XML 56 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUES
12 Months Ended
Dec. 31, 2012
FAIR VALUES [Abstract]  
FAIR VALUES
(16)          FAIR VALUES

Fair value is the exchange price that would be received for an asset or paid to transfer a liability 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 value:

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 reporting entity's own assumptions about the assumptions that market participants would use in pricing an asset or liability.


The Corporation used the following methods and significant assumptions to estimate fair value:

Investment Securities:  The fair values of securities available for sale are usually determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs), or matrix pricing, which is a mathematical technique widely used 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).

The Corporation's investment in collateralized debt obligations consisting of pooled trust preferred securities which are issued by financial institutions were historically priced using Level 2 inputs.  The lack of observable inputs and market activity in this class of investments has been significant and resulted in unreliable external pricing.  Broker pricing and bid/ask spreads, when available, have varied widely.  The once active market has become comparatively inactive. As a result, these investments are now priced using Level 3 inputs.

The Corporation utilizes an external model for pricing these securities. This is the same model used in determining other-than-temporary impairment ("OTTI") as further described in Note 3.  Information such as historical and current performance of the underlying collateral, deferral/default rates, collateral coverage ratios, break in yield calculations, cash flow projections, liquidity and credit premiums required by a market participant, and financial trend analysis with respect to the individual issuing financial institutions, are utilized in determining individual security valuations. Discount rates were utilized along with the cash flow projections in order to calculate an appropriate fair value.  These discount rates were calculated based on industry index rates and adjusted for various credit and liquidity factors.  Due to current market conditions as well as the limited trading activity of these securities, the market value of the securities is highly sensitive to assumption changes and market volatility.

Trading Assets:  Securities that are held to fund a deferred compensation plan are recorded at fair value with changes in fair value included in earnings.  The fair values of trading assets are determined by quoted market prices (Level 1 inputs).

Impaired Loans:  At the time a loan is considered impaired, it is valued at the lower of cost or fair value.  Impaired loans carried at fair value have been partially charged-off or receive specific allocations as part of the allowance for loan loss accounting.  For collateral dependent loans, fair value is commonly based on real estate appraisals.  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 independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.  Non-real estate collateral may be valued using an appraisal, net book value per the borrower's financial statements, or aging reports, adjusted or discounted based on management's historical knowledge, changes in market conditions from the time of the valuation, and management's expertise and knowledge of the client and client's business, typically resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

Other Real Estate Owned:  Assets acquired through or instead of loan foreclosures are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell.  Fair value is commonly based on recent real estate appraisals. 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.


Appraisals for both collateral-dependent impaired loans and other real estate owned ("OREO") are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Corporation.  Once received, appraisals are reviewed for reasonableness of assumptions, approaches utilized, Uniform Standards of Professional Appraisal Practice and other regulatory compliance, as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics.  Appraisals are generally completed within the previous 12 month period prior to a property being placed into OREO.  On impaired loans, appraisal values are adjusted based on the age of the appraisal, the position of the lien, the type of the property and its condition.

Assets and liabilities measured at fair value on a recurring basis are summarized below:

 
 
 
Fair Value Measurement at December 31, 2012 Using
 
Financial Assets:
 
Fair Value
 
 
Quoted Prices
in Active Markets for Identical Assets (Level 1)
 
 
Significant Other Observable Inputs
(Level 2)
 
 
Significant Unobservable Inputs
(Level 3)
 
Obligations of U.S. Government and U.S. 
Government sponsored enterprises
 
$
141,591,214
 
 
$
37,698,000
 
 
$
103,893,214
 
 
$
-
 
Mortgage-backed securities, residential
 
 
31,515,249
 
 
 
-
 
 
 
31,515,249
 
 
 
-
 
Obligations of states and political subdivisions
 
 
40,814,722
 
 
 
-
 
 
 
40,814,722
 
 
 
-
 
Collateralized mortgage obligations
 
 
3,543,360
 
 
 
-
 
 
 
3,543,360
 
 
 
-
 
Corporate bonds and notes
 
 
11,651,635
 
 
 
-
 
 
 
11,651,635
 
 
 
-
 
SBA loan pools
 
 
1,724,140
 
 
 
-
 
 
 
1,724,140
 
 
 
-
 
Trust Preferred securities
 
 
2,470,913
 
 
 
-
 
 
 
2,025,313
 
 
 
445,600
 
Corporate stocks
 
 
6,374,530
 
 
 
