XML 26 R16.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value Measurement
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Fair Value Measurement

NOTE 9. FAIR VALUE MEASUREMENT

Fair value estimates are based on quoted market prices, if available, quoted market prices of similar assets or liabilities, or the present value of expected future cash flows and other valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair value estimates may not be substantiated by comparison to independent markets and are not intended to reflect the proceeds that may be realizable in an immediate settlement of the instruments.

Fair value is determined at one point in time and is not representative of future value.  These amounts do not reflect the total value of a going concern organization. Management does not have the intention to dispose of a significant portion of its assets and liabilities, and therefore the unrealized gains or losses should not be interpreted as a forecast of future earnings and cash flows.

The following is a discussion of assets and liabilities measured at fair value on a recurring basis and valuation techniques applied:

Investment securities:  The fair value of investment securities which are measured on a recurring basis are determined primarily by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other similar securities. These securities are classified within level 1 or 2 in the fair value hierarchy.  Positions that are not traded in active markets for which valuations are generated using assumptions not observable in the market or management’s best estimate are classified within level 3 of the fair value hierarchy.  This includes certain specific municipal debt issues for which the credit quality and discount rate must be estimated.  

Loans held for sale:  Loans held for sale are carried, in aggregate, at fair value as WesBanco has elected the fair value option as of October 1, 2017.  The use of a valuation model using quoted prices of similar instruments are significant inputs in arriving at the fair value and therefore loans held for sale are classified within level 2 of the fair value hierarchy.

Derivatives:  WesBanco enters into interest rate swap agreements with qualifying commercial customers to meet their financing, interest rate and other risk management needs.  These agreements provide the customer the ability to convert from variable to fixed interest rates.  The credit risk associated with derivatives executed with customers is essentially the same as that involved in extending loans and is subject to normal credit policies and monitoring.  Those interest rate swaps are economically hedged by offsetting interest rate swaps that WesBanco executes with derivative counterparties in order to offset its exposure on the fixed components of the customer interest rate swap agreements.  The interest rate swap agreement with the loan customer and with the counterparty is reported at fair value in other assets and other liabilities on the consolidated balance sheet with any resulting gain or loss recorded in current period earnings as other income and other expense.

WesBanco enters into forward TBA contracts to manage the interest rate risk between the loan commitments to the customer and the closing of the loan for loans that will be sold on a mandatory basis to secondary market investors.  The forward TBA contract is reported at fair value in other assets and other liabilities on the consolidated balance sheet with any resulting gain or loss recorded in current period’s earnings as mortgage banking income.

WesBanco determines the fair value for derivatives using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities.  WesBanco incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty’s non-performance risk in the fair value measurements. 

We may be required from time to time to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower of cost or market accounting or write-downs of individual assets and liabilities.

Other real estate owned and repossessed assets:  Other real estate owned and repossessed assets are carried at the lower of the investment in the assets or the fair value of the assets less estimated selling costs.  The use of independent appraisals and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral, and therefore other real estate owned and repossessed assets are classified within level 3 of the fair value hierarchy.

The fair value amounts presented in the table below are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the statement of financial position. The following tables set forth WesBanco’s financial assets and liabilities that were accounted for at fair value on a recurring and nonrecurring basis by level within the fair value hierarchy as of June 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

June 30, 2019

 

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

June 30,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(unaudited, in thousands)

 

2019

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

11,817

 

 

$

11,817

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

29,781

 

 

 

 

 

 

29,781

 

 

 

 

U.S. Government sponsored entities and agencies

 

 

134,587

 

 

 

 

 

 

134,587

 

 

 

 

Residential mortgage-backed securities and collateralized

   mortgage obligations of government agencies

 

 

1,563,042

 

 

 

 

 

 

1,563,042

 

 

 

 

Commercial mortgage-backed securities and

   collateralized mortgage obligations of government

   sponsored entities and agencies

 

 

178,656

 

 

 

 

 

 

178,656

 

 

 

 

Obligations of state and political subdivisions

 

 

183,178

 

 

 

 

 

 

181,576

 

 

 

1,602

 

Corporate debt securities

 

 

40,040

 

 

 

 

 

 

40,040

 

 

 

 

Total available-for-sale debt securities

 

$

2,129,284

 

 

$

 

 

$

2,127,682

 

 

$

1,602

 

Loans held for sale

 

 

18,649

 

 

 

 

 

 

18,649

 

 

 

 

Other assets - interest rate derivatives agreements

 

 

13,281

 

 

 

 

 

 

13,281

 

 

 

 

Total assets recurring fair value measurements

 

$

2,173,031

 

 

$

11,817

 

 

$

2,159,612

 

 

$

1,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities - interest rate derivatives agreements

 

$

14,774

 

