XML 63 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2017 and 2016, the significant unobservable inputs used in the fair value measurements were as follows:





 

 

 

 

 

(in thousands)

 

Fair Value at December 31, 2017

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale - CDO

$

14,920 

Discounted Cash Flow

Discount Rate

Range of Libor+ 4.5% to 5.5%



 

 

 

 

 

Non-recurring:

 

 

 

 

 



 

 

 

 

 

Impaired Loans

$

2,507 

Market Comparable Properties

Marketability Discount

10.0% to 15.0% (1)                                    (weighted avg 10.9%)



 

 

 

 

 

OREO

$

1,841 

Market Comparable Properties

Marketability Discount

10.0% to 15.0% (1)                                    (weighted avg 13.3%)







 

 

 

 

 

(in thousands)

 

Fair Value at December 31, 2016

Valuation Technique

Significant Unobservable Inputs

Significant Unobservable Input Value

Recurring:

 

 

 

 

 



 

 

 

 

 

Investment Securities – available for sale - CDO

$

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% to 31.0% (1)                                    (weighted avg 6.5%)



 

 

 

 

 

OREO

$

1,201 

Market Comparable Properties

Marketability Discount

15%



(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, 2017 and 2016 are as follows:







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at



 

 

 

December 31, 2017 Using



 

 

 

(In Thousands)



Assets Measured at

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

Description

12/31/2017

(Level 1)

(Level 2)

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

   U.S. government agencies

$

29,256 

 

 

$

29,256 

 

 

   Commercial mortgage-backed agencies

$

40,891 

 

 

$

40,891 

 

 

   Collateralized mortgage obligations

$

40,384 

 

 

$

40,384 

 

 

   Obligations of states and political subdivisions

$

21,019 

 

 

$

21,019 

 

 

   Collateralized debt obligations

$

14,920 

 

 

 

 

$

14,920 

Financial Derivative

$

781 

 

 

$

781 

 

 

Non-recurring:

 

 

 

 

 

 

 

 

Impaired loans

$

2,507 

 

 

 

 

$

2,507 

Other real estate owned

$

1,841 

 

 

 

 

$

1,841 



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements at



 

 

 

December 31, 2016 Using



 

 

 

(In Thousands)



 

Assets Measured at

Quoted Prices in Active Markets for Identical Assets

Significant Other Observable Inputs

Significant Unobservable Inputs

Description

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 using Level 3 significant unobservable inputs for the years ended December 31, 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 gains/(losses) realized/unrealized:

 

 

 

 

       Included in earnings     

 

 

 

       Calls/maturities of investments

 

(5,810)

 

 

       Included in other comprehensive income

 

476 

 

 

Ending balance December 31, 2017

$

14,920 

 

 



 

 

 

 

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)



Investment Securities Available for Sale

Cash Flow Hedge

Beginning balance January 1, 2016

$

22,211 

$

(66)

   Total gains/(losses) realized/unrealized:

 

 

 

 

       Included in earnings     

 

 

       Included in other comprehensive loss

 

(1,957)

 

66 

Ending balance December 31, 2016

$

20,254 

$



 

 

 

 

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, 2017

 

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

$

82,273 

$

82,273 

$

82,273 

 

 

 

 

Interest bearing deposits in banks

 

1,479 

 

1,479 

 

1,479 

 

 

 

 

Investment securities - AFS

 

146,470 

 

146,470 

 

 

$

131,550 

$

14,920 

Investment securities - HTM

 

93,632 

 

95,346 

 

 

 

86,836 

 

8,510 

Restricted Bank stock

 

5,204 

 

5,204 

 

 

 

5,204 

 

 

Loans, net

 

882,546 

 

883,936 

 

 

 

 

 

883,936 

Financial derivative

 

781 

 

781 

 

 

 

781 

 

 

Accrued interest receivable

 

3,814 

 

3,814 

 

 

 

3,814 

 

 



 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits – non-maturity

 

805,263 

 

805,263 

 

 

 

805,263 

 

 

Deposits – time deposits

 

234,127 

 

235,489 

 

 

 

235,489 

 

 

Short-term borrowed funds

 

48,845 

 

48,845 

 

 

 

48,845 

 

 

Long-term borrowed funds

 

120,929 

 

123,906 

 

 

 

123,906 

 

 

Accrued interest payable

 

453 

 

453 

 

 

 

453 

 

 

Off balance sheet financial instruments

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 



December 31, 2016

 

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

$

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