5,720,533
 
 
 
653,997
 
 
 
-
 
Total available for sale securities
 
$
239,685,763
 
 
$
43,418,533
 
 
$
195,821,630
 
 
$
445,600
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets
 
$
348,241
 
 
$
348,241
 
 
$
-
 
 
$
-
 


 
 
 
Fair Value Measurement at December 31, 2011 Using
 
Financial Assets:
 
Fair Value
 
 
Quoted Prices
in Active Markets for Identical Assets (Level 1)
 
 
Significant Other Observable Inputs
(Level 2)
 
 
Significant Unobservable Inputs
(Level 3)
 
Obligations of U.S. Government and U.S. 
Government sponsored enterprises
 
$
152,079,770
 
 
$
35,950,000
 
 
$
116,129,770
 
 
$
-
 
Mortgage-backed securities, residential
 
 
50,766,604
 
 
 
-
 
 
 
50,766,604
 
 
 
-
 
Obligations of states and political subdivisions
 
 
46,512,971
 
 
 
-
 
 
 
46,512,971
 
 
 
-
 
Collateralized mortgage obligations
 
 
7,536,753
 
 
 
-
 
 
 
7,536,753
 
 
 
-
 
Corporate bonds and notes
 
 
13,684,199
 
 
 
-
 
 
 
13,684,199
 
 
 
-
 
SBA loan pools
 
 
1,949,606
 
 
 
-
 
 
 
1,949,606
 
 
 
-
 
Trust Preferred securities
 
 
2,310,066
 
 
 
-
 
 
 
2,015,156
 
 
 
294,910
 
Corporate stocks
 
 
6,029,841
 
 
 
5,339,839
 
 
 
690,002
 
 
 
-
 
Total available for sale securities
 
$
280,869,810
 
 
$
41,289,839
 
 
$
239,285,061
 
 
$
294,910
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets
 
$
294,381
 
 
$
294,381
 
 
$
-
 
 
$
-
 

There were no transfers between Level 1 and Level 2 during the year ending December 31, 2012 or the year ending December, 31, 2011.

The significant unobservable inputs used in the fair value measurement of the Corporation's collateralized debt obligations are probabilities of specific-issuer defaults and deferrals and specific-issuer recovery assumptions.  Significant increases in specific-issuer default assumptions or decreases in specific-issuer recovery assumptions would result in a significantly lower fair value measurement.  Conversely, decreases in specific-issuer default assumptions or increases in specific-issuer recovery assumptions would result in a higher fair value measurement.  The Corporation treats all interest payment deferrals as defaults and assumes no recoveries on defaults.
 

The tables below present a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2012 and 2011:

Trust Preferred Securities Available for Sale
 
Fair Value Measurement twelve-months ended December 31, 2012 Using Significant Unobservable Inputs (Level 3)
 
 
Fair Value Measurement twelve-months ended December 31, 2011 Using Significant Unobservable Inputs (Level 3)
 
Beginning balance
 
$
294,910
 
 
$
334,585
 
Total gains/losses (realized/unrealized):
 
 
 
 
 
 
 
 
  Included in earnings:
 
 
 
 
 
 
 
 
    Income on securities
 
 
-
 
 
 
-
 
    Impairment charge on investment securities
 
 
-
 
 
 
(67,400
)
  Included in other comprehensive income
 
 
150,690
 
 
 
27,725
 
Transfers in and/or out of Level 3
 
 
-
 
 
 
-
 
Ending balance, December 31
 
$
445,600
 
 
$
294,910
 


Assets and liabilities measured at fair value on a non-recurring basis are summarized below:

 
 
 
Fair Value Measurement at
December 31, 2012 Using
 
Financial Assets:
 
Fair Value
 
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
 
Significant Other Observable Inputs
(Level 2)
 
 
Significant Unobservable Inputs
(Level 3)
 
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
$
235,501
 
 
$
-
 
 
$
-
 
 
$
235,501
 
Commercial mortgages:
 
 
 
 
 
 
-
 
 
 
-
 
 
 
 
 
  Other
 
 
305,222
 
 
 
-
 
 
 
-
 
 
 
305,222
 
     Total Impaired Loans
 
$
540,723
 
 
$
-
 
 
$
-
 
 
$
540,723
 
Other real estate owned:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
$
101,200
 
