XML 30 R19.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 10 - Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2017
Notes to Financial Statements  
Fair Value Disclosures [Text Block]
10.
Fair Value of Financial Instruments
The Company carries certain financial assets and financial liabilities at fair value in accordance with GAAP which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, establishes a framework for measuring fair value and expands disclosures about fair value measurements. GAAP permits entities to choose to measure many financial instruments and certain other items at fair value. At
March
31,
2017,
the Company carried financial assets and financial liabilities under the fair value option with fair values of
$30.4
million and
$34.5
million, respectively. At
December
31,
2016,
the Company carried financial assets and financial liabilities under the fair value option with fair values of
$30.4
million and
$34.0
million, respectively. The Company did not elect to carry any additional financial assets or financial liabilities under the fair value option during the
three
months ended
March
31,
2017.
 
The following table presents the financial assets and financial liabilities reported at fair value under the fair value option, and the changes in fair value included in the Consolidated Statement of Income – Net loss from fair value adjustments, at or for the periods ended as indicated:
 
    Fair Value   Fair Value   Changes in Fair Values For Items Measured at Fair Value
    Measurements   Measurements   Pursuant to Election of the Fair Value Option
    at March 31,   at December 31,   Three Months Ended
(In thousands)   2017   2016   March 31, 2017   March 31, 2016
                 
Mortgage-backed securities   $
1,898
    $
2,016
    $
(7
)   $
5
 
Other securities    
28,526
     
28,429
     
32
     
96
 
Borrowed funds    
34,536
     
33,959
     
(570
)    
1,054
 
Net (loss) gain from fair value adjustments
(1)
   
 
     
 
    $
(545
)   $
1,155
 
 
(1)
The net (loss) gain from fair value adjustments presented in the above table does not include net gains of
$0.2
million and net losses of
$2.1
million for the
three
months ended
March
31,
2017
and
2016,
respectively from the change in the fair value of interest rate swaps.
 
Included in the fair value of the financial assets and financial liabilities selected for the fair value option is the accrued interest receivable or payable for the related instrument. The Company reports as interest income or interest expense in the Consolidated Statement of Income, the interest receivable or payable on the financial instruments selected for the fair value option at their respective contractual rates.
 
The borrowed funds had a contractual principal amount of
$61.9
million at both
March
31,
2017
and
December
31,
2016.
The fair value of borrowed funds includes accrued interest payable of
$0.2
million and
$0.1
million at
March
31,
2017
and
December
31,
2016,
respectively.
 
The Company generally holds its earning assets, other than securities available for sale, to maturity and settles its liabilities at maturity. However, fair value estimates are made at a specific point in time and are based on relevant market information. These estimates do not reflect any premium or discount that could result from offering for sale at
one
time the Company’s entire holdings of a particular instrument. Accordingly, as assumptions change, such as interest rates and prepayments, fair value estimates change and these amounts
may
not necessarily be realized in an immediate sale.
 
Disclosure of fair value does not require fair value information for items that do not meet the definition of a financial instrument or certain other financial instruments specifically excluded from its requirements. These items include core deposit intangibles and other customer relationships, premises and equipment, leases, income taxes and equity.
 
Further, fair value disclosure does not attempt to value future income or business. These items
may
be material and accordingly, the fair value information presented does not purport to represent, nor should it be construed to represent, the underlying “market” or franchise value of the Company.
 
Financial assets and financial liabilities reported at fair value are required to be measured based on either:
(1)
quoted prices in active markets for identical financial instruments (Level
1);
(2)
significant other observable inputs (Level
2);
or
(3)
significant unobservable inputs (Level
3).
 
A description of the methods and significant assumptions utilized in estimating the fair value of the Company’s assets and liabilities that are carried at fair value on a recurring basis are as follows:
 
Level
1
– where quoted market prices are available in an active market. The Company did not value any of its assets or liabilities that are carried at fair value on a recurring basis as Level
1
at
March
31,
2017
and
December
31,
2016.
 
Level
2
– when quoted market prices are not available, fair value is estimated using quoted market prices for similar financial instruments and adjusted for differences between the quoted instrument and the instrument being valued. Fair value can also be estimated by using pricing models, or discounted cash flows. Pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices and credit spreads. In addition to observable market information, models also incorporate maturity and cash flow assumptions. At
March
31,
2017
and
December
31,
2016,
Level
2
included mortgage related securities, corporate debt, municipals and interest rate swaps.
 
Level
3
– when there is limited activity or less transparency around inputs to the valuation, financial instruments are classified as Level
3.
At
March
31,
2017
and
December
31,
2016,
Level
3
included trust preferred securities owned and junior subordinated debentures issued by the Company and a single issuer trust preferred security.
 
