FAIR VALUE MEASUREMENT (Tables)
|
6 Months Ended |
Jun. 30, 2014
|
Assets and Liabilities Measured at Fair Value on Recurring Basis |
Assets and Liabilities Measured on a Recurring Basis: Assets
and liabilities measured at fair value on a recurring basis are
summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30, 2014 Using: |
|
|
|
June 30, |
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets |
|
|
Significant
Other
Observable
Inputs |
|
|
Significant
Unobservable
Inputs |
|
|
|
2014 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and government sponsored entities’
securities
|
|
$ |
231,597 |
|
|
$ |
— |
|
|
$ |
231,597 |
|
|
$ |
— |
|
Equity securities
|
|
|
452 |
|
|
|
452 |
|
|
|
— |
|
|
|
— |
|
Mortgage-backed GSE securities: residential
|
|
|
284,588 |
|
|
|
— |
|
|
|
284,588 |
|
|
|
— |
|
Mortgage servicing assets
|
|
|
157 |
|
|
|
— |
|
|
|
157 |
|
|
|
— |
|
Interest rate caps
|
|
|
214 |
|
|
|
— |
|
|
|
— |
|
|
|
214 |
|
Purchased certificate of deposit option
|
|
|
489 |
|
|
|
— |
|
|
|
489 |
|
|
|
— |
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Written certificate of deposit option
|
|
|
489 |
|
|
|
— |
|
|
|
489 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2013 Using: |
|
|
|
December 31, |
|
|
Quoted Prices
in Active
Markets for
Identical
Assets |
|
|
Significant
Other
Observable
Inputs |
|
|
Significant
Unobservable
Inputs |
|
|
|
2013 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and government sponsored entities’
securities
|
|
$ |
222,293 |
|
|
$ |
— |
|
|
$ |
222,293 |
|
|
$ |
— |
|
Equity securities
|
|
|
445 |
|
|
|
445 |
|
|
|
— |
|
|
|
— |
|
Mortgage-backed GSE securities: residential
|
|
|
288,268 |
|
|
|
— |
|
|
|
288,268 |
|
|
|
— |
|
Interest rate caps
|
|
|
546 |
|
|
|
— |
|
|
|
— |
|
|
|
546 |
|
Purchased certificate of deposit option
|
|
|
155 |
|
|
|
— |
|
|
|
155 |
|
|
|
— |
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Written certificate of deposit option
|
|
|
155 |
|
|
|
— |
|
|
|
155 |
|
|
|
— |
|
|
Reconciliation of All Assets Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3) |
The table below presents a reconciliation of all assets measured at
fair value on a recurring basis using significant unobservable
inputs (Level 3) for the three months ended June 30, 2014 and
2013:
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Caps |
|
|
|
Six Months Ended
June 30, 2014 |
|
|
Six Months Ended
June 30, 2013 |
|
|
|
(Dollars in
thousands) |
|
Balance of recurring Level 3 assets at beginning of period
|
|
$ |
546 |
|
|
$ |
436 |
|
Total gains (losses) for the period
|
|
|
|
|
|
|
|
|
Included in other income
|
|
|
(73 |
) |
|
|
700 |
|
Included in other comprehensive income
|
|
|
— |
|
|
|
— |
|
Purchases
|
|
|
— |
|
|
|
— |
|
Amortization
|
|
|
(259 |
) |
|
|
(259 |
) |
Sales
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Balance of recurring Level 3 assets at end of period
|
|
$ |
214 |
|
|
$ |
877 |
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value on Nonrecurring Basis |
The following table presents quantitative information about Level 3
fair value measurements for financial instruments measured at fair
value on a nonrecurring basis at June 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Valuation Technique(s)
|
|
Unobservable Input(s)
|
|
Range (Average)
|
|
|
|
|
|
(Dollars in
thousands) |
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
$ |
1,062 |
|
|
Sales comparison approach
Income approach
|
|
Adjustment for differences
between comparable sales
Adjustment for differences in net operating
