Schedule of assets and liabilities measured at fair value on recurring basis |
The
table below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis as of June 30,
2017 and December 31, 2016.
|
|
Quoted
Prices |
|
|
Significant
Other Observable Inputs |
|
|
Significant
Other Unobservable |
|
|
Total |
|
(dollars
in thousands) |
|
(Level
1) |
|
|
(Level
2) |
|
|
Inputs
(Level 3) |
|
|
(Fair
Value) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.
S. agency securities |
|
$ |
— |
|
|
$ |
145,862 |
|
|
$ |
— |
|
|
$ |
145,862 |
|
Residential
mortgage backed securities |
|
|
— |
|
|
|
296,541 |
|
|
|
— |
|
|
|
296,541 |
|
Municipal
bonds |
|
|
— |
|
|
|
44,886 |
|
|
|
— |
|
|
|
44,886 |
|
Corporate
bonds |
|
|
— |
|
|
|
8,665 |
|
|
|
1,500 |
|
|
|
10,165 |
|
Other
equity investments |
|
|
— |
|
|
|
— |
|
|
|
218 |
|
|
|
218 |
|
Loans
held for sale |
|
|
— |
|
|
|
49,327 |
|
|
|
— |
|
|
|
49,327 |
|
Mortgage
banking derivatives |
|
|
— |
|
|
|
— |
|
|
|
47 |
|
|
|
47 |
|
Interest
rate swap derivatives |
|
|
— |
|
|
|
56 |
|
|
|
— |
|
|
|
56 |
|
Total
assets measured at fair value on a recurring basis as of June 30, 2017 |
|
$ |
— |
|
|
$ |
545,337 |
|
|
$ |
1,765 |
|
|
$ |
547,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage
banking derivatives |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
47 |
|
|
$ |
47 |
|
Interest
rate swap derivatives |
|
|
— |
|
|
|
157 |
|
|
|
— |
|
|
|
157 |
|
Total
liabilities measured at fair value on a recurring basis as of June 30, 2017 |
|
$ |
— |
|
|
$ |
157 |
|
|
$ |
47 |
|
|
$ |
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.
S. agency securities |
|
$ |
— |
|
|
$ |
106,142 |
|
|
$ |
— |
|
|
$ |
106,142 |
|
Residential
mortgage backed securities |
|
|
— |
|
|
|
326,239 |
|
|
|
— |
|
|
|
326,239 |
|
Municipal
bonds |
|
|
— |
|
|
|
95,930 |
|
|
|
— |
|
|
|
95,930 |
|
Corporate
bonds |
|
|
— |
|
|
|
8,079 |
|
|
|
1,500 |
|
|
|
9,579 |
|
Other
equity investments |
|
|
— |
|
|
|
— |
|
|
|
218 |
|
|
|
218 |
|
Loans
held for sale |
|
|
— |
|
|
|
51,629 |
|
|
|
— |
|
|
|
51,629 |
|
Mortgage
banking derivatives |
|
|
— |
|
|
|
— |
|
|
|
114 |
|
|
|
114 |
|
Total
assets measured at fair value on a recurring basis as of December 31, 2016 |
|
$ |
— |
|
|
$ |
588,019 |
|
|
$ |
1,832 |
|
|
$ |
589,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage
banking derivatives |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
55 |
|
|
$ |
55 |
|
Interest
rate swap derivatives |
|
|
— |
|
|
|
692 |
|
|
|
— |
|
|
|
692 |
|
Total
liabilities measured at fair value on a recurring basis as of December 31, 2016 |
|
$ |
— |
|
|
$ |
692 |
|
|
$ |
55 |
|
|
$ |
747 |
|
|
Schedule of reconciliation of activity of siginificant unobservable inputs (Level 3) |
The
following is a reconciliation of activity for assets and liabilities measured at fair value based on Significant Other Unobservable
Inputs (Level 3):
(dollars
in thousands) |
|
Investment Securities |
|
|
Mortgage
Banking Derivatives |
|
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance at January
1, 2017 |
|
$ |
1,718 |
|
|
$ |
114 |
|
|
$ |
1,832 |
|
Realized
loss included in earnings - net mortgage banking derivatives |
|
|
— |
|
|
|
(67 |
) |
|
|
(67 |
) |
Purchases
of available-for-sale securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Principal
redemption |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ending balance
at June 30, 2017 |
|
$ |
1,718 |
|
|
$ |
47 |
|
|
$ |
1,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance at January 1, 2017 |
|
$ |
— |
|
|
$ |
55 |
|
|
$ |
55 |
|
