XML 30 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value
3 Months Ended
Mar. 31, 2012
Fair Value [Abstract]  
Fair Value

Note 16 – Fair Value

 

The fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that Park uses to measure fair value are as follows:

 

§  Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that Park has the ability to access as of the measurement date.

§  Level 2: Level 1 inputs for assets or liabilities that are not actively traded. Also consists of an observable market price for a similar asset or liability. This includes the use of “matrix pricing” to value debt securities absent the exclusive use of quoted prices.

§  Level 3: Consists of unobservable inputs that are used to measure fair value when observable market inputs are not available. This could include the use of internally developed models, financial forecasting and similar inputs.

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability between market participants at the balance sheet date. When possible, the Company looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities are not traded in active markets, the Company looks to observable market data for similar assets and liabilities. However, certain assets and liabilities are not traded in observable markets and Park must use other valuation methods to develop a fair value. The fair value of impaired loans is typically based on the fair value of the underlying collateral, which is estimated through third-party appraisals or internal estimates of collateral values.


 

Assets and Liabilities Measured at Fair Value on a Recurring Basis:

 

The following table presents assets and liabilities measured at fair value on a recurring basis:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2012 using:

(in thousands)

Level 1

Level 2

Level 3

Balance at

March 31, 2012

Assets

 

 

 

 

Investment securities

 

 

 

 

Obligations of U.S. Treasury and other U.S. Government sponsored entities

$-

$597,475

$-

$597,475

Obligations of states and political subdivisions

-

2,655

-

2,655

U.S. Government sponsored entities’ asset-backed securities

-

405,178

-

405,178

Equity securities

1,417

-

756

2,173

Mortgage loans held for sale

-

11,110

-

11,110

Mortgage IRLCs

-

169

-

169

 

 

 

 

 

Liabilities

 

 

 

 

Interest rate swap

$-

$673

$-

$673

Fair value swap

-

-

135

135

 

 

 

 

 

 

Fair Value Measurements at December 31, 2011 using:

(in thousands)

Level 1

Level 2

Level 3

Balance at

December 31, 2011

Assets

 

 

 

 

Investment securities

 

 

 

 

Obligations of U.S. Treasury and other U.S. Government sponsored entities

$-

$371,657

$-

$371,657

Obligations of states and political subdivisions

-

2,660

-

2,660

U.S. Government sponsored entities’ asset-backed securities

-

444,295

-

444,295

Equity securities

1,270

-

763

2,033

Mortgage loans held for sale

-

11,535

-

11,535

Mortgage IRLCs

-

251

-

251

 

 

 

 

 

Liabilities

 

 

 

 

Interest rate swap

$-

$846

$-

$846

Fair value swap

-

-

700

700

 

There were no transfers between Level 1 and Level 2 during 2012 or 2011.  Management’s policy is to transfer assets or liabilities from one level to another when the methodology to obtain the fair value changes such that there are more or fewer unobservable inputs.

 

The following methods and assumptions were used by the Company in determining fair value of the financial assets and liabilities discussed above:

 

Investment securities: Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. The Fair Value Measurements tables exclude Park’s Federal Home Loan Bank stock and Federal Reserve Bank stock.  These assets are carried at their respective redemption values, as it is not practicable to calculate their fair values.  For securities where quoted prices or market prices of similar securities are not available, which include municipal securities, fair values are calculated using discounted cash flows.

 

Interest rate swap:  The fair value of the interest rate swap represents the estimated amount Park would pay or receive to terminate the agreement, considering current interest rates and the current creditworthiness of the counterparty.

 

Fair value swap:  The fair value of the swap agreement entered into with the purchaser of the Visa Class B shares represents an internally developed estimate of the exposure based upon probability-weighted potential Visa litigation losses.

 

Mortgage Interest Rate Lock Commitments (IRLCs): IRLCs are based on current secondary market pricing and are classified as Level 2.

