XML 62 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE DISCLOSURES
9 Months Ended
Sep. 30, 2013
Fair Value Disclosures [Abstract]  
FAIR VALUE DISCLOSURES
NOTE 8.  FAIR VALUE DISCLOSURES
 
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (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. There are three levels of inputs that may be used to measure fair values:
 
Level 1
 
Quoted prices (unadjusted) for 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 1 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 company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
 
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:
 
Securities:  Securities available for sale are valued primarily by a third party pricing service. The fair values of securities available for sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or pricing models which utilize significant observable inputs such as matrix pricing. This 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). These models utilize the market approach with standard inputs that include, but are not limited to, benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data. For certain non-agency residential mortgage-backed securities where observable inputs about the specific issuer are not available, fair values are estimated using observable data from other non-agency residential mortgage-backed securities presumed to be similar or other market data on other non-agency residential mortgage-backed securities (Level 3 inputs). For certain municipal securities that are not rated and observable inputs about the specific issuer are not available, fair values are estimated using observable data from other municipal securities presumed to be similar or other market data on other non-rated municipal securities (Level 3 inputs). There were no transfers between Level 1and Level 2 during the first nine months of 2013.
 
Mortgage banking derivatives:  The fair value of mortgage banking derivatives are based on observable market data as of the measurement date (Level 2).
 
Interest rate swap derivatives:  The Company records all derivatives on the balance sheet at fair value.  The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Currently, none of the Company’s derivatives are designated in qualifying hedging relationships, as the derivatives are not used to manage risks within the Company’s assets or liabilities. As such, all changes in fair value of the Company’s derivatives are recognized directly in earnings.  The fair value of interest rate swap derivatives is determined by pricing or valuation models using observable market data as of the measurement date (Level 2).
 
Impaired loans:  Impaired loans with specific allocations of the allowance for loan losses are generally based on the fair value of the underlying collateral if repayment is expected solely from the collateral.  Fair value is determined using several methods.  Generally, the fair value of real estate is based on appraisals by qualified third party appraisers.  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 appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and result in a Level 3 classification of the inputs for determining fair value. In addition, the Company’s management routinely applies internal discount factors to the value of appraisals used in the fair value evaluation of impaired loans.  The deductions to the appraisals take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions.  Commercial real estate is generally discounted from its appraised value by 0-50% with the higher discounts applied to real estate that is determined to have a thin trading market or to be specialized collateral.  In addition to real estate, the Company’s management evaluates other types of collateral as follows: Raw and finished inventory is discounted from its cost or book value by 35-65%, depending on the marketability of the goods.  Finished goods are generally discounted by 30-60%, depending on the ease of marketability, cost of transportation or scope of use of the finished good.  Work in process inventory is typically discounted by 50-100%, depending on the length of manufacturing time, types of components used in the completion process, and the breadth of the user base.  Equipment is valued at a percentage of depreciated book value or recent appraised value, if available, and is typically discounted at 30-70% after various considerations including age and condition of the equipment, marketability, breadth of use, and whether the equipment includes unique components or add-ons. Accounts receivable are discounted by 60-90%, depending on age and estimated collectability. Marketable securities are discounted by 10-30%, depending on the type of investment, age of valuation report and general market conditions.  This methodology is based on a market approach and typically results in a Level 3 classification of the inputs for determining fair value.
 
Mortgage servicing rights:  As of September 30, 2013 the fair value of the Company’s Level 3 servicing assets for residential mortgage loans was $3.3 million, some of which are not currently impaired and therefore carried at amortized cost.  These residential mortgage loans have a weighted average interest rate of 4.12%, a weighted average maturity of 19 years and are secured by homes generally within the Company’s market area, which is primarily Northern Indiana.  A valuation model is used to estimate fair value, which is based on an income approach.  The inputs used include estimates of prepayment speeds, discount rate, cost to service, escrow account earnings, contractual servicing fee income, ancillary income, late fees, and float income.  The most significant assumption used to value mortgage servicing rights is prepayment rate.  Prepayment rates are estimated based on published industry consensus prepayment rates.  The most significant unobservable assumption is the discount rate.  At September 30, 2013, the constant prepayment speed (PSA) used was 189 and the discount rate used was 9.3%.  At December 31, 2012, the PSA used was 392 and the discount rate used was 9.2%.
 
Other real estate owned:  Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property and are reviewed by the Company’s internal appraisal officer.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales.  Such adjustments are usually significant and result in a Level 3 classification.   In addition, the Company’s management may apply discount factors to the appraisals to take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions.  In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.
 
