XML 33 R11.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value
9 Months Ended
Sep. 30, 2019
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).
 
 
September 30, 2019
 
 
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
(Dollar amounts in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
U.S. Government agencies
 
$

 
$
107,276

 
$

 
$
107,276

Mortgage Backed Securities-residential
 

 
216,736

 

 
216,736

Mortgage Backed Securities-commercial
 

 
24,424

 

 
24,424

Collateralized mortgage obligations
 

 
308,038

 

 
308,038

State and municipal
 

 
267,091

 
2,565

 
269,656

Municipal taxable
 

 
732

 

 
732

U.S. Treasury
 

 
9,478

 

 
9,478

Collateralized debt obligations
 

 

 
3,604

 
3,604

TOTAL
 
$

 
$
933,775

 
$
6,169

 
$
939,944

Derivative Assets
 
 

 
1,099

 
 

 
 

Derivative Liabilities
 
 

 
(1,099
)
 
 

 
 

 
 
December 31, 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
 
$

 
$
25,364

 
$

 
$
25,364

Mortgage Backed Securities-residential
 

 
178,743

 

 
178,743

Mortgage Backed Securities-commercial
 

 

 

 

Collateralized mortgage obligations
 

 
343,616

 

 
343,616

State and municipal
 

 
230,800

 
3,135

 
233,935

Collateralized debt obligations
 

 

 
3,258

 
3,258

TOTAL
 
$

 
$
778,523

 
$
6,393

 
$
784,916

Derivative Assets
 
 

 
218

 
 

 
 

Derivative Liabilities
 
 

 
(218
)
 
 

 
 


 
There were no transfers between Level 1 and Level 2 during 2019 and 2018.
 
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 nine months ended September 30, 2019 and the year ended December 31, 2018
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Three Months Ended September 30, 2019
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, July 1
$
2,890

 
$
3,333

 
$
6,223

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
315

 
315

Transfers

 

 

Settlements
(325
)
 
(44
)
 
(369
)
Ending balance, September 30
$
2,565

 
$
3,604

 
$
6,169

 
 
 
Nine Months Ended September 30, 2019
(Dollar amounts in thousands)
State and
municipal
obligations
 
Collateralized
debt
obligations
 
Total
Beginning balance, January 1
$
3,135

 
$
3,258

 
$
6,393

Total realized/unrealized gains or losses
 

 
 

 
 

Included in earnings

 

 

Included in other comprehensive income

 
476

 
476

Transfers

 

 

Settlements
(570
)
 
(130
)
 
(700
)
Ending balance, September 30
$
2,565

 
$
3,604

 
$
6,169

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 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
 

 
(2,840
)
 
(2,840
)
Purchases
 

 

 

Settlements
 
(545
)
 
(8,507
)
 
(9,052
)
Ending balance, December 31
 
$
3,135

 
$
3,258

 
$
6,393


  
    
The following table presents quantitative information about recurring and non-recurring Level 3 fair value measurements at September 30, 2019.
(Dollar amounts in thousands)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input(s)
 
Range
State and municipal obligations
 
$
2,565

 
Discounted cash flow
 
Discount rate
Probability of default
 
2.87%-4.44% 0%
Other real estate  
 
$
3,717

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
$
120

 
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, 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  
 
$
603

 
Sales comparison/income approach
 
Discount rate for age of appraisal and market conditions
 
5.00%-20.00%
Impaired Loans
 
1,639

 
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 $120 thousand, after a valuation allowance of $33 thousand at September 30, 2019 and at a fair value of $1.6 million, net of a valuation allowance of $737 thousand at December 31, 2018. The impact to the provision for loan losses for the three and nine months ended September 30, 2019 and for the twelve months ended December 31, 2018 was a $625 thousand decrease, a $704 thousand decrease and a $112 thousand increase, respectively. Other real estate owned is valued at Level 3. Other real estate owned at September 30, 2019 with a value of $3.7 million was reduced $97 thousand for fair value adjustment. At September 30, 2019 other real estate owned was comprised of $3.5 million from commercial loans and $207 thousand from residential loans. Other real estate owned at December 31, 2018 with a value of $603 thousand was reduced $598 thousand for fair value adjustment. At December 31, 2018 other real estate owned was comprised of $171 thousand from commercial loans and $432 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-recurring basis, as of September 30, 2019 and December 31, 2018, which are all considered Level 3.
 
 
September 30, 2019
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
153

 
$
33

 
$
120

Farmland
 

 

 

Non Farm, Non Residential
 

 

 

Agriculture
 

 

 

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
153

 
$
33

 
$
120

 
 
December 31, 2018
(Dollar amounts in thousands)
 
Carrying
Value
 
Allowance
for Loan
Losses
Allocated
 
Fair Value
Commercial
 
 

 
 

 
 

Commercial & Industrial
 
$
1,819

 
$
593

 
$
1,226

Farmland
 
211

 
44

 
167

Non Farm, Non Residential
 

 

 

Agriculture
 
346

 
100

 
246

All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

First Liens
 

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
2,376

 
$
737

 
$
1,639


 
The carrying amounts and estimated fair value of financial instruments at September 30, 2019 and December 31, 2018, 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. 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.
 
 
September 30, 2019
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
80,193

 
$
22,625

 
$
57,568

 
$

 
$
80,193

Federal funds sold
 

 

 

 

 

Securities available-for-sale
 
939,944

 

 
933,775

 
6,169

 
939,944

Restricted stock
 
13,624

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
2,648,677

 

 

 
2,674,336

 
2,674,336

Accrued interest receivable
 
18,735

 

 
5,180

 
13,555

 
18,735

Deposits
 
(3,220,122
)
 

 
(3,210,216
)
 

 
(3,210,216
)
Short-term borrowings
 
(90,852
)
 

 
(90,852
)
 

 
(90,852
)
Accrued interest payable
 
(1,790
)
 

 
(1,790
)
 

 
(1,790
)
 
 
December 31, 2018
 
 
Carrying
 
Fair Value
(Dollar amounts in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash and due from banks
 
$
74,388

 
$
23,418

 
$
50,970

 
$

 
$
74,388

Securities available-for-sale
 
784,916

 

 
778,523

 
6,393

 
784,916

Restricted stock
 
10,390

 
n/a

 
n/a

 
n/a

 
n/a

Loans, net
 
1,933,552

 

 

 
1,889,795

 
1,889,795

Accrued interest receivable
 
13,970

 

 
3,005

 
10,965

 
13,970

Deposits
 
(2,436,727
)
 

 
(2,426,128
)
 

 
(2,426,128
)
Short-term borrowings
 
(69,656
)
 

 
(69,656
)
 

 
(69,656
)
Accrued interest payable
 
(609
)
 

 
(609
)
 

 
(609
)