The methods described above
may
produce fair values that
may
not be indicative of net realizable value or reflective of future fair values. While the Company believes its valuation methods are appropriate and consistent with those of other market participants, the use of different methodologies, assumptions and models to determine fair value of certain financial instruments could produce different estimates of fair value at the reporting date.
 
The following table sets forth the assets and liabilities that are carried at fair value on a recurring basis and the method that was used to determine their fair value, at
March
31,
2017
and
December
31,
2016:
 
    Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Other
Observable Inputs
(Level 2)
  Significant Other
Unobservable Inputs
(Level 3)
  Total carried at fair value on a recurring basis
    2017   2016   2017   2016   2017   2016   2017   2016
    (In thousands)
                                 
Assets:                                                                
Mortgage-backed Securities   $
-
    $
-
    $
537,905
    $
516,476
    $
-
    $
-
    $
537,905
    $
516,476
 
Other securities    
-
     
-
     
338,844
     
337,544
     
7,394
     
7,361
     
346,238
     
344,905
 
Interest rate swaps    
-
     
-
     
6,833
     
6,350
     
-
     
-
     
6,833
     
6,350
 
                                                                 
Total assets   $
-
    $
-
    $
883,582
    $
860,370
    $
7,394
    $
7,361
    $
890,976
    $
867,731
 
                                                                 
Liabilities:                                                                
Borrowings   $
-
    $
-
    $
-
    $
-
    $
34,536
    $
33,959
    $
34,536
    $
33,959
 
Interest rate swaps    
-
     
-
     
3,040
     
3,386
     
-
     
-
     
3,040
     
3,386
 
                                                                 
Total liabilities   $
-
    $
-
    $
3,040
    $
3,386
    $
34,536
    $
33,959
    $
37,576
    $
37,345
 
 
The following table sets forth the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level
3
of the valuation hierarchy for the period indicated:
 
    For the three months ended March 31,
    2017   2016
    Trust preferred
securities
  Junior subordinated
debentures
  Trust preferred
securities
  Junior subordinated
debentures
    (In thousands)
                 
Beginning balance   $
7,361
    $
33,959
    $
7,212
    $
29,018
 
Net gain (loss) from fair value adjustment of financial assets    
32
     
-
     
(60
)    
-
 
Net (gain) loss from fair value adjustment of financial liabilities    
-
     
570
     
-
     
(1,054
)
Increase in accrued interest payable    
-
     
7
     
-
     
13
 
Change in unrealized gains (losses) included in other comprehensive income    
1
     
-
     
(2
)    
-
 
Ending balance   $
7,394
    $
34,536
    $
7,150
    $
27,977
 
                                 
Changes in unrealized gain (loss) held at period end   $
1
    $
-
    $
(2
)   $
-
 
 
During the
three
months ended
March
31,
2017
and
2016,
there were no transfers between Levels
1,
2
and
3.
 
The following tables present the qualitative information about recurring Level
3
fair value of financial instruments and the fair value measurements at the periods indicated:
 
    March 31, 2017
                     
    Fair Value   Valuation Technique   Unobservable Input   Range   Weighted Average
    (Dollars in thousands)    
Assets:                    
                     
Trust preferred securities   $
7,394
   
Discounted cash flows
 
Discount rate
 
6.2%
-
7.1%
 
6.9%
                         
Liabilities:                        
                         
Junior subordinated debentures   $
34,536
   
Discounted cash flows
 
Discount rate
 
 
6.2%
 
 
6.2%
 
    December 31, 2016
                     
    Fair Value   Valuation Technique   Unobservable Input   Range   Weighted Average
    (Dollars in thousands)    
Assets:                    
                     
Trust preferred securities   $
7,361
   
Discounted cash flows
 
Discount rate
 
6.3%
-
7.1%
 
7.0%
                         
Liabilities:                        
                         
Junior subordinated debentures   $
33,959
   
Discounted cash flows
 
Discount rate
 
 
6.3%
 
 
6.3%
 
The significant unobservable inputs used in the fair value measurement of the Company’s trust preferred securities and junior subordinated debentures valued under Level
3
at
March
31,
2017
and
December
31,
2016,
is the effective yields used in the cash flow models. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.
 
