XML 24 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE DISCLOSURES
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
FAIR VALUE DISCLOSURES
NOTE 5.  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 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).

The Company's Finance 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 determine the Company's valuation policies and procedures. Both of these areas report directly to the Executive Vice 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 Executive Vice 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 all security prices are tested annually against prices from another third party provider and reviewed with a market value price tolerance variance that varies by sector:  municipal securities +/- 5%, government mbs/cmo +/- 3% and U.S. treasuries +/-1%. If any securities fall outside the tolerance threshold, a determination of materiality is made for the amount over the threshold. Any security that would have a material threshold difference would be further investigated to determine why the variance exists and if any action is needed concerning the security pricing for that individual security. Changes in market value are reviewed monthly in aggregate 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.

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:  Our derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services. 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: (a) raw and finished inventory is discounted from its cost or book value by 35-65%, depending on the marketability of the goods (b) 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 (c) 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 (d) 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; and (e) 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, 2017, the fair value of the Company's Level 3 servicing assets for residential mortgage loans was $4.0 million, none of which are currently impaired and therefore are carried at amortized cost.  These residential mortgage loans have a weighted average interest rate of 3.81%, 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 by stratifying the portfolios on the basis of certain risk characteristics, including loan type and interest rate. Impairment is estimated 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, 2017, the constant prepayment speed (PSA) used was 134 and the discount rate used was 9.4%.  At December 31, 2016, the PSA used was 162 and the discount rate used was 9.3%.

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 properties used to determine value.  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, 2017
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
U.S. Treasury securities
 $           1,008
 
 $                     0
 
 $                    0
 
 $             1,008
U.S. government sponsored agency securities
0
 
5,433
 
0
 
5,433
Mortgage-backed securities
0
 
357,009
 
0
 
357,009
State and municipal securities
0
 
172,479
 
618
 
173,097
Total Securities
1,008
 
534,921
 
618
 
536,547
Mortgage banking derivative
0
 
251
 
0
 
251
Interest rate swap derivative
0
 
2,672
 
0
 
2,672
Total assets
 $           1,008
 
 $         537,844
 
 $               618
 
 $        539,470
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Mortgage banking derivative
0
 
3
 
0
 
3
Interest rate swap derivative
0
 
2,825
 
0
 
2,825
Total liabilities
 $                   0
 
 $             2,828
 
 $                    0
 
 $             2,828
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
U.S. Treasury securities
 $             1,003
 
 $                      0
 
 $                     0
 
 $              1,003
U.S. government sponsored agency securities
0
 
6,241
 
0
 
6,241
Mortgage-backed securities
0
 
351,568
 
0
 
351,568
State and municipal securities
0
 
144,709
 
670
 
145,379
Total Securities
1,003
 
502,518
 
670
 
504,191
Mortgage banking derivative
0
 
314
 
0
 
314
Interest rate swap derivative
0
 
2,645
 
0
 
2,645
Total assets
 $             1,003
 
 $           505,477
 
 $                 670
 
 $          507,150
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Mortgage banking derivative
0
 
14
 
0
 
14
Interest rate swap derivative
0
 
2,735
 
0
 
2,735
Total liabilities
 $                    0
 
 $               2,749
 
 $                     0
 
 $              2,749
 
 
 
 
 
 
 
 

There were no transfers between Level 1 and Level 2 during the nine months ended September 30, 2017 and there were no transfers between Level 1 and Level 2 during 2016.

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, 2017 and 2016:

 
 
 
 
 
 
 
 
 
State and Municipal Securities
(dollars in thousands)
 
 
 
 
2017
 
2016
Balance of recurring Level 3 assets at January 1
 
 
 
 
 $             670
 
 $               551
  Transfers into Level 3
 
 
 
 
0
 
339
  Changes in fair value of securities
 
 
 
 
 
 
 
    included in other comprehensive income
 
 
 
 
(7)
 
0
  Principal payments
 
 
 
 
(45)
 
(210)
Balance of recurring Level 3 assets at September 30
 
 
 
 
 $             618
 
 $               680
 
 
 
 
 
 
 
 

The fair values of two municipal securities with a fair value of $339,000 as of March 31, 2016 were transferred from 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 municipal securities was transferred on March 31, 2016.  The municipal securities measured at fair value included below are non-rated Indiana and Ohio municipal revenue bonds and are not actively traded.

Quantitative Information about Level 3 Fair Value Measurements
 
 
 
 
 
 
 
Range of
 
Fair Value at
 
 
 
 
 
Inputs
(dollars in thousands)
September 30, 2017
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
State and municipal securities
 $                      618
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
(2.00%)
 
 
 
 
 
 
 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
 
 
 
 
Range of
 
Fair Value at
 
 
 
 
 
Inputs
(dollars in thousands)
December 31, 2016
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
State and municipal securities
 $                        670
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
(2.98%)

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, 2017
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
  Commercial and industrial loans:
 
 
 
 
 
 
 
    Working capital lines of credit loans
 $                 0
 
 $                 0
 
 $         1,425
 
 $         1,425
    Non-working capital loans
0
 
0
 
2,086
 
2,086
  Commercial real estate and multi-family
 
 
 
 
 
 
 
  residential loans:
 
 
 
 
 
 
 
    Owner occupied loans
0
 
0
 
1,142
 
1,142
  Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
    Open end and junior lien loans
0
 
0
 
201
 
201
Total impaired loans
 $                 0
 
 $                 0
 
 $         4,854
 
 $         4,854
Other real estate owned
                     0
 
                     0
 
                  75
 
                  75
Total assets
 $                 0
 
 $                 0
 
 $         4,929
 
 $         4,929
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
  Commercial and industrial loans:
 
 
 
 
 
 
 