 

Mortgage loans held for sale: Mortgage loans held for sale are carried at their fair value. Mortgage loans held for sale are estimated using security prices for similar product types and, therefore, are classified in Level 2.

 

The table below is a reconciliation of the beginning and ending balances of the Level 3 inputs for the three months ended March 31, 2012 and 2011, for financial instruments measured on a recurring basis and classified as Level 3:           

 

 

 

 

 

 

 

Level 3 Fair Value Measurements

Three months ended March 31, 2012 and 2011

 

(in thousands)

Obligations of states and political subdivisions

Equity Securities

Fair value swap

 

Balance, at January 1, 2012

$-

$763

$(700)

 

Total gains/(losses)

 

 

 

 

Included in earnings – realized

-

-

-

 

Included in earnings – unrealized

-

-

-

 

Included in other comprehensive income

-

(7)

-

 

Purchases, sales, issuances and settlements, other

-

-

-

 

Periodic settlement of fair value swap

-

-

(565)

 

Balance March 31, 2012

$-

$756

$(135)

 

 

 

 

 

 

Balance, at January 1, 2011

$2,598

$745

$(60)

 

Total gains/(losses)

 

 

 

 

Included in earnings – realized

-

-

-

 

Included in earnings – unrealized

-

-

-

 

Included in other comprehensive income

(128)

(5)

-

 

Purchases, sales, issuances and settlements, other

-

-

-

 

Re-evaluation of fair value swap

-

-

-

 

Balance March 31, 2011

$2,470

$740

$(60)

 

 

Assets and liabilities measured at fair value on a nonrecurring basis:

 

The following methods and assumptions were used by the Company in determining the fair value of assets and liabilities measured at fair value on a nonrecurring basis described below:

 

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 of the allowance for loan losses.  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 the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments result in a Level 3 classification of the inputs for determining fair value.  Non-real estate collateral may be valued using, (1) an appraisal, (2) net book value per the borrower’s financial statements, or (3) aging reports.  Collateral is then 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, resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.   Additionally, updated valuations are obtained annually for all impaired loans in accordance with Company policy.

 

Other Real Estate Owned (OREO): Assets acquired through or in lieu of loan foreclosure are initially recorded at fair value less costs to sell when acquired.  The carrying value of OREO is not re-measured to fair value on a recurring basis, but is subject to fair value adjustments when the carrying value exceeds the fair value, less estimated selling costs.  Fair value is based on recent real estate appraisals and is updated at least annually.  These appraisals may utilize a single valuation approach or a combination of approaches including the comparable sales approach and the income approach.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments 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 are performed by licensed appraisers.  Appraisals are generally obtained to support the fair value of collateral.  In general, there are two types of appraisals, real estate appraisals and lot development loan appraisals, received by the Company. These are discussed below:

 

·                     Real estate appraisals typically incorporate measures such as recent sales prices for comparable properties.  Appraisers may make adjustments to the sales prices of the comparable properties as deemed appropriate based on the age, condition or general characteristics of the subject property.  Management generally applies a 15% discount to real estate appraised values which management expects will cover all disposition costs (including selling costs).  This 15% discount is based on historical discounts to appraised values on sold OREO properties.

·                     Lot development loan appraisals are typically performed using a discounted cash flow analysis.  Appraisers determine an anticipated absorption period and a discount rate that takes into account an investor’s required rate of return based on recent comparable sales.  Management generally applies a 6% discount to lot development appraised values, which is an additional discount above the net present value calculation included in the appraisal, to account for selling costs.

 

MSRs: MSRs are carried at the lower of cost or fair value.  MSRs do not trade in active, open markets with readily observable prices.  For example, sales of MSRs do occur, but precise terms and conditions typically are not readily available.  As such, management, with the assistance of a third-party specialist, determines fair value based on the discounted value of the future cash flows estimated to be received.  Significant inputs include the discount rate and assumed prepayment speeds utilized.  The calculated fair value is then compared to market values where possible to ascertain the reasonableness of the valuation in relation to current market expectations for similar products. Accordingly, MSRs are classified as Level 2.