Real estate mortgage loans held for sale:  Real estate mortgage loans held for sale are carried at the lower of cost or fair value, as determined by outstanding commitments, from third party investors, and result in a Level 2 classification.
 
The table below presents the balances of assets measured at fair value on a recurring basis:
 
 
 
September 30, 2013
 
 
 
Fair Value Measurements Using
 
Assets
 
 
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
1,022
 
$
0
 
$
0
 
$
1,022
 
U.S. Government sponsored agencies
 
 
0
 
 
0
 
 
0
 
 
0
 
Mortgage-backed securities
 
 
0
 
 
369,311
 
 
0
 
 
369,311
 
Non-agency residential mortgage-backed securities
 
 
0
 
 
0
 
 
0
 
 
0
 
State and municipal securities
 
 
0
 
 
91,760
 
 
977
 
 
92,737
 
Total securities
 
 
1,022
 
 
461,071
 
 
977
 
 
463,070
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
 
0
 
 
263
 
 
0
 
 
263
 
Interest rate swap derivative
 
 
0
 
 
297
 
 
0
 
 
297
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,022
 
$
461,631
 
$
977
 
$
463,630
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
 
0
 
 
109
 
 
0
 
 
109
 
Interest rate swap derivative
 
 
0
 
 
267
 
 
0
 
 
267
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
 
$
0
 
$
376
 
$
0
 
$
376
 
 
 
 
December 31, 2012
 
 
 
Fair Value Measurements Using
 
Assets
 
 
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
1,037
 
$
0
 
$
0
 
$
1,037
 
U.S. Government sponsored agencies
 
 
0
 
 
5,304
 
 
0
 
 
5,304
 
Mortgage-backed securities
 
 
0
 
 
365,644
 
 
0
 
 
365,644
 
Non-agency residential mortgage-backed securities
 
 
0
 
 
3,594
 
 
2,859
 
 
6,453
 
State and municipal securities
 
 
0
 
 
87,595
 
 
988
 
 
88,583
 
Total securities
 
 
1,037
 
 
462,137
 
 
3,847
 
 
467,021
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
 
0
 
 
739
 
 
0
 
 
739
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,037
 
$
462,876
 
$
3,847
 
$
467,760
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
$
0
 
$
12
 
$
0
 
$
12
 
 
There were no transfers between Level 1 and Level 2 during the nine months ended September 30, 2013 and there were no transfers between Level 1 and Level 2 during 2012.
 
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 nine months ended September 30, 2013 and 2012:
 
 
 
Non-Agency Residential
 
 
 
 
 
 
 
 
 
Mortgage-Backed Securities
 
 
State and Municipal Securities
 
 
 
2013
 
2012
 
2013
 
2012
 
Balance of recurring Level 3 assets at January 1
 
$
2,859
 
$
0
 
$
988
 
$
686
 
Transfers into Level 3
 
 
3,334
 
 
0
 
 
0
 
 
0
 
Changes in fair value of securities
 
 
(181)
 
 
0
 
 
(11)
 
 
(4)
 
Principal payments
 
 
(2,160)
 
 
0
 
 
0
 
 
(45)
 
Sales
 
 
(3,852)
 
 
0
 
 
0
 
 
0
 
Balance of recurring Level 3 assets at September 30
 
$
0
 
$
0
 
$
977
 
$
637
 
 
The fair value of two non-agency residential mortgage-backed securities with a fair value of $3.3 million as of March 31, 2013 were transferred out of Level 2 and into Level 3 because of a lack of observable market data for these investments.  The Company’s policy is to recognize transfers as of the end of the reporting period. As a result, the fair value for these non-agency residential mortgage-backed securities and state and municipal securities was transferred into Level 3 on March 31, 2013.  The securities were subsequently sold in the third quarter of 2013.  The Company no longer owns any non-agency residential mortgage backed securities.
 
The state and municipal securities measured at fair value included below are non-rated Indiana municipal revenue bonds and are not actively traded.
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
Fair Value at
 
 
 
 
 
Range of Inputs
 
 
 
9/30/2013
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
 
 
 
 
State and municipal securities
 
$
977
 
Price to type, par, call
 
Discount to benchmark index
 
1-7
%
 
 
 
 
 
 
 
 
 
(2.57)
%
  
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
Fair Value at
 
 
 
 
 
Range of Inputs
 
 
 
December 31, 2012
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
 
 
 
 
Non-agency residential mortgage-backed securities
 
$
2,859
 
Discounted cash flow
 
Constant prepayment rate
 
5.00-9.00
 
 
 
 
 
 
 
 
 