income
Capitalization rate
|
|
0.00%-56.90%
(11.78%)
3.95%-14.62%
(9.41%)
|
Construction loans
|
|
|
1,997 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
0.00%-25.00%
(11.90%)
|
Consumer loans
|
|
|
163 |
|
|
Sales comparison approach |
|
Adjustment for differences between
comparable sales |
|
0.00%-25.00%
(11.90%)
|
Other real estate owned, net:
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
|
1,366 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
6.00%-46.53%
(17.76%)
|
Construction loans
|
|
|
1,848 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
6.54%-26.63%
(9.24%)
|
The following table presents quantitative information about Level 3
fair value measurements for financial instruments measured at fair
value on a nonrecurring basis at December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Valuation Technique(s)
|
|
Unobservable Input(s)
|
|
Range (Average)
|
|
|
|
|
|
(Dollars in
thousands) |
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
$ |
2,219 |
|
|
Sales comparison approach
Income approach
|
|
Adjustment for differences
between comparable sales
Adjustment for differences in net operating
income
Capitalization rate
|
|
0.00%-56.90%
(11.78%)
3.95%-14.62%
(9.41%)
|
Construction loans
|
|
|
1,587 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
0.00%-25.00%
(11.90%)
|
Consumer loans
|
|
|
339 |
|
|
Sales comparison approach |
|
Adjustment for differences between
comparable sales |
|
0.00%-10.00%
(5.00%)
|
Other real estate owned, net:
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
|
1,939 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
6.00%-46.53%
(17.76%)
|
Construction loans
|
|
|
2,310 |
|
|
Sales comparison approach |
|
Adjustment for differences
between comparable sales |
|
6.54%-26.63%
(9.24%)
|
|
Assets and Liabilities Measured on Non-recurring Basis |
Assets and Liabilities Measured on a Non-Recurring Basis:
Assets and liabilities measured at fair value on a non-recurring
basis are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30, 2014 Using: |
|
|
|
June 30,
2014 |
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
$ |
1,062 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,062 |
|
Construction loans
|
|
|
1,997 |
|
|
|
— |
|
|
|
— |
|
|
|
1,997 |
|
Consumer loans
|
|
|
163 |
|
|
|
— |
|
|
|
— |
|
|
|
163 |
|
Other real estate owned, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate
|
|
|
1,366 |
|
|
|
— |
|
|
|
— |
|
|
|
1,366 |
|
Construction
|
|
|
1,848 |
|
|
|
— |
|
|
|
— |
|
|
|
1,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2013 Using: |
|
|
|
December 31,
2013 |
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
$ |
2,219 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,219 |
|
Construction loans
|
|
|
1,587 |
|
|
|
— |
|
|
|
— |
|
|
|
1,587 |
|
Consumer loans
|
|
|
339 |
|
|
|
— |
|
|
|
— |
|
|
|
339 |
|
Other real estate owned, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permanent real estate loans
|
|
|
1,939 |
|
|
|
— |
|
|
|
— |
|
|
|
1,939 |
|
Construction loans
|
|
|
2,310 |
|
|
|
— |
|
|
|
— |
|
|
|
2,310 |
|
|
Carrying Value and Estimated Fair Values of Financial Instruments |
In accordance with U.S. GAAP, the carrying value and estimated fair
values of financial instruments at June 30, 2014 and
December 31, 2013, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30, 2014 Using: |
|
|
|
June 30,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
43,590 |
|
|
$ |
43,590 |
|
|
$ |
— |
|
|
$ |
— |
|
Available for sale securities
|
|
|
516,637 |
