XML 72 R46.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures  
Impaired collateral dependent loans classified with Level 3 fair value hierarchy

 

 

 

 

 

 

 

December 31, (in thousands)

    

2016

    

2015

 

 

 

 

 

 

 

Carrying amount of loans measured at fair value

 

$

6,963

 

$

8,162

Estimated selling costs considered in carrying amount

 

 

936

 

 

946

Valuation allowance

 

 

(35)

 

 

(100)

Total fair value

 

$

7,864

 

$

9,008

 

Provisions for loss on collateral dependent impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, (in thousands)

 

2016

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

Provisions for loss on collateral-dependent, impaired loans

 

$

552

 

$

88

 

$

729

 

 

Other Real Estate Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

 

 

December 31, (in thousands)

 

    

2016

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned carried at fair value

 

 

$

400

 

$

870

 

$

9,188

 

Other real estate owned carried at cost

 

 

 

991

 

 

350

 

 

2,055

 

Total carrying value of other real estate owned

 

 

$

1,391

 

$

1,220

 

$

11,243

 

Other real estate owned write-downs during the years ended

 

 

$

270

 

$

1,257

 

$

3,101

 

 

Carrying Amount and Estimated Fair Values of Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

December 31, 2016:

 

 

    

 

 

    

    

 

    

    

 

    

    

 

    

Total

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

Fair

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

289,309

 

$

289,309

 

$

 —

 

$

 —

 

$

289,309

 

Securities available for sale

 

 

481,275

 

 

2,455

 

 

470,843

 

 

7,977

 

 

481,275

 

Securities held to maturity

 

 

52,864

 

 

 

 

53,249

 

 

 

 

53,249

 

Mortgage loans held for sale, at fair value

 

 

11,662

 

 

 

 

11,662

 

 

 

 

11,662

 

Consumer loans held for sale, at fair value

 

 

2,198

 

 

 

 

 —

 

 

2,198

 

 

2,198

 

Consumer loans held for sale, at the lower of cost or fair value

 

 

1,310

 

 

 —

 

 

1,310

 

 

 —

 

 

1,310

 

Loans, net

 

 

3,777,858

 

 

 

 

 —

 

 

3,757,698

 

 

3,757,698

 

Federal Home Loan Bank stock

 

 

28,208

 

 

 

 

 

 

 

 

NA

 

Accrued interest receivable

 

 

10,356

 

 

 

 

10,356

 

 

 

 

10,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

971,937

 

 

 

$

971,937

 

 

 

$

971,937

 

Transaction deposits

 

 

1,939,338

 

 

 

 

1,939,338

 

 

 

 

1,939,338

 

Time deposits

 

 

249,417

 

 

 

 

248,684

 

 

 

 

248,684

 

Securities sold under agreements to repurchase and other short-term borrowings

 

 

173,473

 

 

 

 

173,473

 

 

 

 

173,473

 

Federal Home Loan Bank advances

 

 

802,500

 

 

 

 

798,594

 

 

 

 

798,594

 

Subordinated note

 

 

41,240

 

 

 

 

30,821

 

 

 

 

30,821

 

Accrued interest payable

 

 

948

 

 

 

 

948

 

 

 

 

948

 

 

 


NA - Not applicable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

December 31, 2015:

 

 

    

    

 

    

    

 

    

    

 

    

    

 

    

Total

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

Fair

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

210,082

 

$

210,082

 

$

 

$

 

$

210,082

 

Securities available for sale

 

 

517,058

 

 

1,011

 

 

507,510

 

 

8,537

 

 

517,058

 

Securities held to maturity

 

 

38,727

 

 

 

 

39,196

 

 

 

 

39,196

 

Mortgage loans held for sale, at fair value

 

 

4,083

 

 

 

 

4,083

 

 

 

 

4,083

 

Consumer loans held for sale, at the lower of cost or fair value

 

 

514

 

 

 

 

514

 

 

 

 

514

 

Loans, net

 

 

3,299,119

 

 

 

 

 

 

3,332,608

 

 

3,332,608

 

Federal Home Loan Bank stock

 

 

28,208

 

 

 

 

 

 

 

 

NA

 

Accrued interest receivable

 

 

9,233

 

 

 

 

9,233

 

 

 

 

9,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

634,863

 

 

 

$

634,863

 

 

 

$

634,863

 

Transaction deposits

 

 

1,601,647

 

 

 

 

1,601,647

 

 

 

 

1,601,647

 

Time deposits

 

 

250,967

 

 

 

 

250,882

 

 

 

 

250,882

 

Securities sold under agreements to repurchase and other short-term borrowings

 

 

395,433

 

 

 

 

395,433

 

 

 

 

395,433

 

Federal Home Loan Bank advances

 

 

699,500

 

 

 

 

708,722

 

 

 

 

708,722

 

Subordinated note

 

 

41,240

 

 

 

 

33,358

 

 

 

 

33,358

 

Accrued interest payable

 

 

1,229

 

 

 

 

1,229

 

 

 

