XML 42 R31.htm IDEA: XBRL DOCUMENT v3.19.1
FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis are summarized in the following table.

 

 

 

March 31, 2019

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed securities (issued by

   government-sponsored entities)

 

$

 

 

$

166,355

 

 

$

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

1,296

 

 

 

 

Total derivative assets

 

 

 

 

 

1,296

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

481

 

 

 

 

 

 

 

Total other assets

 

 

481

 

 

 

 

 

 

 

Total assets

 

$

481

 

 

$

167,651

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

1,503

 

 

$

 

Cash collateral held by counterparty and netting adjustments

 

 

(1,412

)

 

 

 

 

 

 

Total derivative liabilities

 

 

(1,412

)

 

 

1,503

 

 

 

 

Total liabilities

 

$

(1,412

)

 

$

1,503

 

 

$

 

 

 

 

December 31, 2018

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed securities (issued by

   government-sponsored entities)

 

$

 

 

$

168,875

 

 

$

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

933

 

 

 

 

Cash collateral held by counterparty and netting adjustments

 

 

(242

)

 

 

 

 

 

 

Total derivative assets

 

 

(242

)

 

 

933

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

475

 

 

 

 

 

 

 

Total other assets

 

 

475

 

 

 

 

 

 

 

Total assets

 

$

233

 

 

$

169,808

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

777

 

 

$

 

Cash collateral held by counterparty

 

 

(252

)

 

 

 

 

 

 

Total derivative liabilities

 

 

(252

)

 

 

777

 

 

 

 

Total liabilities

 

$

(252

)

 

$

777

 

 

$

 

Summary of Assets Measured at Fair Value on Non-recurring Basis

Assets measured at fair value on a non-recurring basis are summarized below.

 

 

 

March 31, 2019

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

6,966

 

Commercial and industrial

 

 

 

 

 

 

 

 

16,408

 

Residential real estate

 

 

 

 

 

 

 

 

8,657

 

Agricultural real estate

 

 

 

 

 

 

 

 

666

 

Other

 

 

 

 

 

 

 

 

922

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

1,373

 

Residential real estate

 

 

 

 

 

 

 

 

46

 

 

 

 

December 31, 2018

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

6,212

 

Commercial and industrial

 

 

 

 

 

 

 

 

1,697

 

Residential real estate

 

 

 

 

 

 

 

 

4,123

 

Agricultural real estate

 

 

 

 

 

 

 

 

218

 

Other

 

 

 

 

 

 

 

 

809

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

1,391

 

Residential real estate

 

 

 

 

 

 

 

 

97

 

Summary of Additional Information about Unobservable Inputs Used in Fair Value Measurement

The following table presents additional information about the unobservable inputs used in the fair value measurement of financial assets measured on a nonrecurring basis that were categorized with Level 3 of the fair value hierarchy:

 

 

 

Fair Value

 

 

Valuation

Technique

 

Unobservable

Input

 

Range

(weighted average) or Multiple of Earnings

March 31, 2019

 

 

 

 

 

 

 

 

 

 

Impaired real estate loans

 

$

18,858

 

 

Sales Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

0% - 20% (10%)

Impaired other loans

 

$

14,761

 

 

Multiple of Earnings

 

Multiples of earnings for comparable entities

 

5.3X

December 31, 2018

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

13,059

 

 

Sales Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

4% - 22% (13%)

Carrying Amount and Estimated Fair Values of Financial Instrument

Carrying amount and estimated fair values of financial instruments at period end were as follows as of the date indicated:

 

 

 

March 31, 2019

 

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

167,453

 

 

$

167,453

 

 

$

167,453

 

 

$

 

 

$

 

Interest bearing deposits

 

 

4,742

 

 

 

4,742

 

 

 

 

 

 

4,742

 

 

 

 

Available-for-sale securities

 

 

166,355

 

 

 

166,355

 

 

 

 

 

 

166,355

 

 

 

 

Held-to-maturity securities

 

 

749,493

 

 

 

752,207

 

 

 

 

 

 

752,207

 

 

 

 

Loans held for sale

 

 

2,140

 

 

 

2,140

 

 

 

 

 

 

2,140

 

 

 

 

Loans, net of allowance for loan losses

 

 

2,592,646

 

 

 

2,571,049

 

 

 

 

 

 

 

 

 

2,571,049

 

Federal Reserve Bank and Federal Home

   Loan Bank stock

 

 

22,569

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Interest receivable

 

 

16,423

 

 

 

16,423

 

 

 

 

 

 

16,423

 

 

 

 

Derivative assets

 

 

1,296

 

 

 

1,296

 

 

 

 

 

 

1,296

 

 

 

 

Cash collateral held by derivative counterparty and netting adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivative assets

 

 

