XML 65 R54.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Value of Financial Instruments - (As Restated) (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value of Financial Instruments - (As Restated) [Abstract]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques

For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of December 31, 2015 and 2014, the significant unobservable inputs used in the fair value measurements were as follows:





 

 

 

 

 

(in thousands)

 

Fair Value at December 31, 2015

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale - CDO

$

22,211 

Discounted Cash Flow

Discount Rate

Range of Libor+ 4.5% to 5.5%

Cash Flow Hedge

$

(66)

Discounted Cash Flow

Reuters Third Party Market Quote

99.9%                      (weighted avg 99.9%)



 

 

 

 

 

Non-recurring:

 

 

 

 

 



 

 

 

 

 

Impaired Loans

$

6,247 

Market Comparable Properties

Marketability Discount

3% to 15% (1)                                    (weighted avg 11.3%)



 

 

 

 

 

OREO

$

4,133 

Market Comparable Properties

Marketability Discount

10% to 15% (1)                (weighted avg 12.5%)







 

 

 

 

 

(in thousands)

 

Fair Value at December 31, 2014

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale - CDO

$

25,339 

Discounted Cash Flow

Discount Rate

Range of Libor+ 5% to 12%

Cash Flow Hedge

$

(199)

Discounted Cash Flow

Reuters Third Party Market Quote

99.9%                      (weighted avg 99.9%)



 

 

 

 

 

Non-recurring:

 

 

 

 

 



 

 

 

 

 

Impaired Loans

$

9,122 

Market Comparable Properties

Marketability Discount

10% (1)                                    (weighted avg 10%)



 

 

 

 

 

OREO

$

2,511 

Market Comparable Properties

Marketability Discount

10% to 15% (1)                (weighted avg 11%)



(1)      Range would include discounts taken since appraisal and estimated values

Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis

For assets measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2015 and 2014 are as follows:







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at



 

 

 

December 31, 2015 Using



 

 

 

(In Thousands)



Assets Measured at

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

Description

12/31/2015

(Level 1)

(Level 2)

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

   U.S. government agencies

$

33,964 

 

 

$

33,964 

 

 

   Residential mortgage-backed agencies

$

14,170 

 

 

$

14,170 

 

 

   Commercial mortgage-backed agencies

$

43,636 

 

 

$

43,636 

 

 

   Collateralized mortgage obligations

$

9,610 

 

 

$

9,610 

 

 

   Obligations of states and political subdivisions

$

46,641 

 

 

$

46,641 

 

 

   Collateralized debt obligations

$

22,211 

 

 

 

 

$

22,211 

Financial Derivative

$

(66)

 

 

 

 

$

(66)

Non-recurring:

 

 

 

 

 

 

 

 

Impaired loans

$

6,247 

 

 

 

 

$

6,247 

Other real estate owned

$

4,133 

 

 

 

 

$

4,133 



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at



 

 

 

December 31, 2014 Using



 

 

 

(In Thousands)



 

Assets Measured at

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

Description

12/31/2014

(Level 1)

(Level 2)

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

   U.S. treasuries

 

$

29,596 

 

 

$

29,596 

 

 

   U.S. government agencies

$

38,941 

 

 

$

38,941 

 

 

   Residential mortgage-backed agencies

$

45,273 

 

 

$

45,273 

 

 

   Commercial mortgage-backed agencies

$

25,957 

 

 

$

25,957 

 

 

   Collateralized mortgage obligations

$

8,707 

 

 

$

8,707 

 

 

   Obligations of states and political subdivisions

$

47,304 

 

 

$

47,304 

 

 

   Collateralized debt obligations

$

25,339 

 

 

 

 

$

25,339 

Financial Derivative

$

(199)

 

 

 

 

$

(199)

Non-recurring:

 

 

 

 

 

 

 

 

Impaired loans

$

9,122 

 

 

 

 

$

9,122 

Other real estate owned

$

2,511 

 

 

 

 

$

2,511 



Reconciliation of Fair Valued Assets Measured on a Recurring Basis

The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured using Level 3 significant unobservable inputs for the years ended December 31, 2015 and 2014:





 

 

 

 



 

 

 

 



 

Fair Value Measurements Using Significant



 

Unobservable Inputs



 

(Level 3)



 

(In Thousands)



Investment Securities Available for Sale

Cash Flow Hedge

Beginning balance January 1, 2015

$

25,339 

$

(199)