 

1,229

 

 

 


NA - Not applicable
Recurring basis  
Fair Value Disclosures  
Assets and Liabilities Measured at Fair Value on Recurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at 

 

 

 

 

 

 

December 31, 2016 Using:

 

 

 

 

 

    

Quoted Prices in

    

Significant

    

    

 

    

    

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

Total

 

 

 

Assets

 

Inputs

 

Inputs

 

Fair

 

(in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and U.S. Government agencies

 

$

 

$

294,544

 

$

 

$

294,544

 

Private label mortgage backed security

 

 

 

 

 

 

4,777

 

 

4,777

 

Mortgage backed securities - residential

 

 

 

 

73,004

 

 

 

 

73,004

 

Collateralized mortgage obligations

 

 

 

 

87,654

 

 

 

 

87,654

 

Freddie Mac preferred stock

 

 

 

 

483

 

 

 

 

483

 

Community Reinvestment Act mutual fund

 

 

2,455

 

 

 —

 

 

 —

 

 

2,455

 

Corporate bonds

 

 

 

 

15,158

 

 

 —

 

 

15,158

 

Trust preferred security

 

 

 

 

 —

 

 

3,200

 

 

3,200

 

Total securities available for sale

 

$

2,455

 

$

470,843

 

$

7,977

 

$

481,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

 

$

11,662

 

$

 

$

11,662

 

Consumer loans held for sale

 

 

 —

 

 

 —

 

 

2,198

 

 

2,198

 

Rate lock loan commitments

 

 

 

 

299

 

 

 

 

299

 

Mandatory forward contracts

 

 

 

 

204

 

 

 

 

204

 

Interest rate swap agreements

 

 

 

 

305

 

 

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

$

 

$

597

 

$

 

$

597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

December 31, 2015 Using:

 

 

 

 

 

    

Quoted Prices in

    

Significant

    

    

 

    

    

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

Total

 

 

 

Assets

 

Inputs

 

Inputs

 

Fair

 

(in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and U.S. Government agencies

 

$

 

$

286,479

 

$

 

$

286,479

 

Private label mortgage backed security

 

 

 

 

 

 

5,132

 

 

5,132

 

Mortgage backed securities - residential

 

 

 

 

92,268

 

 

 

 

92,268

 

Collateralized mortgage obligations

 

 

 

 

113,668

 

 

 

 

113,668

 

Freddie Mac preferred stock

 

 

 

 

173

 

 

 

 

173

 

Community Reinvestment Act mutual fund

 

 

1,011

 

 

 —

 

 

 

 

1,011

 

Corporate bonds

 

 

 —

 

 

14,922

 

 

 —

 

 

14,922

 

Trust preferred security

 

 

 —

 

 

 

 

3,405

 

 

3,405

 

Total securities available for sale

 

$

1,011

 

$

507,510

 

$

8,537

 

$

517,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

 

$

4,083

 

$

 

$

4,083

 

Rate lock loan commitments

 

 

 

 

306

 

 

 

 

306

 

Interest rate swap agreements

 

 

 

 

400

 

 

 

 

400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mandatory forward contracts

 

$

 

$

25

 

$

 

$

25

 

Interest rate swap agreements

 

 

 

 

1,000

 

 

 

 

1,000

 

 

Fair value inputs quantitative information

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair

    

Valuation

    

    

    

 

 

December 31, 2016 (dollars in thousands)

 

Value

 

Technique

 

Unobservable Inputs

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

Private label mortgage backed security

 

$

4,777

 

Discounted cash flow

 

(1) Constant prepayment rate

 

2.0% - 6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Probability of default

 

3.0% - 9.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Loss severity

 

60% - 90%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair

    

Valuation

    

    

    

 

 

December 31, 2015 (dollars in thousands)

 

Value

 

Technique

 

Unobservable Inputs

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

Private label mortgage backed security

 

$

5,132

 

Discounted cash flow

 

(1) Constant prepayment rate

 

0.0% - 6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Probability of default

 

3.0% - 9.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Loss severity

 

60% - 90%

 

 

Nonrecurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

    

    

    

    

Range

 

 

 

Fair

 

Valuation

 

Unobservable

 

(Weighted

 

December 31, 2016 (dollars in thousands)

 

Value

 

Technique

 

Inputs

 

Average)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - residential real estate owner occupied

 

$

4,787

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 53% (6%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - residential real estate nonowner occupied

 

$

8

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% (0%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - commercial real estate

 

$

1,214

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

3% - 49% (30%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - commercial real estate

 

$

1,429

 

Income approach

 

Adjustments for differences between net operating income expectations

 

17% (17%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - home equity

 

$

426

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 29% (16%)

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned - residential real estate

 

$

400

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

17% (17%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

    

    

    

    

Range

 

 

 

Fair

 

Valuation

 

Unobservable

 

(Weighted

 

December 31, 2015 (dollars in thousands)

 

Value

 

Technique

 

Inputs

 

Average)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - residential real estate owner occupied

 

