XML 21 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value
6 Months Ended
Jun. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value

FASB ASC No. 820-10 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: Quoted prices (unadjusted) of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level I prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
 
The fair value of most securities available for sale is determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used 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 benchmark quoted securities (Level 2 inputs).
 
For those securities that cannot be priced using quoted market prices or observable inputs a Level 3 valuation is determined. These securities are primarily trust preferred securities, which are priced using Level 3 due to current market illiquidity and certain investments in state and municipal securities. The fair value of the trust preferred securities is obtained from a third party provider without adjustment. As described previously, management obtains values from other pricing sources to validate the Standard & Poors pricing that they currently utilize. The fair value of state and municipal obligations are derived by comparing the securities to current market rates plus an appropriate credit spread to determine an estimated value. Illiquidity spreads are then considered. Credit reviews are performed on each of the issuers. The significant unobservable inputs used in the fair value measurement of the Corporation’s state and municipal obligations are credit spreads related to specific issuers. Significantly higher credit spread assumptions would result in significantly lower fair value measurement. Conversely, significantly lower credit spreads would result in a significantly higher fair value measurements.

The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).
 
 
June 30, 2018
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
12,777

 
$

 
$
12,777

Mortgage Backed Securities-residential
 

 
190,739

 

 
190,739

Collateralized mortgage obligations
 

 
344,487

 

 
344,487

State and municipal
 

 
228,021

 
3,135

 
231,156

Collateralized debt obligations
 

 

 
3,450

 
3,450

TOTAL
 
$

 
$
776,024

 
$
6,585

 
$
782,609

Derivative Assets
 
 

 
482

 
 

 
 

Derivative Liabilities
 
 

 
(482
)
 
 

 
 

 
 
December 31, 2017
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
13,695

 
$

 
$
13,695

Mortgage Backed Securities-residential
 

 
215,338

 

 
215,338

Mortgage Backed Securities-commercial
 

 
1

 

 
1

Collateralized mortgage obligations
 

 
339,670

 

 
339,670

State and municipal
 

 
227,942

 
3,680

 
231,622

Collateralized debt obligations
 

 

 
14,605

 
14,605

TOTAL
 
$

 
$
796,646

 
$
18,285

 
$
814,931

Derivative Assets
 
 

 
298

 
 

 
 

Derivative Liabilities
 
 

 
(298
)
 
 

 
 


 
There were no transfers between Level 1 and Level 2 during 2018 and 2017.
 
The tables below presents a reconciliation and income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2018 and the year ended December 31, 2017
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Three Months Ended June 30, 2018
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, April 1
$
3,135

 
$
15,530

 
$
18,665

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
3,072

 
3,072

Transfers

 

 

Settlements

 
(15,152
)
 
(15,152
)
Ending balance, June 30
$
3,135

 
$
3,450

 
$
6,585

 
 
 
Six Months Ended June 30, 2018
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
$
3,680

 
$
14,605

 
$
18,285

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
4,145

 
4,145

Transfers

 

 

Settlements
(545
)
 
(15,300
)
 
(15,845
)
Ending balance, June 30
$
3,135

 
$
3,450

 
$
6,585

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2017
(Dollar amounts in thousands)
 
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
 
$
4,210

 
$
12,368

 
$
16,578

Total realized/unrealized gains or losses
 
 

 
 

 
 

Included in earnings
 

 

 

Included in other comprehensive income
 

 
2,773

 
2,773

Purchases
 

 

 

Settlements
 
(530
)
 
(536
)
 
(1,066
)
Ending balance, December 31
 
$
3,680

 
$
14,605

 
$
18,285


  
    
The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at June 30, 2018.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
3,135

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.64%-4.80% 0%
Other real estate  
 
$
497

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
$
2,563

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
0.00%-50.00%

The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at December 31, 2017.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
3,680

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.30%-5.45% 0%
Other real estate  
 
$
1,880

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
3,882

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
0.00%-50.00%


Impaired loans disclosed in footnote 2, which are measured for impairment using the fair value of collateral, are valued at Level 3. They are carried at a fair value of $2.6 million, after a valuation allowance of $231 thousand at June 30, 2018 and at a fair value of $3.9 million, net of a valuation allowance of $625 thousand at December 31, 2017. The impact to the provision for loan losses for the three months and six months ended June 30, 2018 and for the twelve months ended December 31, 2017 was a $535 thousand decrease, a $394 thousand decrease, and a $294 thousand increase, respectively. Other real estate owned is valued at Level 3. Other real estate owned at June 30, 2018 with a value of $497 thousand was reduced $520 thousand for fair value adjustment. At June 30, 2018 other real estate owned was comprised of $278 thousand from commercial loans and $219 thousand from residential loans. Other real estate owned at December 31, 2017 with a value of $1.9 million was reduced $951 thousand for fair value adjustment. At December 31, 2017 other real estate owned was comprised of $1.7 million from commercial loans and $212 thousand from residential loans.
 