 
$
-
 
 
$
-
 
 
$
101,200
 
Commercial mortgages:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Other
 
 
257,702
 
 
 
-
 
 
 
-
 
 
 
257,702
 
Residential mortgages
 
 
201,679
 
 
 
-
 
 
 
-
 
 
 
201,679
 
Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Home equity lines & loans
 
 
4,000
 
 
 
-
 
 
 
-
 
 
 
4,000
 
     Total Other real estate owned, net
 
$
564,581
 
 
$
-
 
 
$
-
 
 
$
564,581
 


 
 
 
Fair Value Measurement at December 31, 2011 Using
 
Financial Assets:
 
Fair Value
 
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
 
Significant Other Observable Inputs
(Level 2)
 
 
Significant Unobservable Inputs
(Level 3)
 
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
$
831,601
 
 
$
-
 
 
$
-
 
 
$
831,601
 
Commercial mortgages:
 
 
 
 
 
 
-
 
 
 
-
 
 
 
 
 
  Other
 
 
3,321,838
 
 
 
-
 
 
 
-
 
 
 
3,321,838
 
     Total Impaired Loans
 
$
4,153,439
 
 
$
-
 
 
$
-
 
 
$
4,153,439
 
Other real estate owned:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
$
218,040
 
 
$
-
 
 
$
-
 
 
$
218,040
 
Commercial mortgages:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Other
 
 
366,760
 
 
 
-
 
 
 
-
 
 
 
366,760
 
Residential mortgages
 
 
276,355
 
 
 
-
 
 
 
-
 
 
 
276,355
 
Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Home equity lines & loans
 
 
36,600
 
 
 
-
 
 
 
-
 
 
 
36,600
 
     Total Other real estate owned, net
 
$
897,755
 
 
$
-
 
 
$
-
 
 
$
897,755
 


The following table presents information related to Level 3 non-recurring fair value measurement at December 31, 2012:
 
Description
 
Fair Value at December 31, 2012
 
 
Technique
 
 
Unobservable Inputs
 
Impaired loans
 
$
540,723
 
 
Third party real estate and a 100% discount of personal property
 
 
1
Management discount based on underlying collateral characteristics and market conditions
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
$
564,581
 
 
Third party appraisals
 
 
1
Estimated holding  period
 
 
 
 
 
 
 
 
 
 
2
Estimated closing costs
 

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal balance of $733,361 with a valuation allowance of $192,638 as of December 31, 2012, resulting in no additional provision for loan losses for the year ending December 31, 2012.  Impaired loans had a principal balance of $6,095,645, with a valuation allowance of $1,942,206 as of December 31, 2011, resulting in a $958,333 provision for loan losses for the year ending December 31, 2011.

OREO, which is measured by the lower of carrying or fair value less costs to sell, had a net carrying amount of $564,581 at December 31, 2012.  The net carrying amount reflects the outstanding balance of $756,948 net of a valuation allowance of $192,367 at December 31, 2012, which resulted in a write down of $116,840 for the year ending December 31, 2012.  OREO had a net carrying amount of $897,755 at December 31, 2011.  The net carrying amount reflects the outstanding balance of $1,009,162 net of a valuation allowance of $111,407 at December 31, 2011, which resulted in write downs of $12,120 for the year ending December 31, 2011.


FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate the fair value of each class of financial instruments:

Cash, Due From and Interest-Bearing Deposits in Other Financial Institutions

For those short-term instruments that generally mature in 90 days or less, the carrying value approximates fair value of which non interest-bearing deposits are classified as Level 1 and interest-bearing deposits with the Federal Home Loan Bank of New York ("FHLB") and Federal Reserve Bank of New York ("FRB") are classified as Level 1, and time deposits are classified as Level 2.

FHLB and FRB Stock

It is not practicable to determine the fair value of FHLB and FRB stock due to restrictions on its transferability.

Loans Receivable

For variable-rate loans that reprice frequently, fair values approximate carrying values.  The fair values for other loans are estimated through discounted cash flow analysis using interest rates currently being offered for loans with similar terms and credit quality.  Loans are classified as Level 3.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.  Loans held for sale are classified as Level 2.

Deposits

The fair values disclosed for demand deposits, savings accounts and money market accounts are, by definition, equal to the amounts payable on demand at the reporting date (i.e., their carrying values) and classified as Level 1.

The fair value of certificates of deposits is estimated using a discounted cash flow approach that applies interest rates currently being offered on certificates to a schedule of the weighted-average expected monthly maturities and classified as Level 2.