Realized
loss included in earnings - net mortgage banking derivatives |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
Principal
redemption |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ending balance
at June 30, 2017 |
|
$ |
— |
|
|
$ |
47 |
|
|
$ |
47 |
|
(dollars
in thousands) |
|
Investment Securities |
|
|
Mortgage
Banking Derivatives |
|
|
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance at January 1, 2016 |
|
$ |
219 |
|
|
$ |
24 |
|
|
$ |
243 |
|
Realized
gain included in earnings - net mortgage banking derivatives |
|
|
— |
|
|
|
90 |
|
|
|
90 |
|
Purchases
of available-for-sale securities |
|
|
1,500 |
|
|
|
— |
|
|
|
1,500 |
|
Principal
redemption |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Ending balance
at December 31, 2016 |
|
$ |
1,718 |
|
|
$ |
114 |
|
|
$ |
1,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance at January 1, 2016 |
|
$ |
— |
|
|
$ |
30 |
|
|
$ |
30 |
|
Realized
loss included in earnings - net mortgage banking derivatives |
|
|
— |
|
|
|
25 |
|
|
|
25 |
|
Principal
redemption |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ending balance
at December 31, 2016 |
|
$ |
— |
|
|
$ |
55 |
|
|
$ |
55 |
|
|
Schedule of assets measured at fair value on nonrecurring basis |
Assets
measured at fair value on a nonrecurring basis are included in the table below:
(dollars
in thousands) |
|
Quoted
Prices
(Level
1) |
|
|
Significant
Other
Observable Inputs
(Level
2) |
|
|
Significant
Other Unobservable Inputs (Level 3) |
|
|
Total (Fair
Value) |
|
June
30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,249 |
|
|
$ |
3,249 |
|
Income producing -
commercial real estate |
|
|
— |
|
|
|
— |
|
|
|
8,670 |
|
|
|
8,670 |
|
Owner occupied - commercial
real estate |
|
|
— |
|
|
|
— |
|
|
|
5,363 |
|
|
|
5,363 |
|
Real estate mortgage
- residential |
|
|
— |
|
|
|
— |
|
|
|
304 |
|
|
|
304 |
|
Construction - commercial
and residential |
|
|
— |
|
|
|
— |
|
|
|
5,765 |
|
|
|
5,765 |
|
Home equity |
|
|
— |
|
|
|
— |
|
|
|
504 |
|
|
|
504 |
|
Other consumer |
|
|
— |
|
|
|
— |
|
|
|
40 |
|
|
|
40 |
|
Other
real estate owned |
|
|
— |
|
|
|
— |
|
|
|
1,394 |
|
|
|
1,394 |
|
Total
assets measured at fair value on a nonrecurring basis as of June 30, 2017 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
25,289 |
|
|
$ |
25,289 |
|
(dollars
in thousands) |
|
Quoted
Prices (Level 1) |
|
|
Significant
Other Observable Inputs (Level 2) |
|
|
Significant
Other Unobservable Inputs (Level 3) |
|
|
Total
(Fair Value) |
|
December
31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,956 |
|
|
$ |
2,956 |
|
Income producing -
commercial real estate |
|
|
— |
|
|
|
— |
|
|
|
12,993 |
|
|
|
12,993 |
|
Owner occupied - commercial
real estate |
|
|
— |
|
|
|
— |
|
|
|
2,133 |
|
|
|
2,133 |
|
Real estate mortgage
- residential |
|
|
— |
|
|
|
— |
|
|
|
555 |
|
|
|
555 |
|
Construction - commercial
and residential |
|
|
— |
|
|
|
— |
|
|
|
1,550 |
|
|
|
1,550 |
|
Other consumer |
|
|
— |
|
|
|
— |
|
|
|
13 |
|
|
|
13 |
|
Other
real estate owned |
|
|
— |
|
|
|
— |
|
|
|
2,694 |
|
|
|
2,694 |
|
Total
assets measured at fair value on a nonrecurring basis as of December 31, 2016 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
22,894 |
|
|
$ |
22,894 |
|
|
Schedule of fair value by balance sheet grouping |
The
estimated fair values of the Company’s financial instruments at June 30, 2017 and December 31, 2016 are as follows:
|
|
|
|
|
|
|
|
Fair
Value Measurements |
|
|
|
|
|
|
|
|
|
|
|
Quoted
Prices in Active Markets for Identical Assets or Liabilities |
|
|