 

The following table presents assets and liabilities measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2012 using:

(in thousands)

Level 1

 Level 2

 Level 3

Balance at

March 31, 2012

Impaired loans:

 

 

 

 

   Commercial, financial and

     agricultural

$-

$-

$18,476

$18,476

   Commercial real estate

-

-

25,445

25,445

   Construction real estate:

 

 

 

 

      SE LLC commercial land

           and development

-

-

18,468

18,468

      Remaining commercial

-

-

8,665

8,665

   Residential real estate

-

-

12,270

12,270

Total impaired loans

$-

$-

$83,324

$83,324

Mortgage servicing rights

-

7,138

 

7,138

Other real estate owned

-

-

41,965

41,965

           

 

 

 

 

 

 

Fair Value Measurements at December 31, 2011 using:

(in thousands)

Level 1

 Level 2

 Level 3

Balance at

December 31, 2011

Impaired loans:

 

 

 

 

   Commercial, financial and

     agricultural

 

$-

 

$-

 

$19,931

 

$19,931

   Commercial real estate

-

-

24,859

24,859

   Construction real estate:

 

 

 

 

      Vision commercial land and

         development

 

-

 

-

 

21,228

 

21,228

      Remaining commercial

-

-

8,860

8,860

   Residential real estate

-

-

12,935

12,935

Total impaired loans

$-

$-

$87,813

$87,813

Mortgage servicing rights

-

5,815

-

5,815

Other real estate owned

-

-

42,272

42,272

 

Impaired loans had a book value of $179.3 million at March 31, 2012, after partial charge-offs of $108.3 million.  In addition, these loans had a specific valuation allowance of $9.5 million. Of the $179.3 million impaired loan portfolio, loans with a book value of $92.8 million were carried at their fair value of $83.3 million, as a result of the aforementioned charge-offs and specific valuation allowance.  The remaining $86.5 million of impaired loans were carried at cost, as the fair value of the underlying collateral or present value of expected future cash flows on each of these loans exceeded the book value for each individual credit.  At December 31, 2011, impaired loans had a book value of $187.1 million.  Of these, $87.8 million were carried at fair value, as a result of partial charge-offs of $103.8 million and a specific valuation allowance of $15.9 million.  The remaining $83.4 million of impaired loans at December 31, 2011 were carried at cost.

 

MSRs, which are carried at the lower of cost or fair value, were recorded at $9.0 million at March 31, 2012. Of the $9.0 million MSR carrying balance at March 31, 2012, $7.1 million was recorded at fair value and included a valuation allowance of $1.0 million.  The remaining $1.9 million was recorded at cost, as the fair value exceeded cost at March 31, 2012.   At December 31, 2011, MSRs were recorded at $9.3 million, including a valuation allowance of $1.0 million.

 

At March 31, 2012 and December 31, 2011, the estimated fair value of OREO, less estimated selling costs, amounted to $42.0 million and $42.3 million, respectively.  The financial impact of OREO devaluation adjustments for the three month period ended March 31, 2012 was $1.4 million.

 

The following methods and assumptions were used by the Corporation in estimating its fair value disclosures for assets and liabilities not discussed above:

 

Cash and cash equivalents: The carrying amounts reported in the consolidated condensed balance sheets for cash and short-term instruments approximate those assets’ fair values.

 

Loans receivable: For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values for certain mortgage loans (e.g., one-to-four family residential) are based on quoted market prices of similar loans sold in conjunction with securitization transactions, adjusted for differences in loan characteristics. The fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.

 

Off-balance sheet instruments: Fair values for the Corporation’s loan commitments and standby letters of credit are based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The carrying amount and fair value are not material.

 

Deposit liabilities: The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts for variable-rate, fixed-term certificates of deposit approximate their fair values at the reporting date. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities of time deposits.