Securities Sold Under Agreements to Repurchase (Repurchase Agreements)

These instruments bear both variable and fixed rates of interest.  Therefore, the carrying value approximates fair value for the variable rate instruments and the fair value of fixed rate instruments is based on discounted cash flows to maturity.  These are classified as Level 2.

Federal Home Loan Bank Advances

These instruments bear a stated rate of interest to maturity and, therefore, the fair value is based on discounted cash flows to maturity and classified as Level 2.

Commitments to Extend Credit

The fair value of commitments to extend credit is based on fees currently charged to enter into similar agreements, the counter-party's credit standing and discounted cash flow analysis.  The fair value of these commitments to extend credit approximates the recorded amounts of the related fees and is not material at
December 31, 2012 and 2011.

Accrued Interest Receivable and Payable

For these short-term instruments, the carrying value approximates fair value resulting in a classification of Level 1, Level 2 or Level 3 depending upon the classification of the asset/liability they are associated with.


The carrying amounts and estimated fair values of other financial instruments, at December 31, 2012 and December 31, 2011, are as follows (dollars in thousands):

 
 
Fair Value Measurements at December 31, 2012
 
Financial Assets:
 
Carrying Value
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
 
Significant Unobservable Inputs
(Level 3)
 
 
Estimated Fair Value (1)
 
Cash and due from financial institutions
$
29,239
 
$
29,239
 
 
-
 
 
 
-
 
$
29,239
 
Interest-bearing deposits in other financial institutions
 
11,002
 
 
8,444
 
 
2,558
 
 
 
-
 
 
11,002
 
Trading assets
 
348
 
 
348
 
 
-
 
 
 
-
 
 
348
 
Securities available for sale
 
239,686
 
 
43,419
 
 
195,822
 
 
 
445
 
 
239,686
 
Securities held to maturity
 
5,748
 
 
-
 
 
6,421
 
 
 
-
 
 
6,421
 
Federal Home Loan and Federal
  Reserve Bank stock
 
4,710
 
 
-
 
 
-
 
 
 
-
 
 
N/A
 
Net loans
 
883,084
 
 
-
 
 
-
 
 
 
916,289
 
 
916,289
 
Loans held for sale
 
1,057
 
 
-
 
 
1,057
 
 
 
-
 
 
1,057
 
Accrued interest receivable
 
3,788
 
 
175
 
 
1,257
 
 
 
2,356
 
 
3,788
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, savings, and insured money market accounts
$
808,044
 
$
808,044
 
$
-
 
 
$
-
 
$
808,044
 
Time deposits
 
236,690
 
 
-
 
 
238,245
 
 
 
-
 
 
238,245
 
Securities sold under agreements to repurchase
 
32,711
 
 
-
 
 
35,260
 
 
 
-
 
 
35,260
 
Federal Home Loan Bank advances
 
27,225
 
 
-
 
 
29,688
 
 
 
-
 
 
29,688
 
Accrued interest payable
 
453
 
 
12
 
 
279
 
 
 
162
 
 
453
 
(1) Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.
 

 
 
2011
 
Financial assets:
 
Carrying Amount
 
 
Estimated Fair Value (1)
 
Cash and due from financial institutions
 
$
28,205
 
 
$
28,205
 
Interest-bearing deposits in other financial institutions
 
 
24,697
 
 
 
24,697
 
Trading assets
 
 
294
 
 
 
294
 
Securities available for sale
 
 
280,870
 
 
 
280,870
 
Securities held to maturity
 
 
8,312
 
 
 
9,176
 
Federal Home Loan and Federal Reserve Bank stock
 
 
5,509
 
 
 
N/A
 
Net loans
 
 
787,256
 
 
 
805,760
 
Loans held for sale
 
 
395
 
 
 
395
 
Accrued interest receivable
 
 
3,882
 
 
 
3,882
 
Financial liabilities:
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
  Demand, savings, and insured money market accounts
 
 
721,503
 
 
 
721,503
 
  Time deposits
 
 
276,990
 
 
 
279,441
 
Securities sold under agreements to repurchase
 
 
37,107
 
 
 
40,019
 
Federal Home Loan Bank advances
 
 
43,344
 
 
 
46,603
 
Accrued interest payable
 
 
800
 
 
 
800
 
Dividends payable
 
 
1,141
 
 
 
1,141
 
(1) Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.