Schedule of financial assets and liabilities measured at fair value on recurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2012 using |
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap - loans
|
|
$ |
— |
|
|
$ |
18 |
|
|
$ |
— |
|
|
$ |
18 |
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities
|
|
|
— |
|
|
|
2,849 |
|
|
|
— |
|
|
|
2,849 |
|
Obligations of states and political subdivisions
|
|
|
— |
|
|
|
229,778 |
|
|
|
— |
|
|
|
229,778 |
|
Corporate and other bonds
|
|
|
— |
|
|
|
7,212 |
|
|
|
— |
|
|
|
7,212 |
|
Mortgage-backed securities
|
|
|
— |
|
|
|
342,174 |
|
|
|
— |
|
|
|
342,174 |
|
Other securities
|
|
|
— |
|
|
|
3,369 |
|
|
|
— |
|
|
|
3,369 |
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap - loans
|
|
$ |
— |
|
|
$ |
18 |
|
|
$ |
— |
|
|
$ |
18 |
|
Cash flow hedge - trust
|
|
|
— |
|
|
|
4,489 |
|
|
|
— |
|
|
|
4,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2011 using |
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap - loans
|
|
$ |
— |
|
|
$ |
66 |
|
|
$ |
— |
|
|
$ |
66 |
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities
|
|
|
— |
|
|
|
4,284 |
|
|
|
— |
|
|
|
4,284 |
|
Obligations of states and political subdivisions
|
|
|
— |
|
|
|
200,207 |
|
|
|
— |
|
|
|
200,207 |
|
Corporate and other bonds
|
|
|
— |
|
|
|
12,240 |
|
|
|
— |
|
|
|
12,240 |
|
Mortgage-backed securities
|
|
|
— |
|
|
|
400,318 |
|
|
|
— |
|
|
|
400,318 |
|
Other securities
|
|
|
— |
|
|
|
3,117 |
|
|
|
— |
|
|
|
3,117 |
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap - loans
|
|
$ |
— |
|
|
$ |
66 |
|
|
$ |
— |
|
|
$ |
66 |
|
Cash flow hedge - trust
|
|
|
— |
|
|
|
4,293 |
|
|
|
— |
|
|
|
4,293 |
|
|
Schedule of financial assets measured at fair value on nonrecurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2012 using |
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale
|
|
$ |
— |
|
|
$ |
167,698 |
|
|
$ |
— |
|
|
$ |
167,698 |
|
Impaired loans
|
|
|
— |
|
|
|
— |
|
|
|
30,104 |
|
|
|
30,104 |
|
Other real estate owned
|
|
|
— |
|
|
|
— |
|
|
|
32,834 |
|
|
|
32,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2011 using |
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale
|
|
$ |
— |
|
|
$ |
74,823 |
|
|
$ |
— |
|
|
$ |
74,823 |
|
Impaired loans
|
|
|
— |
|
|
|
— |
|
|
|
63,423 |
|
|
|
63,423 |
|
Other real estate owned
|
|
|
— |
|
|
|
— |
|
|
|
32,263 |
|
|
|
32,263 |
|
|
Summary of quantitative information about Level 3 Fair Value Measurements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2012 |
|
|
|
Fair Value |
|
|
Valuation Technique(s)
|
|
Unobservable Inputs
|
|
Weighted Average |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Construction
|
|
$ |
3,190 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
6 |
% |
Commercial Real Estate - Owner Occupied
|
|
|
2,001 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
13 |
% |
Commercial Real Estate - Non-Owner Occupied
|
|
|
13,100 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
9 |
% |
Raw Land and Lots
|
|
|
7,300 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
6 |
% |
Single Family Investment Real Estate
|
|
|
1,241 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
6 |
% |
Commercial and Industrial
|
|
|
1,810 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
23 |
% |
Other
(2)
|
|
|
1,462 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Impaired Loans
|
|
|
30,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
32,834 |
|
|
Market comparables |
|
Discount applied to market comparables
(1)
|
|
|
33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
62,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
A discount percentage is applied based on age of independent appraisals, current market conditions, and experience within the local market.
