XML 22 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2017
Fair Value of Financial Instruments [Abstract]  
Fair Value of Financial Instruments
5. Fair Value of Financial Instruments

U.S. GAAP requires disclosure of fair value information about financial instruments, whether or not recognized on the balance sheet, for which it is practical to estimate that value. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. The use of assumptions and various valuation techniques, as well as the absence of secondary markets for certain financial instruments, will likely reduce the comparability of fair value disclosures between financial institutions. In some cases, book value is a reasonable estimate of fair value due to the relatively short period of time between origination of the instrument and its expected realization.

The following tables summarize the book value and estimated fair value of financial instruments for the periods indicated:

     
Fair Value of Financial Instruments Using
    
March 31, 2017
(in thousands)
 
Carrying
Amount
  
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs
(Level 3)
  
Total
Estimated
Fair Value
 
Assets:
               
Cash and Cash Equivalents
 
$
164,512
  
$
164,512
  
$
-
  
$
-
  
$
164,512
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
3,217
   
-
   
3,217
   
-
   
3,217
 
U.S. Govt SBA
  
34,734
   
-
   
34,734
   
-
   
34,734
 
U.S. Treasury Notes
  
104,419
   
104,419
   
-
   
-
   
104,419
 
Mortgage Backed Securities
  
309,462
   
-
   
309,462
   
-
   
309,462
 
Other
  
1,010
   
200
   
310
   
500
   
1,010
 
Total Investment Securities Available-for-Sale
  
452,842
   
104,619
   
347,723
   
500
   
452,842
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
57,281
   
-
   
39,991
   
17,682
   
57,673
 
Total Investment Securities Held-to-Maturity
  
57,281
   
-
   
39,991
   
17,682
   
57,673
 
                     
FHLB Stock
  
8,872
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
664,862
   
-
   
-
   
659,332
   
659,332
 
Agricultural Real Estate
  
454,252
   
-
   
-
   
441,295
   
441,295
 
Real Estate Construction
  
161,845
   
-
   
-
   
161,377
   
161,377
 
Residential 1st Mortgages
  
248,748
   
-
   
-
   
248,733
   
248,733
 
Home Equity Lines and Loans
  
29,692
   
-
   
-
   
30,586
   
30,586
 
Agricultural
  
259,499
   
-
   
-
   
257,909
   
257,909
 
Commercial
  
200,705
   
-
   
-
   
198,873
   
198,873
 
Consumer & Other
  
6,921
   
-
   
-
   
6,891
   
6,891
 
Leases
  
73,445
   
-
   
-
   
73,589
   
73,589
 
Unallocated Allowance
  
(2,337
)
  
-
   
-
   
(2,337
)
  
(2,337
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
2,097,632
   
-
   
-
   
2,076,248
   
2,076,248
 
Accrued Interest Receivable
  
7,962
   
-
   
7,962
   
-
   
7,962
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
709,908
   
709,908
   
-
   
-
   
709,908
 
Interest Bearing Transaction
  
503,678
   
503,678
   
-
   
-
   
503,678
 
Savings and Money Market
  
804,383
   
804,383
   
-
   
-
   
804,383
 
Time
  
589,644
   
-
   
587,811
   
-
   
587,811
 
Total Deposits
  
2,607,613
   
2,017,969
   
587,811
   
-
   
2,605,780
 
Subordinated Debentures
  
10,310
   
-
   
6,581
   
-
   
6,581
 
Accrued Interest Payable
  
882
   
-
   
882
   
-
   
882
 
 
    
Fair Value of Financial Instruments Using
    
December 31, 2016
(in thousands)
 
Carrying
Amount
  
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs
(Level 3)
  
Total
Estimated
Fair Value
 
Assets:
               
Cash and Cash Equivalents
 
$
98,960
  
$
98,960
  
$
-
  
$
-
  
$
98,960
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
3,241
   
-
   
3,241
   
-
   
3,241
 
U.S. Govt SBA
  
36,314
   
-
   
36,314
   
-
   
36,314
 
U.S. Treasury Notes
  
134,428
   
134,428
   
-
   
-
   
134,428
 
Mortgage Backed Securities
  
273,270
   
-
   
273,270
   
-
   
273,270
 
Other
  
1,010
   
200
   
310
   
500
   
1,010
 
Total Investment Securities Available-for-Sale
  
448,263
   
134,628
   
313,135
   
500
   
448,263
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
58,109
   
-
   
40,415
   
17,993
   
58,408
 
Total Investment Securities Held-to-Maturity
  
58,109
   
-
   
40,415
   
17,993
   
58,408
 
                     
FHLB Stock
  
8,872
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
656,936
   
-
   
-
   
651,877
   
651,877
 
Agricultural Real Estate
  
458,235
   
-
   
-
   
444,393
   
444,393
 
Real Estate Construction
  
173,239
   
-
   
-
   
172,682
   
172,682
 
Residential 1st Mortgages
  
241,382
   
-
   
-
   
241,174
   
241,174
 
Home Equity Lines and Loans
  
29,485
   
-
   
-
   
30,495
   
30,495
 
Agricultural
  
287,944
   
-
   
-
   
286,074
   
286,074
 
Commercial
  
209,062
   
-
   
-
   
207,215
   
207,215
 
Consumer & Other
  
6,713
   
-
   
-
   
6,706
   
6,706
 
Leases
  
68,135
   
-
   
-
   
67,893
   
67,893
 
Unallocated Allowance
  
(1,449
)
  