 
(6.00)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average life (years)
 
0.20-2.86
 
 
 
 
 
 
 
 
 
 
(2.70)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap/EDSF spread
 
297-339
 
 
 
 
 
 
 
 
 
 
(328)
 
 
 
 
 
 
 
 
 
 
 
 
State and municipal securities
 
$
988
 
Price to type, par, call
 
Discount to benchmark index
 
1-11
%
 
 
 
 
 
 
 
 
 
(4%)
 
 
The Company’s Controlling Department, which is responsible for all accounting and SEC compliance, and the Company’s Treasury Department, which is responsible for investment portfolio management and asset/liability modeling, are the two areas that decide the Company’s valuation policies and procedures.  Both of these areas report directly to the President and Chief Financial Officer of the Company.  For assets or liabilities that may be considered for Level 3 fair value measurement on a recurring basis, these two departments and the President and Chief Financial Officer determine the appropriate level of the assets or liabilities under consideration.  If there are assets or liabilities that are determined to be Level 3 by this group, the Risk Management Committee of the Company and the Audit Committee of the Board of Directors are made aware of such assets at their next scheduled meeting.
 
Securities pricing is obtained from a third party pricing service and is tested at least annually against prices from another third party provider and reviewed with a market value tolerance variance of 3%.  If any securities fall above this tolerance threshold, they are reviewed in more detail to determine why the variance exists.  Changes in market value are reviewed monthly in aggregate yield by security type and any material differences are reviewed to determine why they exist.  At least annually, the pricing methodology of the pricing service is received and reviewed to support the fair value levels used by the Company. A detailed pricing evaluation is requested and reviewed on any security determined to be fair valued using unobservable inputs by the pricing service.
 
The significant unobservable inputs used in the fair value measurement of the Company’s non-agency residential mortgage-backed securities classified as Level 3 are constant prepayment rates, average life, and a Swap/EDSF spread. Significant increases/(decreases) in any of those inputs in isolation would result in a significantly lower/(higher) fair value measurement. 
 
The primary methodology used in the fair value measurement of the Company’s state and municipal securities classified as Level 3 is a discount to the AAA municipal benchmark index. Significant increases or (decreases) in this index as well as the degree to which the security differs in ratings, coupon, call and duration will result in a higher or (lower) fair value measurement for those securities that are not callable. For those securities that are continuously callable, a slight premium to par is used.
 
The table below presents the balances of assets measured at fair value on a nonrecurring basis:
 
 
 
September 30, 2013
 
 
 
Fair Value Measurements Using
 
Assets
 
 
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Working capital lines of credit loans
 
$
0
 
$
0
 
$
801
 
$
801
 
Non-working capital loans
 
 
0
 
 
0
 
 
3,234
 
 
3,234
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate and multi-family residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development loans
 
 
0
 
 
0
 
 
1,974
 
 
1,974
 
Owner occupied loans
 
 
0
 
 
0
 
 
3,401
 
 
3,401
 
Nonowner occupied loans
 
 
0
 
 
0
 
 
12,306
 
 
12,306
 
Multifamily loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agri-business and agricultural loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans secured by farmland
 
 
0
 
 
0
 
 
489
 
 
489
 
Loans for agricultural production
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other commercial loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Closed end first mortgage loans
 
 
0
 
 
0
 
 
366
 
 
366
 
Open end and junior lien loans
 
 
0
 
 
0
 
 
10
 
 
10
 
Residential construction loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other consumer loans
 
 
0
 
 
0
 
 
53
 
 
53
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
$
0
 
$
0
 
$
22,634
 
$
22,634
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
 
0
 
 
0
 
 
8
 
 
8
 
Other real estate owned
 
 
0
 
 
0
 
 
75
 
 
75
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
0
 
$
0
 
$
22,717
 
$
22,717
 
 
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at September 30, 2013:
 
 
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
 
Range of Inputs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
4,035
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
32
%
 
(4% - 91%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
17,681
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
23
%
 
(5% - 46%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Agri-business and agricultural
 
 
489
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
8
%
 
(7% - 9%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage
 
 
376
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
27
%
 
(8% - 51%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Other consumer
 
 
53
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
35
%
 
(28% - 61%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
 
8
 
Discounted cash flows
 
Discount rate
 
9.50
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
 
75
 
Appraisal
 
Discount to reflect current market conditions
 
49
%
 
 
 
 
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at December 31, 2012:
 
 
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
 
Range of Inputs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
3,980
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
35
%
 
(10% - 99%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
24,560
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
23
%
 
(4% - 57%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Agri-business and agricultural
 