The following table sets forth the Company’s assets and liabilities that are carried at fair value on a non-recurring basis and the method that was used to determine their fair value, at
March
31,
2017
and
December
31,
2016:
 
    Quoted Prices
in Active Markets
for Identical Assets
(Level 1)
  Significant Other
Observable Inputs
(Level 2)
  Significant Other
Unobservable Inputs
(Level 3)
  Total carried at fair value on a recurring basis
    2017   2016   2017   2016   2017   2016   2017   2016
    (In thousands)
Assets:                                
Impaired loans   $
-
    $
-
    $
-
    $
-
    $
14,958
    $
14,968
    $
14,958
    $
14,968
 
Other real estate owned    
-
     
-
     
-
     
-
     
-
     
533
     
-
     
533
 
                                                                 
Total assets   $
-
    $
-
    $
-
    $
-
    $
14,958
    $
15,501
    $
14,958
    $
15,501
 
 
The following tables present the qualitative information about non-recurring Level
3
fair value of financial instruments and the fair value measurements at the periods indicated:
 
    March 31, 2017
         
    Fair Value   Valuation Technique   Unobservable Input   Range   Weighted Average
    (Dollars in thousands)
Assets:                    
                     
Impaired loans   $
2,014
   
Income approach
 
Capitalization rate
 
6.0%
to
7.5%
 
7.0%
     
 
   
 
 
Reduction for planned expedited disposal
 
10.9%
to
15.0%
 
14.2%
                         
Impaired loans   $
8,984
   
Sales approach
 
Adjustment to sales comparison value to reconcile differences between comparable sales
 
-40.0%
to
16.2%
 
-1.5%
     
 
   
 
 
Reduction for planned expedited disposal
 
0.0%
to
15.0%
 
8.0%
                         
                         
Impaired loans   $
3,960
   
Blended income and sales approach
 
Adjustment to sales comparison value to reconcile differences between comparable sales
 
-29.0%
to
25.0%
 
0.0%
     
 
   
 
 
Capitalization rate
 
5.3%
to
9.5%
 
7.1%
     
 
   
 
 
Reduction for planned expedited disposal
 
14.5%
to
15.0%
 
15.0%
 
    At December 31, 2016
    Fair Value   Valuation Technique   Unobservable Input   Range   Weighted Average
    (Dollars in thousands)
Assets:                    
                     
Impaired loans   $
2,007
   
Income approach
 
Capitalization rate
 
6.0%
to
7.5%
 
7.0%
     
 
   
 
 
Reduction for planned expedited disposal
 
 
15.0%
 
 
15.0%
                         
Impaired loans   $
8,703
   
Sales approach
 
Adjustment to sales comparison value to reconcile differences between comparable sales
 
-40.0%
to
16.2%
 
-1.5%
     
 
   
 
 
Reduction for planned expedited disposal
 
0%
to
15.0%
 
7.7%
                         
Impaired loans   $
4,258
   
Blended income and sales approach
 
Adjustment to sales comparison value to reconcile differences between comparable sales
 
-50.0%
to
25.0%
 
-0.6%
     
 
   
 
 
Capitalization rate
 
5.3%
to
9.5%
 
7.2%
     
 
   
 
 
Reduction planned for expedited disposal
 
 
15.0%
 
 
15.0%
                         
                         
                         
Other real estate owned   $
533
   
Sales approach
 
Adjustment to sales comparison value to reconcile differences between comparable sales
 
3.3%
to
18.6%
 
11.0%
 
The Company did
not
have any liabilities that were carried at fair value on a non-recurring basis at
March
31,
2017
and
December
31,
2016.
 
The methods and assumptions used to estimate fair value at
March
31,
2017
and
December
31,
2016
are as follows:
 
Cash and Due from Banks, Overnight Interest-Earning Deposits and Federal Funds Sold:
 
The fair values of financial instruments that are short-term or reprice frequently and have little or no risk are considered to have a fair value that approximates carrying value.
 
FHLB-NY stock:
 
The fair value is based upon the par value of the stock which equals its carrying value.
 
Securities:
 
The fair values of securities are contained in Note
4
of Notes to Consolidated Financial Statements. Fair value is based upon quoted market prices, where available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities and adjusted for differences between the quoted instrument and the instrument being valued. When there is limited activity or less transparency around inputs to the valuation, securities are valued using discounted cash flows.
 
Loans:
 
The fair value of loans is estimated by discounting the expected future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and remaining maturities.
 
For non-accruing loans, fair value is generally estimated by discounting management’s estimate of future cash flows with a discount rate commensurate with the risk associated with such assets or for collateral dependent loans
85%
of the appraised or internally estimated value of the property, except for taxi medallion loans. The fair value of the underlying collateral of taxi medallion loans is the most recent reported arm’s length transaction. When there is no recent sale activity, the fair value is calculated using capitalization rates.
 
Other Real Estate Owned:
 
OREO are carried at fair value less selling costs. The fair value is based on appraised value through a current appraisal, or sometimes through an internal review, additionally adjusted by the estimated costs to sell the property.
 
Accrued Interest Receivable:
 
The carrying amount is a reasonable estimate of fair value due to its short-term nature and is valued at the input level for its underlying financial asset.
 
