XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE DISCLOSURES (Tables)
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Schedule of Assets Measured at Fair Value on a Recurring Basis
The table below presents the balances of assets measured at fair value on a recurring basis:
 
 
 
March 31, 2018
 
 
 
 
 
 
 
 
 
Fair Value Measurements Using
 
 
 
 
Assets
 
(dollars in thousands)
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
984
 
$
0
 
$
0
 
$
984
 
U.S. government sponsored agency securities
 
 
0
 
 
4,990
 
 
0
 
 
4,990
 
Mortgage-backed securities
 
 
0
 
 
371,349
 
 
0
 
 
371,349
 
State and municipal securities
 
 
0
 
 
182,510
 
 
831
 
 
183,341
 
Total Securities
 
 
984
 
 
558,849
 
 
831
 
 
560,664
 
Mortgage banking derivative
 
 
0
 
 
165
 
 
0
 
 
165
 
Interest rate swap derivative
 
 
0
 
 
3,540
 
 
0
 
 
3,540
 
Total assets
 
$
984
 
$
562,554
 
$
831
 
$
564,369
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
 
0
 
 
9
 
 
0
 
 
9
 
Interest rate swap derivative
 
 
0
 
 
3,580
 
 
0
 
 
3,580
 
Total liabilities
 
$
0
 
$
3,589
 
$
0
 
$
3,589
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
Fair Value Measurements Using
 
 
 
 
Assets
 
(dollars in thousands)
 
Level 1
 
Level 2
 
Level 3
 
at Fair Value
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
997
 
$
0
 
$
0
 
$
997
 
U.S. government sponsored agency securities
 
 
0
 
 
5,122
 
 
0
 
 
5,122
 
Mortgage-backed securities
 
 
0
 
 
357,985
 
 
0
 
 
357,985
 
State and municipal securities
 
 
0
 
 
173,509
 
 
880
 
 
174,389
 
Total Securities
 
 
997
 
 
536,616
 
 
880
 
 
538,493
 
Mortgage banking derivative
 
 
0
 
 
136
 
 
0
 
 
136
 
Interest rate swap derivative
 
 
0
 
 
2,441
 
 
0
 
 
2,441
 
Total assets
 
$
997
 
$
539,193
 
$
880
 
$
541,070
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage banking derivative
 
 
0
 
 
3
 
 
0
 
 
3
 
Interest rate swap derivative
 
 
0
 
 
2,562
 
 
0
 
 
2,562
 
Total liabilities
 
$
0
 
$
2,565
 
$
0
 
$
2,565
 
Schedule of Reconciliation of All Assets Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs
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 three months ended March 31, 2018 and 2017:
 
 
 
 
State and Municipal Securities
 
(dollars in thousands)
 
 
2018
 
2017
 
Balance of recurring Level 3 assets at January 1
 
 
$
880
 
$
670
 
Changes in fair value of securities
 
 
 
 
 
 
 
 
included in other comprehensive income
 
 
 
(4)
 
 
(3)
 
Principal payments
 
 
 
(45)
 
 
(45)
 
Balance of recurring Level 3 assets at March 31
 
 
$
831
 
$
622
 
Fair Value Measurements, Recurring, Valuation Techniques
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
 
 
 
 
 
 
 
 
 
 
Range of
 
 
 
Fair Value at
 
 
 
 
 
Inputs
 
(dollars in thousands)
 
3/31/2018
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
 
 
 
 
State and municipal securities
 
$
831
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
 
 
 
(1.24%)
 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
 
 
 
 
 
 
 
Range of
 
 
 
Fair Value at
 
 
 
 
 
Inputs
 
(dollars in thousands)
 
12/31/2017
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
 
 
 
 
State and municipal securities
 
$
880
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
 
 
 
(2.03%)
 
Schedule of Assets Measured at Fair Value on a Nonrecurring Basis
The table below presents the balances of assets measured at fair value on a nonrecurring basis:
 
 
 
March 31, 2018
 
 
 
 
 
 
 
 
 
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
 
$
2,547
 
$
2,547
 
Non-working capital loans
 
 
0
 
 
0
 
 
2,136
 
 
2,136
 
Commercial real estate and multi-family
 
 
 
 
 
 
 
 
 
 
 
 
 
residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development loans
 
 
0
 
 
0
 
 
701
 
 
701
 
Owner occupied loans
 
 
0
 
 
0
 
 
589
 
 
589
 
Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Closed end first mortgage loans
 
 
0
 
 
0
 
 
70
 
 
70
 
Total assets
 
$
0
 
$
0
 
$
6,043
 
$
6,043
 
 
 
 
December 31, 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
 
$
934
 
$
934
 
Non-working capital loans
 
 
0
 
 
0
 
 
1,693
 
 
1,693
 
Commercial real estate and multi-family
 
 
 
 
 
 
 
 
 