Fair value is measured based on the value of the collateral securing those loans, and is determined using several methods. Generally the fair value of real estate is determined based on appraisals by qualified licensed appraisers. Appraisals for real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the cost to replace current property. The market comparison evaluates the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and the investor’s required return. The final fair value is based on a reconciliation of these three approaches. If an appraisal is not available, the fair value may be determined by using a cash flow analysis, a broker’s opinion of value, the net present value of future cash flows, or an observable market price from an active market. Fair value of other real estate is based upon the current appraised values of the properties as determined by qualified licensed appraisers and the Company’s judgment of other relevant market conditions. Appraisals are obtained annually and reductions in value are recorded as a valuation through a charge to expense. The primary unobservable input used by management in estimating fair value are additional discounts to the appraised value to consider market conditions and the age of the appraisal, which are based on management’s past experience in resolving these types of properties. These discounts range from 0% to 50%. Values for non-real estate collateral, such as business equipment, are based on appraisals performed by qualified licensed appraisers or the customers financial statements. Values for non real estate collateral use much higher discounts than real estate collateral. Other real estate and impaired loans carried at fair value are primarily comprised of smaller balance properties.

The following tables presents loans identified as impaired by class of loans, and carried at fair value on a non-recuring basis, as of June 30, 2018 and December 31, 2017, which are all considered Level 3.
 
 
June 30, 2018
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
472

 
$
139

 
$
333

Farmland
 
2,162

 
43

 
2,119

Non Farm, Non Residential
 

 

 

Agriculture
 
160

 
49

 
111

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
2,794

 
$
231

 
$
2,563

 
 
December 31, 2017
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
493

 
$
146

 
$
347

Farmland
 
3,035

 
268

 
2,767

Non Farm, Non Residential
 

 

 

Agriculture
 
537

 
205

 

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 
442

 
6

 
436

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
4,507

 
$
625

 
$
3,882


 
The carrying amounts and estimated fair value of financial instruments at June 30, 2018 and December 31, 2017, are shown below. Carrying amount is the estimated fair value for cash and due from banks, federal funds sold, short-term borrowings, accrued interest receivable and payable, demand deposits, short-term debt and variable-rate loans or deposits that reprice frequently and fully. Security fair values were described previously. For fixed-rate, non-impaired loans or deposits, variable rate loans or deposits with infrequent repricing or repricing limits, and for longer-term borrowings, fair value is based on discounted cash flows using current market rates applied to the estimated life and considering credit risk. The valuation of impaired loans was described previously. Loan fair value estimates represent an exit price for 2018, but do not necessarily represent an exit price for years prior. Fair values of loans held for sale are based on market bids on the loans or similar loans. It was not practicable to determine the fair value of Federal Home Loan Bank stock due to restrictions placed on its transferability. Fair value of debt is based on current rates for similar financing. The fair value of off-balance sheet items is not considered material.
 
 
June 30, 2018
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
50,081

 
$
20,148

 
$
29,933

 
$

 
$
50,081

Securities available-for-sale
 
782,609

 

 
776,024

 
6,585

 
782,609

Restricted stock
 
10,390

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,908,501

 

 

 
1,865,915

 
1,865,915

Accrued interest receivable
 
12,345

 

 
3,546

 
8,799

 
12,345

Deposits
 
(2,454,335
)
 

 
(2,442,105
)
 

 
(2,442,105
)
Short-term borrowings
 
(32,589
)
 

 
(32,589
)
 

 
(32,589
)
Federal Home Loan Bank advances
 
(1,400
)
 

 
(1,399
)
 

 
(1,399
)
Accrued interest payable
 
(429
)
 

 
(429
)
 

 
(429
)
 
 
December 31, 2017
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
74,107

 
$
20,682

 
$
53,425

 
$

 
$
74,107

Securities available-for-sale
 
814,931

 

 
796,646

 
18,285

 
814,931

Restricted stock
 
10,379

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,886,852

 

 

 
1,878,166

 
1,878,166

Accrued interest receivable
 
12,913

 

 
3,596

 
9,317

 
12,913

Deposits
 
(2,458,653
)
 

 
(2,456,900
)
 

 
(2,456,900
)
Short-term borrowings
 
(57,686
)
 

 
(57,686
)
 

 
(57,686
)
Accrued interest payable
 
(372
)
 

 
(372
)
 

 
(372
)