XML 35 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Disclosures About Fair Value of Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Disclosures [Abstract]  
Fair Value Measurements of Assets and Liabilities Recognized in Consolidated Condensed Balance Sheets Measured at Fair Value
The following table presents the fair value measurements of assets and liabilities recognized in the Consolidated Condensed Balance Sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015, and December 31, 2014.
 
 
 

Fair Value Measurements Using:
March 31, 2015
Fair Value

Quoted Prices in Active Markets for Identical Assets
(Level 1)

Significant Other
Observable Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
 
 
 
 
 
 
 
U.S. Government-sponsored agency securities
$
107

 
 
 
$
107

 
 
State and municipal
261,584

 
 
 
255,421

 
$
6,163

U.S. Government-sponsored mortgage-backed securities
274,627

 
 
 
274,627

 
 
Corporate obligations
31

 
 
 
 
 
31

Equity securities
1,706

 
 
 
1,702

 
4

Interest rate swap asset
4,764

 
 
 
4,764

 
 
Interest rate cap
87

 
 
 
87

 
 
Interest rate swap liability
8,569

 
 
 
8,569

 
 


 
 

Fair Value Measurements Using:
December 31, 2014
Fair Value

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant Other Observable Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
 

 

 

 
U.S. Government-sponsored agency securities
$
109


 

$
109


 
State and municipal
228,593


 

221,982


$
6,611

U.S. Government-sponsored mortgage-backed securities
319,104


 

319,104


 
Corporate obligations
31


 

 

31

Equity securities
1,706


 

1,702


4

Interest rate swap asset
3,730


 

3,730




Interest rate cap
137


 

137




Interest rate swap liability
6,537


 

6,537




Reconciliation of Beginning and Ending Balances of Recurring Fair Value Measurements Recognized in Consolidated Condensed Balance Sheets using Significant Unobservable Level 3 Inputs
The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the Consolidated Condensed Balance Sheets using significant unobservable (Level 3) inputs for three months ended March 31, 2015, and 2014.
 
 
Available for Sale Securities
 
Three Months Ended
March 31, 2015
 
Three Months Ended
March 31, 2014
Balance at beginning of the period
$
6,646

 
$
9,977

Total realized and unrealized gains and losses:
 
 
 
Included in net income


 

Included in other comprehensive income
91

 
2,058

Purchases, issuances and settlements


 


Transfers in/(out) of Level 3
 
 

Principal payments
(539
)
 
(541
)
Ending balance
$
6,198

 
$
11,494


Description of Valuation Methodologies Used for Instruments Measured at Fair Value on a Non-Recurring Basis and Recognized in Consolidated Condensed Balance Sheets
The following table presents the fair value measurement of assets and liabilities measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015, and December 31, 2014.
 
 

 

Fair Value Measurements Using
March 31, 2015

Fair Value

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant Other
Observable
Inputs
(Level 2)

Significant Unobservable
Inputs
(Level 3)
Impaired loans (collateral dependent)

$
7,485


 

 

$
7,485

Other real estate owned

$
663


 

 

$
663

 
 
 

 

Fair Value Measurements Using
December 31, 2014

Fair Value

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant Other
Observable
 Inputs
(Level 2)

Significant Unobservable
Inputs
(Level 3)
Impaired loans (collateral dependent)

$
17,134


 

 

$
17,134

Other real estate owned

$
5,155


 

 

$
5,155

Unobservable Inputs Used in Recurring and Nonrecurring Level 3 Fair Value Measurements Other Than Goodwill
The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements, other than goodwill, at March 31, 2015 and December 31, 2014.
 