   Total gains/(losses) realized/unrealized:

 

 

 

 

       Included in earnings     

 

818 

 

       Included in other comprehensive income

 

(3,946)

 

133 

Ending balance December 31, 2015

$

22,211 

$

(66)



 

 

 

 

The amount of total gains or losses for the period

 

 

 

 

   included in earnings attributable to the change in

 

 

 

 

   realized/unrealized gains or losses related to assets

 

 

 

 

   still held at the reporting date

$

$



 

 

 

 



 

 

 

 



 

Fair Value Measurements Using Significant



 

Unobservable Inputs



 

(Level 3)



 

(In Thousands)



 

Cash Flow Hedge

Beginning balance January 1, 2014

 

17,538 

$

(457)

   Total gains/(losses) realized/unrealized:

 

 

 

 

       Included in earnings     

 

 

       Included in other comprehensive income

 

7,801 

 

258 

Ending balance December 31, 2014

 

25,339 

$

(199)



 

 

 

 

The amount of total gains or losses for the period

 

 

 

 

   included in earnings attributable to the change in

 

 

 

 

   realized/unrealized gains or losses related to assets

 

 

 

 

   still held at the reporting date

 

$



Fair Value by Balance Sheet Grouping

The following table presents fair value information about financial instruments, whether or not recognized in the statement of financial condition, for which it is practicable to estimate that value. The actual carrying amounts and estimated fair values of the Corporation’s financial instruments that are included in the statement of financial condition are as follows:





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



December 31, 2015

 

Fair Value Measurements



 

 

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

(in thousands)

Carrying Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

50,188 

$

50,188 

$

50,188 

 

 

 

 

Interest bearing deposits in banks

 

1,953 

 

1,953 

 

1,953 

 

 

 

 

Investment securities - AFS

 

170,232 

 

170,232 

 

 

$

148,021 

$

22,211 

Investment securities - HTM

 

105,560 

 

106,742 

 

 

 

103,779 

 

2,963 

Restricted Bank stock

 

5,904 

 

5,904 

 

 

 

5,904 

 

 

Loans, net

 

867,101 

 

872,991 

 

 

 

 

 

872,991 

Accrued interest receivable

 

4,218 

 

4,218 

 

 

 

4,218 

 

 



 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits – non-maturity

 

744,219 

 

744,219 

 

 

 

744,219 

 

 

Deposits – time deposits

 

254,575 

 

258,267 

 

 

 

258,267 

 

 

Short-term borrowed funds

 

35,828 

 

35,828 

 

 

 

35,828 

 

 

Long-term borrowed funds

 

147,537 

 

151,562 

 

 

 

151,562 

 

 

Accrued interest payable

 

478 

 

478 

 

 

 

478 

 

 

Financial derivative

 

66 

 

66 

 

 

 

 

 

66 

Off balance sheet financial instruments

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 



December 31, 2014

 

Fair Value Measurements



 

 

 

Quoted Prices in Active Markets for Identical Assets

 

Significant Other Observable Inputs

 

Significant Unobservable Inputs

(In thousands)

Carrying Amount

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

27,554 

$

27,554 

$

27,554 

 

 

 

 

Interest bearing deposits in banks

 

7,897 

 

7,897 

 

7,897 

 

 

 

 

Investment securities - AFS

 

221,117 

 

221,117 

 

 

$

195,778 

$

25,339 

Investment securities - HTM

 

109,449 

 

110,771 

 

 

 

108,163 

 

2,608 

Restricted Bank stock

 

7,524 

 

7,524 

 

 

 

7,524 

 

 

Loans, net

 

827,926 

 

830,904 

 

 

 

 

 

830,904 

Accrued interest receivable

 

4,152 

 

4,152 

 

 

 

4,152 

 

 



 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits – non-maturity

 

689,581 

 

689,581 

 

 

 

689,581 

 

 

Deposits – time deposits

 

291,742 

 

296,713 

 

 

 

296,713 

 

 

Short-term borrowed funds

 

39,801 

 

39,801 

 

 

 

39,801 

 

 

Long-term borrowed funds

 

182,606 

 

187,143 

 

 

 

187,143 

 

 

Accrued interest payable

 

882 

 

882 

 

 

 

882 

 

 

Financial derivative

 

199 

 

199 

 

 

 

 

 

199 

Off balance sheet financial instruments