|
(2)
|
The “Other” category of the impaired loans section from the table above consists of Other Commercial, Mortgage, Consumer Construction,
HELOCs, and Other Consumer.
|
|
Carrying values and estimated fair values of the Company's financial instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2012 using |
|
|
|
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
Total Fair Value |
|
|
|
Carrying Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
82,902 |
|
|
$ |
82,902 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
82,902 |
|
Securities available for sale
|
|
|
585,382 |
|
|
|
— |
|
|
|
585,382 |
|
|
|
— |
|
|
|
585,382 |
|
Restricted stock
|
|
|
20,687 |
|
|
|
— |
|
|
|
20,687 |
|
|
|
— |
|
|
|
20,687 |
|
Loans held for sale
|
|
|
167,698 |
|
|
|
— |
|
|
|
167,698 |
|
|
|
— |
|
|
|
167,698 |
|
Net loans
|
|
|
2,931,931 |
|
|
|
— |
|
|
|
— |
|
|
|
2,956,339 |
|
|
|
2,956,339 |
|
Interest rate swap - loans
|
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
Accrued interest receivable
|
|
|
19,663 |
|
|
|
— |
|
|
|
19,663 |
|
|
|
— |
|
|
|
19,663 |
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$ |
3,297,767 |
|
|
$ |
— |
|
|
$ |
3,309,149 |
|
|
$ |
— |
|
|
$ |
3,309,149 |
|
Borrowings
|
|
|
329,395 |
|
|
|
— |
|
|
|
309,019 |
|
|
|
— |
|
|
|
309,019 |
|
Accrued interest payable
|
|
|
1,414 |
|
|
|
— |
|
|
|
1,414 |
|
|
|
— |
|
|
|
1,414 |
|
Cash flow hedge - trust
|
|
|
4,489 |
|
|
|
— |
|
|
|
4,489 |
|
|
|
— |
|
|
|
4,489 |
|
Interest rate swap - loans
|
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2011 using |
|
|
|
|
|
|
Quoted Prices in Active Markets for Identical Assets |
|
|
Significant Other Observable Inputs |
|
|
Significant Unobservable Inputs |
|
|
Total Fair Value |
|
|
|
Carrying Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
96,659 |
|
|
$ |
96,659 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
96,659 |
|
Securities available for sale
|
|
|
620,166 |
|
|
|
— |
|
|
|
620,166 |
|
|
|
— |
|
|
|
620,166 |
|
Restricted stock
|
|
|
20,661 |
|
|
|
— |
|
|
|
20,661 |
|
|
|
— |
|
|
|
20,661 |
|
Loans held for sale
|
|
|
74,823 |
|
|
|
— |
|
|
|
74,823 |
|
|
|
— |
|
|
|
74,823 |
|
Net loans
|
|
|
2,779,113 |
|
|
|
— |
|
|
|
— |
|
|
|
2,794,914 |
|
|
|
2,794,914 |
|
Interest rate swap - loans
|
|
|
66 |
|
|
|
— |
|
|
|
66 |
|
|
|
— |
|
|
|
66 |
|
Accrued interest receivable
|
|
|
16,626 |
|
|
|
— |
|
|
|
16,626 |
|
|
|
— |
|
|
|
16,626 |
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$ |
3,175,105 |
|
|
$ |
— |
|
|
$ |
3,191,256 |
|
|
$ |
— |
|
|
$ |
3,191,256 |
|
Borrowings
|
|
|
278,686 |
|
|
|
— |
|
|
|
277,374 |
|
|
|
— |
|
|
|
277,374 |
|
Accrued interest payable
|
|
|
1,865 |
|
|
|
— |
|
|
|
1,865 |
|
|
|
— |
|
|
|
1,865 |
|
Cash flow hedge - trust
|
|
|
4,293 |
|
|
|
— |
|
|
|
4,293 |
|
|
|
— |
|
|
|
4,293 |
|
Interest rate swap - loans
|
|
|
66 |
|
|
|
— |
|
|
|
66 |
|
|
|
— |
|
|
|
66 |
|
|