1,296

 

 

 

1,296

 

 

 

 

 

 

1,296

 

 

 

 

Total assets

 

$

3,723,117

 

 

$

3,681,665

 

 

$

167,453

 

 

$

943,163

 

 

$

2,571,049

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,260,870

 

 

$

3,265,367

 

 

$

 

 

$

3,265,367

 

 

$

 

Federal funds purchased and retail

   repurchase agreements

 

 

43,433

 

 

 

43,433

 

 

 

 

 

 

43,433

 

 

 

 

Federal Home Loan Bank advances

 

 

264,954

 

 

 

264,954

 

 

 

 

 

 

264,954

 

 

 

 

Bank stock loan

 

 

8,500

 

 

 

8,500

 

 

 

 

 

 

8,500

 

 

 

 

Subordinated debentures

 

 

14,334

 

 

 

14,334

 

 

 

 

 

 

14,334

 

 

 

 

Contractual obligations

 

 

3,964

 

 

 

3,964

 

 

 

 

 

 

3,964

 

 

 

 

Interest payable

 

 

4,174

 

 

 

4,174

 

 

 

 

 

 

4,174

 

 

 

 

Derivative liabilities

 

 

1,503

 

 

 

1,503

 

 

 

 

 

 

1,503

 

 

 

 

Cash collateral held by derivative counterparty and netting adjustments

 

 

(1,412

)

 

 

(1,412

)

 

 

(1,412

)

 

 

 

 

 

 

Total derivative liabilities

 

 

91

 

 

 

91

 

 

 

(1,412

)

 

 

1,503

 

 

 

 

Total liabilities

 

$

3,600,320

 

 

$

3,604,817

 

 

$

(1,412

)

 

$

3,606,229

 

 

$

 

 

 

 

December 31, 2018

 

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

192,818

 

 

$

192,818

 

 

$

192,818

 

 

$

 

 

$

 

Interest bearing deposits

 

 

4,991

 

 

 

4,991

 

 

 

 

 

 

4,991

 

 

 

 

Available-for-sale securities

 

 

168,875

 

 

 

168,875

 

 

 

 

 

 

168,875

 

 

 

 

Held-to-maturity securities

 

 

748,356

 

 

 

739,989

 

 

 

 

 

 

739,989

 

 

 

 

Loans held for sale

 

 

2,972

 

 

 

2,972

 

 

 

 

 

 

2,972

 

 

 

 

Loans, net of allowance for loan losses

 

 

2,563,954

 

 

 

2,565,526

 

 

 

 

 

 

 

 

 

2,565,526

 

Federal Reserve Bank and Federal Home

   Loan Bank stock

 

 

29,214

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Interest receivable

 

 

17,372

 

 

 

17,372

 

 

 

 

 

 

17,372

 

 

 

 

Derivative assets

 

 

933

 

 

 

933

 

 

 

 

 

 

933

 

 

 

 

Cash collateral held by derivative counterparty and netting adjustments

 

 

(242

)

 

 

(242

)

 

 

(242

)

 

 

 

 

 

 

Total derivative assets

 

 

691

 

 

 

691

 

 

 

(242

)

 

 

933

 

 

 

 

Total assets

 

$

3,729,243

 

 

$

3,693,234

 

 

$

192,576

 

 

$

935,132

 

 

$

2,565,526

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,123,447

 

 

$

3,124,654

 

 

$

 

 

$

3,124,654

 

 

$

 

Federal funds purchased and retail

   repurchase agreements

 

 

50,068

 

 

 

50,068

 

 

 

 

 

 

50,068

 

 

 

 

Federal Home Loan Bank advances

 

 

384,898

 

 

 

384,898

 

 

 

 

 

 

384,898

 

 

 

 

Bank stock loan

 

 

15,450

 

 

 

15,450

 

 

 

 

 

 

15,450

 

 

 

 

Subordinated debentures

 

 

14,260

 

 

 

14,260

 

 

 

 

 

 

14,260

 

 

 

 

Contractual obligations

 

 

3,965

 

 

 

3,965

 

 

 

 

 

 

3,965

 

 

 

 

Interest payable

 

 

3,648

 

 

 

3,648

 

 

 

 

 

 

3,648

 

 

 

 

Derivative liabilities

 

 

777

 

 

 

777

 

 

 

 

 

 

777

 

 

 

 

Cash collateral held by derivative counterparty and netting adjustments

 

 

(252

)

 

 

(252

)

 

 

(252

)

 

 

 

 

 

 

Total derivative liabilities

 

 

525

 

 

 

525

 

 

 

(252

)

 

 

777

 

 

 

 

Total liabilities

 

$

3,596,261

 

 

$

3,597,468

 

 

$

(252

)

 

$

3,597,720

 

 

$