 

Short-term borrowings: The carrying amounts of federal funds purchased, borrowings under repurchase agreements and other short-term borrowings approximate their fair values.

 

Long-term debt: Fair values for long-term debt are estimated using a discounted cash flow calculation that applies interest rates currently being offered on long-term debt to a schedule of monthly maturities.

 

Subordinated debentures and notes: Fair values for subordinated debentures and notes are estimated using a discounted cash flow calculation that applies interest rate spreads currently being offered on similar debt structures to a schedule of monthly maturities.

 


 

The fair value of financial instruments at March 31, 2012 and December 31, 2011, was as follows:

 

 

 

 

 

 

 

 

(in thousands)

March 31, 2012

 

Fair Value Measurements

 

 

 

 

 

 

 

Financial assets:

Carrying value

Level 1

Level 2

Level 3

Total fair value

 

Cash and money market instruments

$161,130

$161,130

$               -

$              -

$161,130

 

Investment securities

1,789,731

1,417

1,800,383

756

1,802,556

 

Accrued interest receivable - securities

7,027

-

7,027

-

7,027

 

Accrued interest receivable - loans

14,200

-

1

14,199

14,200

 

Mortgage loans held for sale

11,110

-

11,110

-

11,110

 

Impaired loans carried at fair value

83,324

-

-

83,324

83,324

 

Other loans

4,170,191

-

-

4,188,265

4,188,265

 

        Loans receivable, net

$4,264,625

$            -

$ 11,110

$4,271,589

$4,282,699

 

 

 

Financial liabilities:

 

 

 

 

 

 

Noninterest bearing checking accounts

$1,055,745

$  1,055,745

$               -

   $                                           

$1,055,745

 

Interest bearing transactions accounts

1,215,562

1,215,562

-

-

1,215,562

 

Savings accounts

1,001,789

1,001,789

 

-

1,001,789

 

Time deposits

1,541,374

-

1,547,748

-

1,547,748

 

Other

2,918

2,918

-

-

2,918

 

        Total deposits

$4,817,388

$  3,276,014

$ 1,547,748

$            -

$4,823,762

 

 

 

 

 

 

 

 

Short-term borrowings

$236,687

$                -

$    236,687

$              -

$236,687

 

Long-term debt

821,801

-

907,995

-

907,995

 

Subordinated debentures/notes

75,250

-

68,475

-

68,475

 

Accrued interest payable – deposits

2,824

36

2,788

-

2,824

 

Accrued interest payable – debt/borrowings

 

2,210

 

-

 

2,210

 

-

 

2,210

 

 

 

Derivative financial instruments:

 

 

 

 

 

 

Interest rate swap

$673

$           -

$673

$           -

$673

 

Fair value swap

135

-

-

135

135

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

December 31, 2011

Financial assets:

Carrying value

Fair value

Cash and money market instruments

$157,486

$157,486

Investment securities

1,640,869

1,655,219

Accrued interest receivable

19,697

19,697

Mortgage loans held for sale

11,535

11,535

Impaired loans carried at fair value

87,813

87,813

Other loans

4,149,307

4,167,224

        Loans receivable, net

$4,248,655

$4,266,572

Assets held for sale

$382,462

$ 382,462

Financial liabilities:

 

 

Noninterest bearing checking accounts

$   995,733

$   995,733

Interest bearing transactions accounts

1,037,385

1,037,385

Savings accounts

931,526

931,526

Time deposits

1,499,105

1,506,075

Other

1,365

1,365

        Total deposits

$4,465,114

$4,472,084

 

 

 

Short-term borrowings

$263,594

$263,594

Long-term debt

823,182

915,274

Subordinated debentures/notes

75,250

68,601

Accrued interest payable

4,916

4,916

Liabilities held for sale

536,186

536,991

Derivative financial instruments:

 

 

Interest rate swap

$846

$846

Fair value swap

700

700