|
|
|
452 |
|
|
|
516,185 |
|
|
|
— |
|
Loans held for sale
|
|
|
9,290 |
|
|
|
— |
|
|
|
9,507 |
|
|
|
— |
|
Loans, net
|
|
|
1,086,771 |
|
|
|
— |
|
|
|
— |
|
|
|
1,096,670 |
|
FHLB stock
|
|
|
18,068 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Accrued interest receivable
|
|
|
5,762 |
|
|
|
— |
|
|
|
2,513 |
|
|
|
3,249 |
|
Interest rate caps
|
|
|
214 |
|
|
|
— |
|
|
|
— |
|
|
|
214 |
|
Purchased certificate of deposit option
|
|
|
489 |
|
|
|
— |
|
|
|
489 |
|
|
|
— |
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking, savings and money market accounts
|
|
|
(923,552 |
) |
|
|
(923,552 |
) |
|
|
— |
|
|
|
— |
|
Certificates of deposit
|
|
|
(451,922 |
) |
|
|
— |
|
|
|
(457,181 |
) |
|
|
— |
|
FHLB advances
|
|
|
(65,000 |
) |
|
|
— |
|
|
|
(69,647 |
) |
|
|
— |
|
Repurchase agreements and other
|
|
|
(90,567 |
) |
|
|
— |
|
|
|
(96,904 |
) |
|
|
— |
|
Advance payments by borrowers for taxes and insurance
|
|
|
(12,708 |
) |
|
|
— |
|
|
|
(12,708 |
) |
|
|
— |
|
Accrued interest payable
|
|
|
(573 |
) |
|
|
— |
|
|
|
(573 |
) |
|
|
— |
|
Written certificate of deposit option
|
|
|
(489 |
) |
|
|
— |
|
|
|
(489 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
|
|
2013 |
|
|
Fair Value Measurements at December 31, 2013 Using: |
|
|
|
Carrying Value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
(Dollars in
thousands) |
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
77,331 |
|
|
$ |
77,331 |
|
|
$ |
— |
|
|
$ |
— |
|
Available for sale securities
|
|
|
511,006 |
|
|
|
445 |
|
|
|
510,561 |
|
|
|
— |
|
Loans held for sale
|
|
|
4,838 |
|
|
|
— |
|
|
|
4,866 |
|
|
|
— |
|
Loans, net
|
|
|
1,029,192 |
|
|
|
— |
|
|
|
— |
|
|
|
1,031,491 |
|
FHLB stock
|
|
|
26,464 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Accrued interest receivable
|
|
|
5,694 |
|
|
|
— |
|
|
|
2,584 |
|
|
|
3,110 |
|
Interest rate caps
|
|
|
546 |
|
|
|
— |
|
|
|
— |
|
|
|
546 |
|
Purchased certificate of deposit option
|
|
|
155 |
|
|
|
— |
|
|
|
155 |
|
|
|
— |
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking, savings and money market accounts
|
|
|
(899,481 |
) |
|
|
(899,481 |
) |
|
|
— |
|
|
|
— |
|
Certificates of deposit
|
|
|
(492,271 |
) |
|
|
— |
|
|
|
(500,651 |
) |
|
|
— |
|
FHLB advances
|
|
|
(50,000 |
) |
|
|
— |
|
|
|
(55,327 |
) |
|
|
— |
|
Repurchase agreements and other
|
|
|
(90,578 |
) |
|
|
— |
|
|
|
(98,462 |
) |
|
|
— |
|
Advance payments by borrowers for taxes and insurance
|
|
|
(20,060 |
) |
|
|
— |
|
|
|
(20,060 |
) |
|
|
— |
|
Accrued interest payable
|
|
|
(550 |
) |
|
|
— |
|
|
|
(550 |
) |
|
|
— |
|
Written certificate of deposit option
|
|
|
(155 |
) |
|
|
— |
|
|
|
(155 |
) |
|
|
— |
|
|
Interest Rate Caps [Member]
|
|
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value on Nonrecurring Basis |
The following table presents quantitative information about
recurring Level 3 fair value measurements at June 30,
2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Valuation
Technique(s) |
|
|
Unobservable
Input(s) |
|
|
Range |
|
|
|
(Dollars in
thousands) |
|
Interest rate caps
|
|
$ |
214 |
|
|
|
Discounted
cash flow
|
|
|
|
Discount rate |
|
|
|
0.40 |
%-1.18% |
The following table presents quantitative information about
recurring Level 3 fair value measurements at December 31,
2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Valuation
Technique(s) |
|
|
Unobservable
Input(s) |
|
|
Range |
|
|
|
(Dollars in
thousands) |
|
Interest rate caps
|
|
$ |
546 |
|
|
|
Discounted
cash flow
|
|
|
|
Discount rate |
|
|
|
0.35 |
%-1.18% |
|