XML 50 R40.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2017
Fair Value of Financial Instruments [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 June 30, 2017 and December 31, 2016, the significant unobservable inputs used in the fair value measurements were as follows:





 

 

 

 

 



 

 

 

 

 

(in thousands)

 

Fair Value at June 30, 2017

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale

$

14,347 

Discounted Cash Flow

Discount Rate

LIBOR+ 5.50%



 

 

 

 

 

Non-recurring:

 

 

 

 

 



 

 

 

 

 

Impaired Loans

$

4,691 

Market Comparable Properties

Marketability Discount

10.0% - 34.2% (1)               (weighted avg 11.0%)



 

 

 

 

 

Other Real Estate Owned

$

1,009 

Market Comparable Properties

Marketability Discount

15%



 

 

 

 

 

(in thousands)

 

Fair Value at December 31, 2016

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale

$

20,254 

Discounted Cash Flow

Discount Rate

Range of LIBOR+ 4.5% to 5.5%



 

 

 

 

 

Non-recurring:

 

 

 

 

 



 

 

 

 

 

Impaired Loans

$

14,537 

Market Comparable Properties

Marketability Discount

4.6% - 31.0% (1)               (weighted avg 6.5%)



 

 

 

 

 

Other Real Estate Owned

$

1,201 

Market Comparable Properties

Marketability Discount

15%



NOTE:

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 June 30, 2017 and December 31, 2016 are as follows:





 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at June 30, 2017 Using



 

Assets Measured at Fair Value

 

Quoted Prices in Active Markets for Identical Assets

 

Significant Other Observable Inputs

 

Significant Unobservable Inputs

(in thousands)

 

06/30/2017

 

(Level 1)

 

(Level 2)

 

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

   U.S. government agencies

$

24,424 

 

 

$

24,424 

 

 

   Commercial mortgage-backed agencies

$

42,343 

 

 

$

42,343 

 

 

   Collateralized mortgage obligations

$

29,021 

 

 

$

29,021 

 

 

   Obligations of states and political subdivisions

$

19,063 

 

 

$

19,063 

 

 

   Collateralized debt obligations

$

14,347 

 

 

 

 

$

14,347 

Financial Derivatives

$

537 

 

 

$

537 

$

 

Non-recurring:

 

 

 

 

 

 

 

 

Impaired loans

$

4,691 

 

 

 

 

$

4,691 

Other real estate owned

$

1,009 

 

 

 

 

$

1,009 







 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at December 31, 2016 Using



 

 

 

 



 

Assets Measured at Fair Value

 

Quoted Prices in Active Markets for Identical Assets

 

Significant Other Observable Inputs

 

Significant Unobservable Inputs

(in thousands)

 

12/31/2016

 

(Level 1)

 

(Level 2)

 

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

   U.S. government agencies

$

24,253 

 

 

$

24,253 

 

 

   Commercial mortgage-backed agencies

$

52,222 

 

 

$

52,222 

 

 

   Collateralized mortgage obligations

$

19,567 

 

 

$

19,567 

 

 

   Obligations of states and political subdivisions

$

23,704 

 

 

$

23,704 

 

 

   Collateralized debt obligations

$

20,254 

 

 

 

 

$

20,254 

Financial Derivative

$

700 

 

 

 

700 

$

 

Non-recurring:

 

 

 

 

 

 

 

 

Impaired loans

$

14,537 

 

 

 

 

$

14,537 

Other real estate owned

$

1,201 

 

 

 

 

$

1,201 



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 on a recurring basis using Level 3 significant unobservable inputs for the six- and three-month periods ended June 30, 2017 and 2016:





 

 

 

 



 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)



 

 

(In thousands)

 

Investment Securities Available for Sale

 

 

Beginning balance January 1, 2017

$

20,254 

 

 

   Total losses realized/unrealized:

 

 

 

 

       Included in other comprehensive income

 

(5,907)

 

 

Ending balance June 30, 2017

$

14,347 

 

 



 

 

 

 











 

 

 

 



 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)



 

 

(in thousands)

 

Investment Securities Available for Sale

 

Cash Flow Hedge

Beginning balance January 1, 2016

$

22,211 

$

(66)

   Total (losses)/gains realized/unrealized:

 

 

 

 

       Included in other comprehensive loss

 

(1,981)

 

66 

Ending balance June 30, 2016

$

20,230 

$



 

 

 

 









 

 

 

 



 

Fair Value Measurement Using Significant Unobservable Inputs (Level 3)



 

 



 

   

 

 

(in thousands)

 

Investment Securities Available for Sale

 

Cash Flow Hedge

Beginning balance April 1, 2017

$

20,357 

$

 

   Total losses realized/unrealized:

 

 

 

 

       Included in other comprehensive income

 

(6,010)

 

 

Ending balance June 30, 2017

$

14,347 

$

 



 

 

 

 







 

 

 

 



 

Fair Value Measurement Using Significant Unobservable Inputs (Level 3)



 

 



 

   

 

 

(in thousands)

 

Investment Securities Available for Sale

 

Cash Flow Hedge

Beginning balance April 1, 2016

$

19,532 

$

(33)

   Total gains realized/unrealized:

 

 

 

 

       Included in other comprehensive income

 

698 

 

33 

Ending balance June 30, 2016

$

20,230 

$



Fair Value by Balance Sheet Grouping



The following tables present fair value information about financial instruments, whether or not recognized in the Consolidated 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 Consolidated Statement of Financial Condition are as follows:







 

 

 

 

 

 

 

 

 

 



June 30, 2017

 

Fair Value Measurements



Carrying

Fair

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

(in thousands)

Amount

Value

(Level 1)

(Level 2)

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

71,405 

$

71,405 

$

71,405 

 

 

 

 

Interest bearing deposits in banks

 

1,557 

 

1,557 

 

1,557 

 

 

 

 

Investment securities - AFS

 

129,198 

 

129,198 

 

 

$

114,851 

$

14,347 

Investment securities - HTM

 

98,354 

 

100,365 

 

 

 

90,563 

 

9,802 

Restricted bank stock

 

5,204 

 

5,204 

 

 

 

5,204 

 

 

Loans, net

 

886,033 

 

891,251 

 

 

 

 

 

891,251 

Financial derivatives

 

537 

 

537 

 

 

 

537 

 

 

Accrued interest receivable

 

3,495 

 

3,495 

 

 

 

3,495 

 

 



 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits – non-maturity

 

803,745 

 

803,745 

 

 

 

803,745 

 

 

Deposits – time deposits

 

233,967 

 

239,043 

 

 

 

239,043 

 

 

Short-term borrowed funds

 

25,224 

 

25,224 

 

 

 

25,224 

 

 

Long-term borrowed funds

 

120,929 

 

122,046 

 

 

 

122,046 

 

 

Accrued interest payable

 

428 

 

428 

 

 

 

428 

 

 

Off balance sheet financial instruments

 

 

 

 

 

 

 































 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



December 31, 2016

 

Fair Value Measurements



Carrying

Fair

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

(in thousands)

Amount

Value

(Level 1)

(Level 2)

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

60,707 

$

60,707 

$

60,707 

 

 

 

 

Interest bearing deposits in banks

 

2,603 

 

2,603 

 

2,603 

 

 

 

 

Investment securities - AFS

 

140,000 

 

140,000 

 

 

$

119,746 

$

20,254 

Investment securities - HTM

 

97,169 

 

97,981 

 

 

 

89,031 

 

8,950 

Restricted bank stock

 

5,209 

 

5,209 

 

 

 

5,209 

 

 

Loans, net

 

882,008 

 

886,712 

 

 

 

 

 

886,712 

Financial derivative

 

700 

 

700 

 

 

 

700 

 

 

Accrued interest receivable

 

3,862 

 

3,862 

 

 

 

3,862 

 

 



 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits- non-maturity

 

773,119 

 

773,119 

 

 

 

773,119 

 

 

Deposits- time deposits

 

241,110 

 

245,762 

 

 

 

245,762 

 

 

Short-term borrowed funds

 

36,000 

 

36,000 

 

 

 

36,000 

 

 

Long-term borrowed funds

 

131,737 

 

133,397 

 

 

 

133,397 

 

 

Accrued interest payable

 

380 

 

380 

 

 

 

380 

 

 

Off balance sheet financial instruments