Due to Depositors:
 
The fair values of demand, passbook savings, NOW, money market deposits and escrow deposits are, by definition, equal to the amount payable on demand at the reporting dates (i.e. their carrying value). The fair value of certificates of deposits are estimated by discounting the expected future cash flows using the rates currently offered for deposits of similar remaining maturities.
 
Borrowings:
 
The fair value of borrowings is estimated by discounting the contractual cash flows using interest rates in effect for borrowings with similar maturities and collateral requirements or using a market-standard model. The fair value of the junior subordinated debentures was developed using a credit spread based on the subordinated debt issued by the Company adjusting for differences in the junior subordinated debt’s credit rating, liquidity and time to maturity.
 
Accrued Interest Payable:
 
The carrying amount is a reasonable estimate of fair value due to its short-term nature and is valued at the input level for its underlying financial liability.
 
Interest Rate Swaps:
 
The fair value of interest rate swaps is based upon broker quotes.
 
Other Financial Instruments:
 
The fair values of commitments to sell, lend or borrow are estimated using the fees currently charged or paid to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties or on the estimated cost to terminate them or otherwise settle with the counterparties at the reporting date. For fixed-rate loan commitments to sell, lend or borrow, fair values also consider the difference between current levels of interest rates and committed rates (where applicable). At
March
31,
2017
and
December
31,
2016,
the fair values of the above financial instruments approximate the recorded amounts of the related fees and were not considered to be material.
 
The following tables set forth the carrying amounts and estimated fair values of selected financial instruments based on the assumptions described above used by the Company in estimating fair value at the periods indicated:
 
    March 31, 2017
    Carrying
Amount
  Fair
Value
  Level 1   Level 2   Level 3
    (In thousands)
Assets:                    
                     
Cash and due from banks   $
51,215
    $
51,215
    $
51,215
    $
-
    $
-
 
Securities held-to-maturity                                        
Other securities    
36,406
     
34,152
     
-
     
-
     
34,152
 
Securities available for sale                                        
Mortgage-backed securities    
537,905
     
537,905
     
-
     
537,905
     
-
 
Other securities    
346,238
     
346,238
     
-
     
338,844
     
7,394
 
Loans    
4,974,591
     
4,956,089
     
-
     
-
     
4,956,089
 
FHLB-NY stock    
57,384
     
57,384
     
-
     
57,384
     
-
 
Accrued interest receivable    
20,602
     
20,602
     
-
     
20,602
     
-
 
Interest rate swaps    
6,833
     
6,833
     
-
     
6,833
     
-
 
                                         
Total assets   $
6,031,174
    $
6,010,418
    $
51,215
    $
961,568
    $
4,997,635
 
                                         
                                         
Liabilities:                                        
Deposits   $
4,410,746
    $
4,417,356
    $
2,998,927
    $
1,418,429
    $
-
 
Borrowings    
1,227,852
     
1,221,367
     
-
     
1,186,831
     
34,536
 
Accrued interest payable    
3,074
     
3,074
     
-
     
3,074
     
-
 
Interest rate swaps    
3,040
     
3,040
     
-
     
3,040
     
-
 
                                         
Total liabilities   $
5,644,712
    $
5,644,837
    $
2,998,927
    $
2,611,374
    $
34,536
 
 
    December 31, 2016
    Carrying
Amount
  Fair
Value
  Level 1   Level 2   Level 3
    (In thousands)
Assets:                    
                     
Cash and due from banks   $
35,857
    $
35,857
    $
35,857
    $
-
    $
-
 
Securities held-to-maturity                                        
Other securities    
37,735
     
35,408
     
-
     
-
     
35,408
 
Securities available for sale                                        
Mortgage-backed securities    
516,476
     
516,476
     
-
     
516,476
     
-
 
Other securities    
344,905
     
344,905
     
-
     
337,544
     
7,361
 
Loans    
4,835,693
     
4,814,840
     
-
     
-
     
4,814,840
 
FHLB-NY stock    
59,173
     
59,173
     
-
     
59,173
     
-
 
Interest rate swaps    
6,350
     
6,350
     
-
     
6,350
     
-
 
                                         
Total assets   $
5,836,189
    $
5,813,009
    $
35,857
    $
919,543
    $
4,857,609
 
                                         
Liabilities:                                        
Deposits   $
4,205,631
    $
4,213,714
    $
2,833,516
    $
1,380,198
    $
-
 
Borrowings    
1,266,563
     
1,255,283
     
-
     
1,221,324
     
33,959
 
Interest rate swaps    
3,386
     
3,386
     
-
     
3,386
     
-
 
                                         
Total liabilities   $
5,475,580
    $
5,472,383
    $
2,833,516
    $
2,604,908
    $
33,959