 
 
 
 
residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development loans
 
 
0
 
 
0
 
 
477
 
 
477
 
Owner occupied loans
 
 
0
 
 
0
 
 
1,133
 
 
1,133
 
Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Open end and junior lien loans
 
 
0
 
 
0
 
 
195
 
 
195
 
Total assets
 
$
0
 
$
0
 
$
4,432
 
$
4,432
 
Fair Value Measured On Nonrecurring Basis Valuation Techniques
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at March 31, 2018:
 
(dollars in thousands)
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
Range of Inputs
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
4,683
 
Collateral based
 
Discount to reflect
 
23
%
23% - 100%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
1,290
 
Collateral based
 
Discount to reflect
 
29
%
15% - 57%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage
 
 
70
 
Collateral based
 
Discount to reflect
 
8
%
 
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
 
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, 2017:
 
(dollars in thousands)
 
Fair Value
 
Valuation Methodology
 
Unobservable Inputs
 
Average
 
Range of Inputs
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
2,627
 
Collateral based
 
Discount to reflect
 
37
%
23% - 100%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
1,610
 
Collateral based
 
Discount to reflect
 
33
%
2% - 58%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Consumer 1-4 family mortgage
 
 
195
 
Collateral based
 
Discount to reflect
 
17
%
 
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
Schedule of Fair Values and the Related Carrying Values of Financial Instruments
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. Due to the adoption of ASU 2016-01 as of January 1, 2018, the fair value as presented below is measured using the exit price notion in the periods after adoption and may not be comparable with prior periods presented as a result of the change in methodology.
 
 
 
March 31, 2018
 
 
 
Carrying
 
Estimated Fair Value
 
(dollars in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Financial Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
167,551
 
$
164,806
 
$
2,726
 
$
0
 
$
167,532
 
Securities available for sale
 
 
560,664
 
 
984
 
 
558,849
 
 
831
 
 
560,664
 
Real estate mortgages held for sale
 
 
1,511
 
 
0
 
 
1,545
 
 
0
 
 
1,545
 
Loans, net
 
 
3,800,041
 
 
0
 
 
0
 
 
3,744,565
 
 
3,744,565
 
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
 
 
14,616
 
 
8
 
 
2,760
 
 
11,848
 
 
14,616
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit
 
 
(1,476,845)
 
 
0
 
 
(1,480,116)
 
 
0
 
 
(1,480,116)
 
All other deposits
 
 
(2,622,643)
 
 
(2,622,643)
 
 
0
 
 
0
 
 
(2,622,643)
 
Securities sold under agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
to repurchase
 
 
(94,716)
 
 
0
 
 
(94,716)
 
 
0
 
 
(94,716)
 
Subordinated debentures
 
 
(30,928)
 
 
0
 
 
0
 
 
(31,203)
 
 
(31,203)
 
Standby letters of credit
 
 
(808)
 
 
0
 
 
0
 
 
(808)
 
 
(808)
 
Accrued interest payable
 
 
(7,484)
 
 
(136)
 
 
(7,343)
 
 
(5)
 
 
(7,484)
 
 
 
 
December 31, 2017
 
 
 
Carrying
 
Estimated Fair Value
 
(dollars in thousands)
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Financial Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
176,180
 
$
174,045
 
$
2,127
 
$
0
 
$
176,172
 
Securities available for sale
 
 
538,493
 
 
997
 
 
536,616
 
 
880
 
 
538,493
 
Real estate mortgages held for sale
 
 
3,346
 
 
0
 
 
3,390
 
 
0
 
 
3,390
 
Loans, net
 
 
3,771,338
 
 
0
 
 
0
 
 
3,744,842
 
 
3,744,842
 
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
 
 
14,093
 
 
3
 
 
2,925
 
 
11,165
 
 
14,093
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit
 
 
(1,412,583)
 
 
0
 
 
(1,417,075)
 
 
0
 
 
(1,417,075)
 
All other deposits
 
 
(2,596,072)
 
 
(2,596,072)
 
 
0
 
 
0
 
 
(2,596,072)
 
Securities sold under agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
to repurchase
 
 
(70,652)
 
 
0
 
 
(70,652)
 
 
0
 
 
(70,652)
 
Other short-term borrowings
 
 
(80,000)
 
 
0
 
 
(80,004)
 
 
0
 
 
(80,004)
 
Long-term borrowings
 
 
(30)
 
 
0
 
 
(31)
 
 
0
 
 
(31)
 
Subordinated debentures
 
 
(30,928)
 
 
0
 
 
0
 
 
(31,194)
 
 
(31,194)
 
Standby letters of credit
 
 
(758)
 
 
0
 
 
0
 
 
(758)
 
 
(758)
 
Accrued interest payable
 
 
(6,311)
 
 
(149)
 
 
(6,158)
 
 
(4)
 
 
(6,311)