Significant
Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
(dollars
in thousands) |
|
Carrying
Value |
|
|
Fair
Value |
|
|
(Level
1) |
|
|
(Level
2) |
|
|
(Level
3) |
|
June
30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and
due from banks |
|
$ |
10,948 |
|
|
$ |
10,948 |
|
|
$ |
— |
|
|
$ |
10,948 |
|
|
$ |
— |
|
Federal funds sold |
|
|
7,417 |
|
|
|
7,417 |
|
|
|
— |
|
|
|
7,417 |
|
|
|
— |
|
Interest bearing deposits
with other banks |
|
|
429,336 |
|
|
|
429,336 |
|
|
|
— |
|
|
|
429,336 |
|
|
|
— |
|
Investment securities |
|
|
497,672 |
|
|
|
497,672 |
|
|
|
— |
|
|
|
495,954 |
|
|
|
1,718 |
|
Federal Reserve and
Federal Home Loan Bank stock |
|
|
28,603 |
|
|
|
28,603 |
|
|
|
— |
|
|
|
28,603 |
|
|
|
— |
|
Loans held for sale |
|
|
49,327 |
|
|
|
49,327 |
|
|
|
— |
|
|
|
49,327 |
|
|
|
— |
|
Loans |
|
|
5,985,031 |
|
|
|
5,994,186 |
|
|
|
— |
|
|
|
— |
|
|
|
5,994,186 |
|
Bank owned life insurance |
|
|
60,869 |
|
|
|
60,869 |
|
|
|
— |
|
|
|
60,869 |
|
|
|
— |
|
Annuity investment |
|
|
11,621 |
|
|
|
11,621 |
|
|
|
— |
|
|
|
11,621 |
|
|
|
— |
|
Mortgage banking derivatives |
|
|
47 |
|
|
|
47 |
|
|
|
— |
|
|
|
— |
|
|
|
47 |
|
Interst rate swap derivatives |
|
|
56 |
|
|
|
56.00 |
|
|
|
— |
|
|
|
56 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing
deposits |
|
|
1,851,437 |
|
|
|
1,851,437 |
|
|
|
— |
|
|
|
1,851,437 |
|
|
|
— |
|
Interest bearing deposits |
|
|
3,136,191 |
|
|
|
3,136,191 |
|
|
|
— |
|
|
|
3,136,191 |
|
|
|
— |
|
Certificates of deposit |
|
|
880,069 |
|
|
|
876,884 |
|
|
|
— |
|
|
|
876,884 |
|
|
|
— |
|
Customer repurchase
agreements |
|
|
74,362 |
|
|
|
74,362 |
|
|
|
— |
|
|
|
74,362 |
|
|
|
— |
|
Borrowings |
|
|
361,710 |
|
|
|
279,756 |
|
|
|
— |
|
|
|
279,756 |
|
|
|
— |
|
Mortgage banking derivatives |
|
|
47 |
|
|
|
47 |
|
|
|
— |
|
|
|
— |
|
|
|
47 |
|
Interest rate swap
derivatives |
|
|
157 |
|
|
|
157 |
|
|
|
— |
|
|
|
157 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
10,285 |
|
|
$ |
10,285 |
|
|
$ |
— |
|
|
$ |
10,285 |
|
|
$ |
— |
|
Federal funds sold |
|
|
2,397 |
|
|
|
2,397 |
|
|
|
— |
|
|
|
2,397 |
|
|
|
— |
|
Interest bearing deposits
with other banks |
|
|
355,481 |
|
|
|
355,481 |
|
|
|
— |
|
|
|
355,481 |
|
|
|
— |
|
Investment securities |
|
|
538,108 |
|
|
|
538,108 |
|
|
|
— |
|
|
|
536,390 |
|
|
|
1,718 |
|
Federal Reserve and
Federal Home Loan Bank stock |
|
|
21,600 |
|
|
|
21,600 |
|
|
|
— |
|
|
|
21,600 |
|
|
|
— |
|
Loans held for sale |
|
|
51,629 |
|
|
|
51,629 |
|
|
|
— |
|
|
|
51,629 |
|
|
|
— |
|
Loans |
|
|
5,677,893 |
|
|
|
5,683,158 |
|
|
|
— |
|
|
|
— |
|
|
|
5,683,158 |
|
Bank owned life insurance |
|
|
60,130 |
|
|
|
60,130 |
|
|
|
— |
|
|
|
60,130 |
|
|
|
— |
|
Annuity investment |
|
|
11,929 |
|
|
|
11,929 |
|
|
|
— |
|
|
|
11,929 |
|
|
|
— |
|
Mortgage banking derivatives |
|
|
114 |
|
|
|
114 |
|
|
|
— |
|
|
|
— |
|
|
|
114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing
deposits |
|
|
1,775,684 |
|
|
|
1,775,684 |
|
|
|
— |
|
|
|
1,775,684 |
|
|
|
— |
|
Interest bearing deposits |
|
|
3,191,682 |
|
|
|
3,191,682 |
|
|
|
— |
|
|
|
3,191,682 |
|
|
|
— |
|
Certificates of deposit |
|
|
748,748 |
|
|
|
745,985 |
|
|
|
— |
|
|
|
745,985 |
|
|
|
— |
|
Customer repurchase
agreements |
|
|
68,876 |
|
|
|
68,876 |
|
|
|
— |
|
|
|
68,876 |
|
|
|
— |
|
Borrowings |
|
|
216,514 |
|
|
|
203,657 |
|
|
|
— |
|
|
|
203,657 |
|
|
|
— |
|
Mortgage banking derivatives |
|
|
55 |
|
|
|
55 |
|
|
|
— |
|
|
|
— |
|
|
|
55 |
|
Interest rate swap
derivatives |
|
|
692 |
|
|
|
692 |
|
|
|
— |
|
|
|
692 |
|
|
|
— |
|
|