$

3,631

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 53% (7%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - residential real estate nonowner occupied

 

$

689

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 1% (1%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - commercial real estate

 

$

1,839

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 58% (19%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - commercial real estate

 

$

1,604

 

Income approach

 

Adjustments for differences between net operating income expectations

 

17% (17%)

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - home equity

 

$

1,245

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 29% (20%)

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned - residential real estate

 

$

128

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

18% (18%)

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned - commercial real estate

 

$

442

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

12% - 23% (13%)

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned - construction & land development

 

$

300

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

49% (49%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Measured at Fair Value on a Non-Recurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

December 31, 2016 Using:

 

 

 

 

 

    

Quoted Prices in

    

Significant

    

    

 

    

    

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

Total

 

 

 

Assets

 

Inputs

 

Inputs

 

Fair

 

(in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

 

$

4,787

 

$

4,787

 

Nonowner occupied

 

 

 

 

 

 

8

 

 

8

 

Commercial real estate

 

 

 

 

 

 

2,643

 

 

2,643

 

Home equity

 

 

 

 

 

 

426

 

 

426

 

Total impaired loans*

 

$

 —

 

$

 —

 

$

7,864

 

$

7,864

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

 

$

 

$

400

 

$

400

 

Total other real estate owned

 

$

 —

 

$

 —

 

$

400

 

$

400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

December 31, 2015 Using:

 

 

 

 

 

    

Quoted Prices in

    

Significant

    

    

 

    

    

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

Total

 

 

 

Assets

 

Inputs

 

Inputs

 

Fair

 

(in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

 

$

3,631

 

$

3,631

 

Nonowner occupied

 

 

 

 

 

 

689

 

 

689

 

Commercial real estate

 

 

 

 

 

 

3,443

 

 

3,443

 

Home equity

 

 

 

 

 

 

1,245

 

 

1,245

 

Total impaired loans*

 

$

 —

 

$

 —

 

$

9,008

 

$

9,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

 

$

 

$

128

 

$

128

 

Commercial real estate

 

 

 

 

 

 

442

 

 

442

 

Construction & land development

 

 

 

 

 

 

300

 

 

300

 

Total other real estate owned

 

$

 —

 

$

 —

 

$

870

 

$

870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


* The difference between the carrying value and the fair value of impaired loans measured at fair value is reconciled in a subsequent table of this Footnote.

 

Mortgage loans held for sale  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

 

 

 

 

 

 

 

 

 

December 31,  (in thousands)

    

 

2016

    

2015

 

 

 

 

 

 

 

 

 

 

Aggregate fair value

 

 

$

11,662

 

$

4,083

 

Contractual balance

 

 

 

11,568

 

 

3,993

 

Unrealized gain

 

 

 

94

 

 

90

 

 

Schedule of gains and losses from changes in fair value included in earnings

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,  (in thousands)

 

2016

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

200

 

$

219

 

$

183

 

Change in fair value

 

 

4

 

 

(33)

 

 

34

 

Total included in earnings

 

$

204

 

$

186

 

$

217

 

 

Consumer Loans Held For Sale  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

 

 

 

 

 

 

December 31,  (in thousands)

    

 

2016

    

 

 

 

 

 

 

Aggregate fair value

 

 

$

2,198

 

Contractual balance

 

 

 

2,084

 

Unrealized gain

 

 

 

114

 

 

Schedule of gains and losses from changes in fair value included in earnings

 

 

 

 

Year Ended December 31,  (in thousands)

 

2016

 

 

 

 

Interest income

 

$

700

Change in fair value

 

 

114

Total included in earnings

 

$

814

 

Consumer Loans Held For Sale | Recurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

 

 

 

 

 

 

 

 

 

 

 

    

Fair

    

Valuation

    

    

    

 

December 31, 2016 (dollars in thousands)

 

Value

 

Technique

 

Unobservable Inputs

 

Range

 

 

 

 

 

 

 

 

 

 

Consumer loans held for sale

 

$

2,198

 

Contractual Terms

 

(1) Net Premium

 

0.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Discounted Sales

 

5.0%

 

Private label mortgage backed security  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, (in thousands)

 

2016

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

5,132

 

$

5,250

 

$

5,485

 

Total gains or losses included in earnings:

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gain

 

 

(9)

 

 

(125)

 

 

475

 

Recovery of actual losses previously recorded

 

 

 —

 

 

35

 

 

141

 

Principal paydowns

 

 

(346)

 

 

(28)

 

 

(851)

 

Balance, end of period

 

$

4,777

 

$

5,132

 

$

5,250

 

 

Trust preferred security  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

 

 

 

 

 

 

 

 

December 31, 2016 (in thousands)

 

 

2016

    

2015

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

$

3,405

 

$

 —

Total gains or losses included in earnings:

 

 

 

 

 

 

 

Net change in unrealized loss

 

 

 

(205)

 

 

 —

Purchases

 

 

 

 —

 

 

3,405

Balance, end of period

 

 

$

3,200

 

$

3,405