$
6,184


  
    
The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at March 31, 2020.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
2,235

 
Discounted cash flow
 
Discount rate
Probability of default
 
3.09%-4.44% 0%
Other real estate  
 
$
3,894

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
$
99

 
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, 2019.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
2,565

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.87%-4.44% 0%
Other real estate  
 
$
3,625

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
100

 
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 $99 thousand, after a valuation allowance of $42 thousand at March 31, 2020 and at a fair value of $100 thousand, net of a valuation allowance of $48 thousand at December 31, 2019. The impact to the provision for loan losses for the three months ended March 31, 2020 and for the twelve months ended December 31, 2019 was a $6 thousand decrease, and a $689 thousand decrease, respectively. Other real estate owned is valued at Level 3. Other real estate owned at March 31, 2020 with a value of $3.9 million was reduced $50 thousand for fair value adjustment. At March 31, 2020 other real estate owned was comprised of $3.5 million from commercial loans and $411 thousand from residential loans. Other real estate owned at December 31, 2019 with a value of $3.6 million was reduced $64 thousand for fair value adjustment. At December 31, 2019 other real estate owned was comprised of $3.5 million from commercial loans and $142 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 than 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-recurring basis, as of March 31, 2020 and December 31, 2019, which are all considered Level 3.
 
 
March 31, 2020
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
141

 
$
42

 
$
99

Farmland
 

 

 

Non Farm, Non Residential
 

 

 

Agriculture
 

 

 

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
141

 
$
42

 
$
99

 
 
December 31, 2019
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
148

 
$
48

 
$
100

Farmland
 

 

 

Non Farm, Non Residential
 

 

 

Agriculture
 

 

 

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
148

 
$
48

 
$
100


 
The carrying amounts and estimated fair value of financial instruments at March 31, 2020 and December 31, 2019, 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 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.
 
 
March 31, 2020
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
211,034

 
$
31,450

 
$
179,584

 
$

 
$
211,034

Federal funds sold
 
1

 

 
1

 

 
1

Securities available-for-sale
 
932,041

 

 
926,573

 
5,468

 
932,041

Restricted stock
 
15,400

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
2,601,574

 

 

 
2,703,088

 
2,703,088

Accrued interest receivable
 
17,098

 

 
5,000

 
12,098

 
17,098

Deposits
 
(3,291,231
)
 

 
(3,302,047
)
 

 
(3,302,047
)
Short-term borrowings
 
(83,784
)
 

 
(83,784
)
 

 
(83,784
)
Other borrowings
 
(27,494
)
 

 
(27,938
)
 

 
(27,938
)
Accrued interest payable
 
(1,481
)
 

 
(1,481
)
 

 
(1,481
)
 
 
December 31, 2019
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
127,426

 
$
26,275

 
$
101,151

 
$

 
$
127,426

Federal funds sold
 
7,500

 

 
7,500

 

 
7,500

Securities available-for-sale
 
926,717

 

 
920,533

 
6,184

 
926,717

Restricted stock
 
15,394

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
2,636,447

 

 

 
2,648,692

 
2,648,692

Accrued interest receivable
 
18,523

 

 
3,583

 
14,940

 
18,523

Deposits
 
(3,275,357
)
 

 
(3,278,099
)
 

 
(3,278,099
)
Short-term borrowings
 
(80,119
)
 

 
(80,119
)
 

 
(80,119
)
Other borrowings
 
(30,973
)
 

 
(31,143
)
 

 
(31,143
)
Accrued interest payable
 
(1,739
)
 

 
(1,739
)
 

 
(1,739
)