-
   
-
   
(1,449
)
  
(1,449
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
2,129,682
   
-
   
-
   
2,107,060
   
2,107,060
 
Accrued Interest Receivable
  
10,047
   
-
   
10,047
   
-
   
10,047
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
756,236
   
756,236
   
-
   
-
   
756,236
 
Interest Bearing Transaction
  
495,063
   
495,063
   
-
   
-
   
495,063
 
Savings and Money Market
  
760,119
   
760,119
   
-
   
-
   
760,119
 
Time
  
570,293
   
-
   
569,183
   
-
   
569,183
 
Total Deposits
  
2,581,711
   
2,011,418
   
569,183
   
-
   
2,580,601
 
Subordinated Debentures
  
10,310
   
-
   
6,578
   
-
   
6,578
 
Accrued Interest Payable
  
852
   
-
   
852
   
-
   
852
 
 
    
Fair Value of Financial Instruments Using
    
March 31, 2016
(in thousands)
 
Carrying
Amount
  
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs
(Level 3)
  
Total
Estimated
Fair
Value
 
Assets:
               
Cash and Cash Equivalents
 
$
73,716
  
$
73,716
  
$
-
  
$
-
  
$
73,716
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
63,346
   
-
   
63,346
   
-
   
63,346
 
US Treasury Notes
  
65,788
   
65,788
   
-
   
-
   
65,788
 
Mortgage Backed Securities
  
212,127
       
212,127
   
-
   
212,127
 
Other
  
510
   
200
   
310
   
-
   
510
 
Total Investment Securities Available-for-Sale
  
341,771
   
65,988
   
275,783
   
-
   
341,771
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
61,535
   
-
   
50,436
   
12,456
   
62,892
 
Total Investment Securities Held-to-Maturity
  
61,535
   
-
   
50,436
   
12,456
   
62,892
 
                     
FHLB Stock
  
7,795
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
601,412
   
-
   
-
   
604,707
   
604,707
 
Agricultural Real Estate
  
423,119
   
-
   
-
   
414,223
   
414,223
 
Real Estate Construction
  
163,861
   
-
   
-
   
163,917
   
163,917
 
Residential 1st Mortgages
  
211,409
   
-
   
-
   
214,885
   
214,885
 
Home Equity Lines and Loans
  
29,575
   
-
   
-
   
30,806
   
30,806
 
Agricultural
  
247,751
   
-
   
-
   
246,626
   
246,626
 
Commercial
  
205,754
   
-
   
-
   
204,828
   
204,828
 
Consumer & Other
  
6,879
   
-
   
-
   
6,938
   
6,938
 
Leases
  
61,541
   
-
   
-
   
62,459
   
62,459
 
Unallocated Allowance
  
(2,359
)
  
-
   
-
   
(2,359
)
  
(2,359
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,948,942
   
-
   
-
   
1,947,030
   
1,947,030
 
Accrued Interest Receivable
  
8,118
   
-
   
8,118
   
-
   
8,118
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
637,140
   
637,140
   
-
   
-
   
637,140
 
Interest Bearing Transaction
  
409,360
   
409,361
   
-
   
-
   
409,361
 
Savings and Money Market
  
725,823
   
725,822
   
-
   
-
   
725,822
 
Time
  
484,141
   
-
   
483,789
   
-
   
483,789
 
Total Deposits
  
2,256,464
   
1,772,323
   
483,789
   
-
   
2,256,112
 
Subordinated Debentures
  
10,310
   
-
   
6,437
   
-
   
6,437
 
Accrued Interest Payable
  
471
   
-
   
471
   
-
   
471
 
 
Fair value estimates presented herein are based on pertinent information available to management as of March 31, 2017, December 31, 2016, and March 31, 2016. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purpose of these financial statements since that date, and; therefore, current estimates of fair value may differ significantly from the amounts presented above. The methods and assumptions used to estimate the fair value of each class of financial instrument listed in the table above are explained below.

Cash and Cash Equivalents - The carrying amounts reported in the balance sheet for cash and due from banks, interest-bearing deposits with banks, federal funds sold, and securities purchased under agreements to resell are a reasonable estimate of fair value. All cash and cash equivalents are classified as Level 1.

Investment Securities - Fair values for investment securities consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond's terms and conditions, among other things. Based on the available market information the classification level could be 1, 2, or 3.

Federal Home Loan Bank Stock - It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

Loans & Leases, Net of Deferred Loan & Lease Fees & Allowance - Fair values of loans & leases are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans & leases are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans & leases are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans & leases do not necessarily represent an exit price.

Deposit Liabilities - The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. Fair values for fixed-maturity certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Subordinated Debentures - The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

Accrued Interest Receivable and Payable - The carrying amount of accrued interest receivable and payable approximates their fair value resulting in a Level 2 classification.