XML 56 R19.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Disclosures
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Disclosures
12.Fair Value Disclosures

FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets.

Level 2:  Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets.

Level 3:  Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
 
We used the following methods and significant assumptions to estimate fair value:

Securities:  Where quoted market prices are available in an active market, securities (trading or available for sale) are classified as Level 1 of the valuation hierarchy.  Level 1 securities include certain preferred stocks included in our trading portfolio for which there are quoted prices in active markets.  If quoted market prices are not available for the specific security, then fair values are estimated by (1) using quoted market prices of securities with similar characteristics, (2) matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis whose significant fair value inputs can generally be verified and do not typically involve judgment by management. These securities are classified as Level 2 of the valuation hierarchy and include agency securities, private label residential mortgage-backed securities, other asset backed securities, municipal securities, trust preferred securities and corporate securities.

Loans held for sale:  The fair value of mortgage loans held for sale is based on mortgage backed security pricing for comparable assets (recurring Level 2).

Impaired loans with specific loss allocations based on collateral valueFrom time to time, certain loans are considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. We measure our investment in an impaired loan based on one of three methods: the loan’s observable market price, the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At June 30, 2015 and December 31, 2014, all of our total impaired loans were evaluated based on either the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the impaired loan as nonrecurring Level 3.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value.

Other real estate:  At the time of acquisition, other real estate is recorded at fair value, less estimated costs to sell, which becomes the property’s new basis. Subsequent write-downs to reflect declines in value since the time of acquisition may occur from time to time and are recorded in net gain on other real estate and repossessed assets in the Condensed Consolidated Statements of Operations. The fair value of the property used at and subsequent to the time of acquisition is typically determined by a third party appraisal of the property.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us.  Once received, an independent third party (for commercial properties over $0.25 million) or a member of our Collateral Evaluation Department (for commercial properties under $0.25 million) or a member of our Special Assets Group (for retail properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics.   We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value.  For commercial and retail properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions.  These additional discounts generally do not result in material adjustments to the appraised value.

Capitalized mortgage loan servicing rights:  The fair value of capitalized mortgage loan servicing rights is based on a valuation model used by an independent third party that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Certain model assumptions are generally unobservable and are based upon the best information available including data relating to our own servicing portfolio, reviews of mortgage servicing assumption and valuation surveys and input from various mortgage servicers and, therefore, are recorded as nonrecurring Level 3.  Management evaluates the third party valuation for reasonableness each quarter as part of our financial reporting control processes.

Derivatives:  The fair value of rate-lock mortgage loan commitments and mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets (recurring Level 2).  The fair value of interest rate swap agreements is based on a discounted cash flow analysis whose significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management (recurring Level 2).
 
Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:

    
Fair Value Measurements Using
 
  
Fair Value
Measure-
ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
 
  
(In thousands)
 
June 30, 2015:
 
 
   
 
  
 
  
 
 
Measured at Fair Value on a Recurring Basis:
        
Assets
        
Trading securities
 
$
180
  
$
180
  
$
-
  
$
-
 
Securities available for sale
                
U.S. agency
  
36,271
   
-
   
36,271
   
-
 
U.S. agency residential mortgage-backed
  
217,980
   
-
   
217,980
   
-
 
U.S. agency commercial mortgage-backed
  
30,160
   
-
   
30,160
   
-
 
Private label residential mortgage-backed
  
5,460
   
-
   
5,460
   
-
 
Other asset backed
  
108,312
   
-
   
108,312
   
-
 
Obligations of states and political subdivisions
  
134,363
   
-
   
134,363
   
-
 
Corporate
  
22,635
   
-
   
22,635
   
-
 
Trust preferred
  
2,514
   
-
   
2,514
   
-
 
Loans held for sale
  
30,518
   
-
   
30,518
   
-
 
Derivatives (1)
  
1,100
   
-
   
1,100
   
-
 
Liabilities
                
Derivatives (2)
  
222
   
-
   
222
   
-
 
                 
Measured at Fair Value on a Non-recurring basis:
                
Assets
                
Capitalized mortgage loan servicing rights (3)
  
8,895
   
-
   
-
   
8,895
 
Impaired loans (4)
                
Commercial
                
Income producing - real estate
  
852
   
-
   
-
   
852
 
Land, land development & construction-real estate
  
126
   
-
   
-
   
126
 
Commercial and industrial
  
1,774
   
-
   
-
   
1,774
 
Mortgage
                
1-4 Family
  
631
   
-
   
-
   
631
 
Resort Lending
  
141
   
-
   
-
   
141
 
Other real estate (5)
                