 
268
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage
 
 
510
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
39
%
 
(8% - 100%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Other consumer
 
 
46
 
Collateral based measurements
 
Discount to reflect current market conditions and ultimate collectability
 
40
%
 
(29% - 100%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
 
1,906
 
Discounted cash flows
 
Discount rate
 
9.20
%
 
(9.10% - 9.50%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
 
75
 
Appraisals
 
Discount to reflect current market conditions
 
49
%
 
 
 
 
 
 
December 31, 2012
 
 
 
Fair Value Measurements Using
 
Assets
 
 
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
 
 
(in thousands)
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Working capital lines of credit loans
 
$
0
 
$
0
 
$
990
 
$
990
 
Non-working capital loans
 
 
0
 
 
0
 
 
2,990
 
 
2,990
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate and multi-family residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development loans
 
 
0
 
 
0
 
 
2,026
 
 
2,026
 
Owner occupied loans
 
 
0
 
 
0
 
 
3,892
 
 
3,892
 
Nonowner occupied loans
 
 
0
 
 
0
 
 
18,642
 
 
18,642
 
Multifamily loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agri-business and agricultural loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans secured by farmland
 
 
0
 
 
0
 
 
268
 
 
268
 
Loans for agricultural production
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other commercial loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Closed end first mortgage loans
 
 
0
 
 
0
 
 
352
 
 
352
 
Open end and junior lien loans
 
 
0
 
 
0
 
 
158
 
 
158
 
Residential construction loans
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other consumer loans
 
 
0
 
 
0
 
 
46
 
 
46
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
$
0
 
$
0
 
$
29,364
 
$
29,364
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
 
0
 
 
0
 
 
1,906
 
 
1,906
 
Other real estate owned
 
 
0
 
 
0
 
 
75
 
 
75
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
0
 
$
0
 
$
31,345
 
$
31,345
 
 
Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a gross carrying amount of $30.0 million, with a valuation allowance of $7.3 million at September 30, 2013, resulting in a net recovery in the provision for loan losses of $2.7 million and $200,000, respectively, for the nine months and three months ended September 30, 2013.  At September 30, 2012, impaired loans had a carrying amount of had a gross carrying amount of $50.2 million, with a valuation allowance of $14.5 million, resulting in a net recovery in the provision for loan losses of $200,000 and $3.8 million, respectively, for the three months and nine months ended September 30, 2012.
 
Mortgage servicing rights, which are carried at the lower of cost or fair value, included a portion carried at their fair value of $8,000, which is made up of the outstanding balance of $11,000, net of a valuation allowance of $3,000 at September 30, 2013, resulting in a net recovery of $39,000 in impairment for the nine months ended September 30, 2013.  The Company realized impairment of $84,000 for the nine months ended September 30, 2012.
 
The following table contains the estimated fair values and the related carrying values of the Company’s financial instruments. Items which are not financial instruments are not included.
 
 
 
September 30, 2013
 
 
 
Carrying
 
Estimated Fair Value
 
 
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Financial Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
81,340
 
$
81,340
 
$
0
 
$
0
 
$
81,340
 
Securities available for sale
 
 
463,070
 
 
1,022
 
 
461,071
 
 
977
 
 
463,070
 
Real estate mortgages held for sale
 
 
1,047
 
 
0
 
 
1,066
 
 
0
 
 
1,066
 
Loans, net
 
 
2,342,911
 
 
0
 
 
0
 
 
2,347,776
 
 
2,347,776
 
Federal Home Loan Bank stock
 
 
7,313
 
 
N/A
 
 
N/A
 
 
N/A
 
 
N/A
 
Federal Reserve Bank stock
 
 
3,420
 
 
N/A
 
 
N/A
 
 
N/A
 
 
N/A
 
Accrued interest receivable
 
 
8,328
 
 
0
 
 
1,968
 
 
6,360
 
 
8,328
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit
 
 
(782,684)
 
 
0
 
 
(792,444)
 
 
0
 
 
(792,444)
 
All other deposits
 
 
(1,662,142)
 
 
(1,662,142)
 
 
0
 
 
0
 
 
(1,662,142)
 
Securities sold under agreements to repurchase
 
 
(103,959)
 
 
0
 
 
(103,959)
 
 
0
 
 
(103,959)
 
Federal funds purchased
 
 
(57,000)
 
 
0
 
 
(57,000)
 
 
0
 
 
(57,000)
 
Other short-term borrowings
 
 
(75,000)
 
 
0
 
 
(75,000)
 
 
0
 
 
(75,000)
 