 

$

 

 

$

14,774

 

 

$

 

Total liabilities recurring fair value measurements

 

$

14,774

 

 

$

 

 

$

14,774

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

$

2,434

 

 

 

 

 

 

 

 

$

2,434

 

Other real estate owned and repossessed assets

 

 

4,973

 

 

 

 

 

 

 

 

 

4,973

 

Total nonrecurring fair value measurements

 

$

7,407

 

 

$

 

 

$

 

 

$

7,407

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

December 31,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(in thousands)

 

2018

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

11,737

 

 

$

11,737

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

19,878

 

 

 

 

 

 

19,878

 

 

 

 

U.S. Government sponsored entities and agencies

 

 

141,652

 

 

 

 

 

 

141,652

 

 

 

 

Residential mortgage-backed securities and collateralized mortgage

   obligations of government agencies

 

 

1,561,255

 

 

 

 

 

 

1,561,255

 

 

 

 

Commercial mortgage-backed securities and collateralized mortgage

   obligations of government sponsored entities and agencies

 

 

168,972

 

 

 

 

 

 

168,972

 

 

 

 

Obligations of state and political subdivisions

 

 

185,114

 

 

 

 

 

 

183,611

 

 

 

1,503

 

Corporate debt securities

 

 

37,258

 

 

 

 

 

 

37,258

 

 

 

 

Total available-for-sale debt securities

 

$

2,114,129

 

 

$

 

 

$

2,112,626

 

 

$

1,503

 

Loans held for sale

 

 

8,994

 

 

 

 

 

 

8,994

 

 

 

 

Other assets - interest rate derivatives agreements

 

 

4,650

 

 

 

 

 

 

4,650

 

 

 

 

Total assets recurring fair value measurements

 

$

2,139,510

 

 

$

11,737

 

 

$

2,126,270

 

 

$

1,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities - interest rate derivatives agreements

 

$

5,081

 

 

$

 

 

$

5,081

 

 

$

 

Total liabilities recurring fair value measurements

 

$

5,081

 

 

$

 

 

$

5,081

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned and repossessed assets

 

 

7,265

 

 

 

 

 

 

 

 

 

7,265

 

Total nonrecurring fair value measurements

 

$

7,265

 

 

$

 

 

$

 

 

$

7,265

 

 

WesBanco’s policy is to recognize transfers between levels as of the actual date of the event or change in circumstances that caused the transfer.  There were no significant transfers between level 1, 2 or 3 for the three and six months ended June 30, 2019 or for the year ended December 31, 2018.  

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which WesBanco has utilized level 3 inputs to determine fair value:

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

 

 

Fair Value

 

 

Valuation

 

Unobservable

 

Range (Weighted

(unaudited, in thousands)

 

Estimate

 

 

Techniques

 

Input

 

Average)

June 30, 2019

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

2,434

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

(30.5%)/((30.5%)

 

 

 

 

 

 

 

 

Liquidation expenses (2)

 

(5.1%)/((5.1%)

Other real estate owned and repossessed assets

 

$

4,973

 

 

Appraisal of collateral (1), (3)

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

Other real estate owned and repossessed assets

 

$

7,265

 

 

Appraisal of collateral (1), (3)

 

 

 

 

 

(1)

Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various level 3 inputs, which are not identifiable.

 

(2)

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses.  The range and weighted average of appraisal adjustments and liquidation expense are presented as a percent of the appraisal.

 

(3)

Includes estimated liquidation expense and numerous dissimilar qualitative adjustments by management, which are not identifiable.

The estimated fair values of WesBanco’s financial instruments are summarized below:

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(unaudited, in thousands)

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

194,355

 

 

$

194,355

 

 

$

194,355

 

 

$

 

 

$

 

Equity securities

 

 

11,817

 

 

 

11,817

 

 

 

11,817

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,129,284

 

 

 

2,129,284

 

 

 

 

 

 

2,127,682

 

 

 

1,602

 

Held-to-maturity debt securities

 

 

900,605

 

 

 

921,534

 

 

 

 

 

 

920,989

 

 

 

545

 

Net loans

 

 

7,686,995

 

 

 

7,674,887

 

 

 

 

 

 

 

 

 

7,674,887

 

Loans held for sale

 

 

18,649

 

 

 

18,649

 

 

 

 

 

 

18,649

 

 

 

 

Other assets - interest rate derivatives

 

 

13,281

 

 

 

13,281

 

 

 

 

 

 

13,281

 

 

 

 

Accrued interest receivable

 

 

38,450

 

 

 

38,450

 

 

 

38,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

8,694,928

 

 

 

8,695,779

 

 

 

7,329,812

 

 

 

1,365,967

 

 

 

 

Federal Home Loan Bank borrowings

 