Commercial
                
Land, land development & construction-real estate
  
639
   
-
   
-
   
639
 
Commercial and industrial
  
165
   
-
   
-
   
165
 
Mortgage
                
1-4 Family
  
135
   
-
   
-
   
135
 
Resort Lending
  
251
   
-
   
-
   
251
 
Home equity - 1st lien
  
10
   
-
   
-
   
10
 
Installment
                
Home equity - 1st lien
  
43
   
-
   
-
   
43
 
 
(1)Included in accrued income and other assets
(2)Included in accrued expenses and other liabilities
(3)Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
(4)Only includes impaired loans with specific loss allocations based on collateral value.
(5)Only includes other real estate with subsequent write downs to fair value.
 
    
Fair Value Measurements Using
 
  
Fair Value
Measure-
ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
 
  
(In thousands)
 
December 31, 2014:
 
  
 
  
 
  
 
 
Measured at Fair Value on a Recurring Basis:
        
Assets
        
Trading securities
 
$
203
  
$
203
  
$
-
  
$
-
 
Securities available for sale
                
U.S. agency
  
35,006
   
-
   
35,006
   
-
 
U.S. agency residential mortgage-backed
  
257,558
   
-
   
257,558
   
-
 
U.S. agency commercial mortgage-backed
  
33,728
   
-
   
33,728
   
-
 
Private label residential mortgage-backed
  
6,013
   
-
   
6,013
   
-
 
Other asset backed
  
32,353
   
-
   
32,353
   
-
 
Obligations of states and political subdivisions
  
143,415
   
-
   
143,415
   
-
 
Corporate
  
22,664
   
-
   
22,664
   
-
 
Trust preferred
  
2,441
   
-
   
2,441
   
-
 
Loans held for sale
  
23,662
   
-
   
23,662
   
-
 
Derivatives (1)
  
619
   
-
   
619
   
-
 
Liabilities
                
Derivatives (2)
  
366
   
-
   
366
   
-
 
                 
Measured at Fair Value on a Non-recurring basis:
                
Assets
                
Capitalized mortgage loan servicing rights (3)
  
9,197
   
-
   
-
   
9,197
 
Impaired loans (4)
                
Commercial
                
Income producing - real estate
  
869
   
-
   
-
   
869
 
Land, land development &  construction-real estate
  
354
   
-
   
-
   
354
 
Commercial and industrial
  
2,601
   
-
   
-
   
2,601
 
Mortgage
                
1-4 Family
  
1,306
   
-
   
-
   
1,306
 
Other real estate (5)
                
Commercial
                
Income producing - real estate
  
479
   
-
   
-
   
479
 
Land, land development & construction-real estate
  
737
   
-
   
-
   
737
 
Mortgage
                
1-4 Family
  
102
   
-
   
-
   
102
 
Resort Lending
  
575
   
-
   
-
   
575
 
Installment
                
Home equity - 1st lien
  
13
   
-
   
-
   
13
 
 
(1)
Included in accrued income and other assets
(2)
Included in accrued expenses and other liabilities
(3)
Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
(4)
Only includes impaired loans with specific loss allocations based on collateral value.
(5)
Only includes other real estate with subsequent write downs to fair value.
 
There were no transfers between Level 1 and Level 2 during the three months ended June 30, 2015 and 2014.

Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:
 
  
Changes in Fair Values for the Six-Month
Periods Ended June 30 for Items Measured at
Fair Value Pursuant to Election of the Fair Value Option
 
  
2015
  
2014
 
    
Net Gains (Losses)
on Assets
    
Total
Change
in Fair
Values
Included
in Current
Period
    
Net Gains (Losses)
on Assets
    
Total
Change
in Fair
Values
Included
in Current
Period
  
  
Securities
  
Loans
  
Earnings
  
Securities
  
Loans
  
Earnings
 
 
(In thousands)
 
Trading securities
 
$
(23
)
 
$
-
  
$
(23
)
 
$
111
  
$
-
  
$
111
 
Loans held for sale
  
-
   
(121
)
  
(121
)
  
-
   
348
   
348
 

For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends.