Long-term borrowings
 
 
(37)
 
 
0
 
 
(44)
 
 
0
 
 
(44)
 
Subordinated debentures
 
 
(30,928)
 
 
0
 
 
0
 
 
(31,149)
 
 
(31,149)
 
Standby letters of credit
 
 
(288)
 
 
0
 
 
0
 
 
(288)
 
 
(288)
 
Accrued interest payable
 
 
(3,629)
 
 
(121)
 
 
(3,505)
 
 
(3)
 
 
(3,629)
 
  
 
 
December 31, 2012
 
 
 
Carrying
 
Estimated Fair Value
 
 
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Financial Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
232,237
 
$
232,237
 
$
0
 
$
0
 
$
232,237
 
Securities available for sale
 
 
467,021
 
 
1,037
 
 
462,137
 
 
3,847
 
 
467,021
 
Real estate mortgages held for sale
 
 
9,452
 
 
0
 
 
9,663
 
 
0
 
 
9,663
 
Loans, net
 
 
2,206,075
 
 
0
 
 
0
 
 
2,230,993
 
 
2,230,993
 
Federal Home Loan Bank stock
 
 
7,313
 
 
N/A
 
 
N/A
 
 
N/A
 
 
N/A
 
Federal Reserve Bank stock
 
 
3,420
 
 
N/A
 
 
N/A
 
 
N/A
 
 
N/A
 
Accrued interest receivable
 
 
8,485
 
 
6
 
 
2,215
 
 
6,264
 
 
8,485
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit
 
 
(907,505)
 
 
0
 
 
(922,397)
 
 
0
 
 
(922,397)
 
All other deposits
 
 
(1,674,251)
 
 
(1,674,251)
 
 
0
 
 
0
 
 
(1,674,251)
 
Securities sold under agreements to repurchase
 
 
(121,883)
 
 
0
 
 
(121,883)
 
 
0
 
 
(121,883)
 
Long-term borrowings
 
 
(15,038)
 
 
0
 
 
(15,607)
 
 
0
 
 
(15,607)
 
Subordinated debentures
 
 
(30,928)
 
 
0
 
 
0
 
 
(31,223)
 
 
(31,223)
 
Standby letters of credit
 
 
(262)
 
 
0
 
 
0
 
 
(262)
 
 
(262)
 
Accrued interest payable
 
 
(4,757)
 
 
(298)
 
 
(4,456)
 
 
(3)
 
 
(4,757)
 
 
The methods and assumptions, not previously presented, used to estimate fair values are described as follows:
 
Cash and cash equivalents - The carrying amount of cash and cash equivalents approximate fair value and are classified as Level 1.
 
Loans, net – Fair values of loans, excluding loans held for sale, are estimated as follows:  For variable rate loans, fair values are based on carrying values resulting in a Level 3 classification.  Fair values for other loans are estimated using discounted cash flow analyses, using current market rates applied to the estimated life resulting in a Level 3 classification.  Impaired loans are valued at the lower of cost or fair value as described previously.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.
 
Federal Home Loan Bank stock and Federal Reserve Bank stock– It is not practical to determine the fair value of Federal Home Loan Bank stock and Federal Reserve Bank stock due to restrictions placed on its transferability.
 
Certificates of deposit - Fair values of certificates of deposit are estimated using discounted cash flow analyses using current market rates applied to the estimated life resulting in a Level 2 classification.
 
All other deposits- The fair values for all other deposits other than certificates of deposit are equal to the amount payable on demand (the carrying value) resulting in a Level 1 classification.
 
Securities sold under agreements to repurchase – The carrying amount of borrowings under repurchase agreements approximates their fair values resulting in a Level 2 classification.
 
Federal funds purchased – The carrying amount of federal funds purchased approximates their fair values resulting in a Level 2 classification.
 
Other short-term borrowings – The fair value of other short-term borrowings approximates their fair values resulting in a Level 2 classification.
 
Long-term borrowings – The fair value of long-term borrowings is estimated using discounted cash flow analyses based on current borrowing rates resulting in a Level 2 classification.
 
Subordinated debentures - The fair value of subordinated debentures is based on the rates currently available to the Company with similar term and remaining maturity and credit spread resulting in a Level 3 classification.
 
Standby letters of credit – The fair value of off-balance sheet items is based on the current fees and costs that would be charged to enter into or terminate such arrangements resulting in a Level 3 classification.
 
Accrued interest receivable/payable – The carrying amounts of accrued interest approximates fair value resulting in a Level 1, Level 2 or Level 3 classification which is consistent with its associated asset/liability.