    Working capital lines of credit loans
 $                  0
 
 $                  0
 
 $              621
 
 $              621
    Non-working capital loans
0
 
0
 
3,889
 
3,889
  Commercial real estate and multi-family
 
 
 
 
 
 
 
  residential loans:
 
 
 
 
 
 
 
    Owner occupied loans
0
 
0
 
1,195
 
1,195
  Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
    Closed end first mortgage loans
0
 
0
 
62
 
62
Total impaired loans
 $                  0
 
 $                  0
 
 $           5,767
 
 $           5,767
Other real estate owned
                     0
 
                     0
 
                   75
 
                   75
Total assets
 $                  0
 
 $                  0
 
 $           5,842
 
 $           5,842
 
 
 
 
 
 
 
 
 
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, 2017:

(dollars in thousands)
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
Range of Inputs
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
 $     3,511
 
Collateral based
 
Discount to reflect
 
38%
 
(23% - 100%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial real estate and
 
        1,142
 
Collateral based
 
Discount to reflect
 
38%
 
(3% - 59%)
  multi-family residential loans
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Consumer 1-4 family mortgage
 
            201
 
Collateral based
 
Discount to reflect
 
17%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
              75
 
Appraisals
 
Discount to reflect
 
49%
 
 
 
 
 
 
 
 
current market conditions
 
 
 
 

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, 2016:

(dollars in thousands)
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
Range of Inputs
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
 $       4,510
 
Collateral based
 
Discount to reflect
 
44%
 
(22% - 100%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial real estate
 
          1,195
 
Collateral based
 
Discount to reflect
 
30%
 
(6% - 59%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Consumer 1-4 family mortgage
 
               62
 
Collateral based
 
Discount to reflect
 
15%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
               75
 
Appraisals
 
Discount to reflect
 
49%
 
 
 
 
 
 
 
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a gross carrying amount of $7.8 million, with a valuation allowance of $2.9 million at September 30, 2017, resulting in a net reduction in the provision for loan losses of $800,000 and $200,000, respectively, in the three and nine months ended September 30, 2017.  At September 30, 2016, impaired loans had a gross carrying amount of $6.7 million, with a valuation allowance of $2.4 million, resulting in a net decrease in the provision for loan losses of $100,000 and $0 for the three and nine months ended September 30, 2016.

Other real estate owned measured at fair value less costs to sell, at both September 30, 2017 and September 30, 2016, had a net carrying amount of $75,000, which is made up of the outstanding balance of $147,000, net of a valuation allowance of $72,000, all of which was written down during 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, 2017
 
Carrying
 
Estimated Fair Value
(dollars in thousands)
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Assets:
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents
 $  129,833
 
 $  127,698
 
 $       2,134
 
 $              0
 
 $  129,832
 Securities available for sale
536,547
 
1,008
 
534,921
 
618
 
536,547
 Real estate mortgages held for sale
4,456
 
0
 
4,533
 
0
 
4,533
 Loans, net
3,589,755
 
0
 
0
 
3,559,890
 
3,559,890
 Federal Home Loan Bank stock
10,352
 
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
13,123
 
8
 
2,564
 
10,551
 
13,123
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 Certificates of deposit
(1,392,089)
 
0
 
(1,398,348)
 
0
 
(1,398,348)
 All other deposits
(2,481,901)
 
(2,481,901)
 
0
 
0
 
(2,481,901)
 Securities sold under agreements
 
 
 
 
 
 
 
 
 
  to repurchase
(63,888)
 
0
 
(63,888)
 
0
 
(63,888)
 Other short-term borrowings
0
 
0
 
0
 
0
 
0
 Long-term borrowings
(30)
 
0
 
(31)
 
0
 
(31)
 Subordinated debentures
(30,928)
 
0
 
0
 
(31,202)
 
(31,202)
 Standby letters of credit
(669)
 
0
 
0
 
(669)
 
(669)
 Accrued interest payable
(5,439)
 
(134)
 
(5,301)
 
(4)
 
(5,439)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Carrying
 
Estimated Fair Value
(dollars in thousands)
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Assets:
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents
 $    167,280
 
 $    165,385
 
 $        1,899
 
 $              0
 
 $    167,284
 Securities available for sale
504,191
 
1,003
 
502,518
 
670
 
504,191
 Real estate mortgages held for sale
5,915
 
0
 
5,994
 
0
 
5,994
 Loans, net
3,427,209
 
0
 
0
 
3,411,121
 
3,411,121
 Federal Home Loan Bank stock
8,102
 
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
11,687
 
3
 
2,688
 
8,996
 
11,687
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 Certificates of deposit
(1,163,818)
 
0
 
(1,169,905)
 
0
 
(1,169,905)
 All other deposits
(2,414,094)
 
(2,414,094)
 
0
 
0
 
(2,414,094)
 Securities sold under agreements
 
 
 
 
 
 
 
 
 
  to repurchase
(50,045)
 
0
 
(50,045)
 
0
 
(50,045)
 Other short-term borrowings
(180,000)
 
0
 
(180,005)
 
0
 
(180,005)
 Long-term borrowings
(32)
 
0
 
(34)
 
0
 
(34)
 Subordinated debentures
(30,928)
 
0
 
0
 
(31,194)
 
(31,194)
 Standby letters of credit
(323)
 
0
 
0
 
(323)
 
(323)
 Accrued interest payable
(5,676)
 
(93)
 
(5,580)
 
(3)
 
(5,676)
 
 
 
 
 
 
 
 
 
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, with the exception of certificates of deposits, which are estimated using discounted cash flow analysis using current market rates applied to the estimated life resulting in a Level 2 classification.

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 of the loan 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.

Other short-term borrowings – The fair value of other short-term borrowings is estimated using discounted cash flow analysis based on current borrowing rates 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.