March 31, 2015
Fair Value

Valuation Technique

Unobservable Inputs

Range (Weighted-Average)
State and municipal securities
$
6,163


Discounted cash flow

Maturity/Call date

1 month to 15 yrs
 
 

 

Blend of US Muni BQ curve

A- to BBB-
 
 

 

Discount rate

.90% - 5%
 
 
 
 
 
 
 
 
Corporate obligations and Equity securities
$
35


Discounted cash flow

Risk free rate

3 month LIBOR
 
 

 

plus Premium for illiquidity

plus 200bps
 
 
 
 
 
 
 
 
Impaired loans (collateral dependent)
$
7,485


Collateral based measurements

Discount to reflect current market conditions and ultimate collectability

0% - 50% (4%)
 
 





 
Other real estate owned
$
663


Appraisals

Discount to reflect current market conditions

0% - 20% (1%)



December 31, 2014
Fair Value
 
Valuation Technique
 
Unobservable Inputs
 
Range (Weighted-Average)
State and municipal securities
$
6,611

 
Discounted cash flow
 
Maturity/Call date
 
1 month to 15 yrs
 
 
 
 
 
Blend of US Muni BQ curve
 
A- to BBB-
 
 
 
 
 
Discount rate
 
.90% - 5%
 
 
 
 
 
 
 
 
Corporate obligations and Equity securities
$
35

 
Discounted cash flow
 
Risk free rate
 
3 month LIBOR
 
 
 
 
 
plus Premium for illiquidity
 
plus 200bps
 
 
 
 
 
 
 
 
Impaired loans (collateral dependent)
$
17,134

 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
0% - 50% (3%)
 
 
 
 
 
 
 
 
Other real estate owned
$
5,155

 
Appraisals
 
Discount to reflect current market conditions
 
0% - 20% (7%)
Estimated Fair Values of Financial Instruments
The following table presents estimated fair values of the Corporation’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015, and December 31, 2014.




March 31, 2015





(unaudited)


 
Carrying
Amount

Quoted Prices in Active Markets
for Identical
Assets

Significant
Other
Observable
Inputs

Significant Unobservable
Inputs
 
(Level 1)

(Level 2)

(Level 3)
Assets:
 

 

 

 
Cash and cash equivalents
$
89,243


$
89,243


 

 
Interest-bearing time deposits
83,228


83,228


 

 
Investment securities available for sale
538,055


 

$
531,857


$
6,198

Investment securities held to maturity
651,418


 

638,360


32,251

Loans held for sale
6,392


 

6,392


 
Loans
3,902,731


 

 

3,867,719

Federal Reserve Bank and Federal Home Loan Bank stock
41,273


 

41,273


 
Interest rate swap and cap asset
4,851


 

4,851


 
Interest receivable
19,557


 

19,557


 
Liabilities:
 

 

 

 
Deposits
$
4,648,075


$
3,518,556


$
1,116,309


 
Borrowings:




 

 
Securities sold under repurchase agreements
134,023


 

134,035


 
Federal Home Loan Bank advances
166,326


 

167,903


 
Subordinated debentures and term loans
126,875


 

85,413


 
Interest rate swap liability
8,569


 

8,569


 
Interest payable
3,685


 

3,685


 





December 31, 2014


 
Carrying
Amount

Quoted Prices in Active Markets
for Identical
Assets

Significant
Other
Observable
Inputs

Significant Unobservable
Inputs
 
(Level 1)

(Level 2)

(Level 3)
Assets:
 

 

 

 
Cash and cash equivalents
$
118,616


$
118,616


 

 
Interest-bearing time deposits
47,520


47,520


 

 
Investment securities available for sale
549,543


 

$
542,897


$
6,646

Investment securities held to maturity
631,088


 

614,457


33,266

Loans held for sale
7,235


 

7,235


 
Loans
3,860,901


 

 

3,810,912

Federal Reserve Bank and Federal Home Loan Bank stock
41,353


 

41,353


 
Interest rate swap and cap asset
3,867


 

3,867




Interest receivable
19,984


 

19,984


 
Liabilities:
 

 

 

 
Deposits
$
4,640,694


$
3,523,199


$
1,099,610


 
Borrowings:
 

 

 

 
Federal funds purchased
15,381




15,381



Securities sold under repurchase agreements
124,539


 

124,539


 
Federal Home Loan Bank advances
145,264


 

146,669


 
Subordinated debentures and term loans
126,810


 

92,802


 

Interest rate swap liability
6,537


 

6,537



Interest payable
3,201


 

3,201