 

1,121,283

 

 

 

1,127,210

 

 

 

 

 

 

1,127,210

 

 

 

 

Other borrowings

 

 

296,148

 

 

 

296,574

 

 

 

293,205

 

 

 

3,369

 

 

 

 

Subordinated debt and junior subordinated debt

 

 

156,534

 

 

 

144,410

 

 

 

 

 

 

144,410

 

 

 

 

Other liabilities - interest rate derivatives

 

 

14,774

 

 

 

14,774

 

 

 

 

 

 

14,774

 

 

 

 

Accrued interest payable

 

 

6,559

 

 

 

6,559

 

 

 

6,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(in thousands)

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

169,186

 

 

$

169,186

 

 

$

169,186

 

 

$

 

 

$

 

Equity securities

 

 

11,737

 

 

 

11,737

 

 

 

11,737

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,114,129

 

 

 

2,114,129

 

 

 

 

 

 

2,112,626

 

 

 

1,503

 

Held-to-maturity debt securities

 

 

1,020,934

 

 

 

1,020,743

 

 

 

 

 

 

1,020,195

 

 

 

548

 

Net loans

 

 

7,607,333

 

 

 

7,422,825

 

 

 

 

 

 

 

 

 

7,422,825

 

Loans held for sale

 

 

8,994

 

 

 

8,994

 

 

 

 

 

 

8,994

 

 

 

 

Other assets - interest rate derivatives

 

 

4,650

 

 

 

4,650

 

 

 

 

 

 

4,650

 

 

 

 

Accrued interest receivable

 

 

38,853

 

 

 

38,853

 

 

 

38,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

8,831,633

 

 

 

8,836,390

 

 

 

7,376,023

 

 

 

1,460,367

 

 

 

 

Federal Home Loan Bank borrowings

 

 

1,054,174

 

 

 

1,051,401

 

 

 

 

 

 

1,051,401

 

 

 

 

Other borrowings

 

 

290,522

 

 

 

290,854

 

 

 

288,918

 

 

 

1,936

 

 

 

 

Subordinated debt and junior subordinated debt

 

 

189,842

 

 

 

174,448

 

 

 

 

 

 

174,448

 

 

 

 

Other liabilities - interest rate derivatives

 

 

5,081

 

 

 

5,081

 

 

 

 

 

 

5,081

 

 

 

 

Accrued interest payable

 

 

4,627

 

 

 

4,627

 

 

 

4,627

 

 

 

 

 

 

 

 

The following methods and assumptions were used to measure the fair value of financial instruments recorded at cost on WesBanco’s consolidated balance sheets:

Cash and due from banks:  The carrying amount for cash and due from banks is a reasonable estimate of fair value.

Held-to-maturity debt securities:  Fair values for debt securities held-to-maturity are determined in the same manner as investment securities, which are described above.

Net loans:  Fair values for loans are estimated using a discounted cash flow methodology.  The discount rates take into account interest rates currently being offered to customers for loans with similar terms, the credit risk associated with the loan and other market factors, including liquidity.  WesBanco believes the discount rates are consistent with transactions occurring in the marketplace for both performing and distressed loan types. The carrying value is net of the allowance for loan losses and other associated premiums and discounts.  Due to the significant judgment involved in evaluating credit quality, loans are classified within level 3 of the fair value hierarchy.

Accrued interest receivable:  The carrying amount of accrued interest receivable approximates its fair value.

Deposits:  The carrying amount is considered a reasonable estimate of fair value for demand, savings and other variable rate deposit accounts. The fair value of fixed maturity certificates of deposit is estimated by a discounted cash flow method using rates currently offered for deposits of similar remaining maturities.

Federal Home Loan Bank borrowings:  The fair value of FHLB borrowings is based on rates currently available to WesBanco for borrowings with similar terms and remaining maturities.

Other borrowings:  The carrying amount of federal funds purchased and overnight sweep accounts generally approximate fair value.  Other repurchase agreements are based on quoted market prices if available.  If market prices are not available, for certain fixed and adjustable rate repurchase agreements, then quoted market prices of similar instruments are used.

Subordinated debt and junior subordinated debt:  The fair value of subordinated debt is estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements. Due to the pooled nature of junior subordinated debt owed to unconsolidated subsidiary trusts, which are not actively traded, estimated fair value is based on recent similar transactions of single-issuer trust preferred securities.

Accrued interest payable:  The carrying amount of accrued interest payable approximates its fair value.

Off-balance sheet financial instruments:  Off-balance sheet financial instruments consist of commitments to extend credit, including letters of credit. Fair values for commitments to extend credit are estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present credit standing of the counterparties. The estimated fair value of the commitments to extend credit and letters of credit are insignificant and therefore are not presented in the above tables.