The following represent impairment charges recognized during the three and six month periods ended June 30, 2015 and 2014 relating to assets measured at fair value on a non-recurring basis:
 
·Capitalized mortgage loan servicing rights, whose individual strata are measured at fair value, had a carrying amount of $8.9 million which is net of a valuation allowance of $3.2 million at June 30, 2015, and had a carrying amount of $9.2 million which is net of a valuation allowance of $3.8 million at December 31, 2014.  A recovery (charge) of $1.2 million and $0.5 million was included in our results of operations for the three and six month periods ending June 30, 2015, respectively and $(0.2) million and $(0.5) million during the same periods in 2014.
·Loans which are measured for impairment using the fair value of collateral for collateral dependent loans had a carrying amount of $6.6 million, with a valuation allowance of $3.1 million at June 30, 2015, and had a carrying amount of $8.2 million, with a valuation allowance of $3.1 million at December 31, 2014.  The provision for loan losses included in our results of operations relating to impaired loans was an expense of $0.5 million and $0.2 million for the three month periods ending June 30, 2015 and 2014, respectively, and an expense of $1.0 million and $1.5 million for the six month periods ending June 30, 2015 and 2014, respectively.
·Other real estate, which is measured using the fair value of the property, had a carrying amount of $1.2 million which is net of a valuation allowance of $2.3 million at June 30, 2015, and a carrying amount of $1.9 million which is net of a valuation allowance of $2.5 million at December 31, 2014.  An additional charge relating to other real estate measured at fair value of $0.22 million and $0.37 million was included in our results of operations during the three and six month periods ended June 30, 2015, respectively and $0.03 million and $0.06 million during the same periods in 2014.

We had no assets or liabilities measured at fair value on a recurring basis that used significant unobservable inputs (Level 3) during the three months ended June 30, 2015 and 2014.

Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:
 
       
Asset
(Liability)
     
       
Fair
Value
 
Valuation
Technique
Unobservable
Inputs
 
Weighted
Average
 
  
(In thousands)
   
June 30, 2015
      
Capitalized mortgage 
loan servicing rights
 
$
8,895
 
Present value of net servicing revenue
Discount rate
  
10.02
%
     
    
Cost to service
 
$
80
 
           
Ancillary income
  
24
 
           
Float rate
  
1.79
%
           
Impaired loans
          
Commercial (1)
  
2,220
 
Sales comparison approach
Adjustment for differences between comparable sales
  
(2.3
)%
     
Income approach
Capitalization rate
  
9.3
 
Mortgage
  
772
 
Sales comparison approach
Adjustment for differences between comparable sales
  
5.6
 
 
          
Other real estate
   
 
 
  
 
 
Commercial
804
Sales comparison approach
Adjustment for differences between comparable sales
(3.9
)
Mortgage and installment
  
439
 
Sales comparison approach
Adjustment for differences between comparable sales
  
20.6
 
           
December 31, 2014
          
Capitalized mortgage
loan servicing rights
 
$
9,197
 
Present value of net servicing revenue
Discount rate
  
10.07
%
     
   
Cost to service
 
$
82
 
           
Ancillary income
  
25
 
           
Float rate
  
1.77
%
           
Impaired loans
  
 
 
 
 
  
 
 
Commercial (1)
2,751
Sales comparison approach
Adjustment for differences between comparable sales
(3.8
)%
     
Income approach
Capitalization rate
  
9.3
 
Mortgage
  
1,306
 
Sales comparison approach
Adjustment for differences between comparable sales
  
8.6
 
           
Other real estate
  
 
 
 
 
  
Commercial
1,216
Sales comparison approach
Adjustment for differences between comparable sales
(9.0
)
Mortgage and  installment
  
690
 
Sales comparison approach
Adjustment for differences between comparable sales
  
34.3
 


(1)
In addition to the valuation techniques and unobservable inputs discussed above, at June 30, 2015 and December 31, 2014, we had an impaired collateral dependent commercial relationship that totaled $0.5 million and $1.1 million, respectively that was primarily secured by collateral other than real estate.  Collateral securing this relationship primarily included machinery and equipment, accounts receivable, inventory and company stock.  Valuation techniques at June 30, 2015, included discounting restructuring firm valuations based on estimates of value recovery of each particular asset type.  Discount rates used ranged from 0% to 100% of stated values.  Valuation techniques at December 31, 2014, included discounting cost and financial statement value approaches based on estimates of value recovery of each particular asset type.  Discount rates used ranged from 35% to 100% of stated values.
 
The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.

  
Aggregate
Fair Value
  
Difference
  
Contractual
Principal
 
  
(In thousands)
 
Loans held for sale
      
June 30, 2015
 
$
30,518
  
$
503
  
$
30,015
 
December 31, 2014
  
23,662
   
624
   
23,038