Quarterly report pursuant to Section 13 or 15(d)

Fair Value (Tables)

v3.5.0.2
Fair Value (Tables)
9 Months Ended
Sep. 30, 2016
Fair Value Disclosures [Abstract]  
Other than Temporary Impairment, Credit Losses Recognized in Earnings [Table Text Block]
      The table below shows the credit loss roll forward on a year-to-date basis for the Bancorp’s pooled trust preferred securities that have been classified with other-than-temporary impairment:
 
 
 
(Dollars in thousands)
 
 
 
Collateralized debt obligations
 
 
 
other-than-temporary impairment
 
Ending balance, December 31, 2015
 
$
271
 
Additions not previously recognized
 
 
-
 
Ending balance, September 30, 2016
 
$
271
 
Schedule of Fair Value, Pooled Trust Preferred Securities [Table Text Block]
The following table contains information regarding the Bancorp’s pooled trust preferred securities impairment evaluation as of June 30, 2016:
 
Cusip
 
 
74043CAC1
 
 
 
74042TAJ0
 
 
 
01449TAB9
 
 
 
01450NAC6
 
Deal name
 
 
PreTSL XXIV
 
 
 
PreTSL XXVII
 
 
 
Alesco IX
 
 
 
Alesco XVII
 
Class
 
 
B-1
 
 
 
C-1
 
 
 
A-2A
 
 
 
B
 
Lowest credit rating assigned
 
 
CC
 
 
 
CC
 
 
 
BB
 
 
 
CCC
 
Number of performing banks
 
 
57
 
 
 
32
 
 
 
61
 
 
 
48
 
Number of performing insurance companies
 
 
13
 
 
 
7
 
 
 
10
 
 
 
n/a
 
Number of issuers in default
 
 
19
 
 
 
7
 
 
 
2
 
 
 
4
 
Number of issuers in deferral
 
 
4
 
 
 
3
 
 
 
3
 
 
 
4
 
Defaults & deferrals as a % of performing collateral
 
 
35.76
%
 
 
23.23
%
 
 
4.38
%
 
 
15.27
%
Subordination:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As a % of performing collateral
 
 
9.98
%
 
 
-0.36
%
 
 
47.59
%
 
 
26.92
%
As a % of performing collateral - adjusted for projected future defaults
 
 
4.84
%
 
 
-8.15
%
 
 
43.89
%
 
 
22.99
%
Other-than-temporary impairment model assumptions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Defaults:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year 1 - issuer average
 
 
1.80
%
 
 
2.40
%
 
 
2.20
%
 
 
1.70
%
Year 2 - issuer average
 
 
1.80
%
 
 
2.40
%
 
 
2.20
%
 
 
1.70
%
Year 3 - issuer average
 
 
1.80
%
 
 
2.40
%
 
 
2.20
%
 
 
1.70
%
> 3 Years - issuer average
 
 
(1
)
 
 
(1
)
 
 
(1
)
 
 
(1
)
Discount rate - 3 month Libor, plus implicit yield spread at purchase
 
 
1.48
%
 
 
1.23
%
 
 
1.27
%
 
 
1.44
%
Recovery assumptions
 
 
(2
)
 
 
(2
)
 
 
(2
)
 
 
(2
)
Prepayments
 
 
0.00
%
 
 
0.00
%
 
 
0.00
%
 
 
0.00
%
Other-than-temporary impairment
 
$
41
 
 
$
132
 
 
$
36
 
 
$
62
 
 
(1) - Default rates > 3 years are evaluated on a issuer by issuer basis and range from 0.25% to 5.00%.
(2) - Recovery assumptions are evaluated on a issuer by issuer basis and range from 0% to 15% with a five year lag.
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
Assets measured at fair value on a recurring basis are summarized below:
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Fair Value Measurements at September 30, 2016 Using
 
(Dollars in thousands)
 
Estimated
Fair
Value
 
 
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
 
 
Significant Other
Observable
Inputs
(Level 2)
 
 
Significant
Unobservable
Inputs
(Level 3)
 
Available-for-sale debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market fund
 
$
2,808
 
 
$
2,808
 
 
$
-
 
 
$
-
 
U.S. government sponsored entities
 
 
25,154
 
 
 
-
 
 
 
25,154
 
 
 
-
 
Collateralized mortgage obligations and  residential mortgage-backed securities
 
 
112,783
 
 
 
-
 
 
 
112,783
 
 
 
-
 
Municipal securities
 
 
97,228
 
 
 
-
 
 
 
97,228
 
 
 
-
 
Collateralized debt obligations
 
 
2,077
 
 
 
-
 
 
 
-
 
 
 
2,077
 
Total securities available-for-sale
 
$
240,050
 
 
$
2,808
 
 
$
235,165
 
 
$
2,077
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Fair Value Measurements at December 31, 2015 Using
 
(Dollars in thousands)
 
Estimated
Fair
Value
 
 
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
 
 
Significant Other
Observable
Inputs
(Level 2)
 
 
Significant
Unobservable
Inputs
(Level 3)
 
Available-for-sale debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market fund
 
$
525
 
 
$
525
 
 
$
-
 
 
$
-
 
U.S. government sponsored entities
 
 
17,431
 
 
 
-
 
 
 
17,431
 
 
 
-
 
Collateralized mortgage obligations and residential mortgage-backed securities
 
 
119,173
 
 
 
-
 
 
 
119,173
 
 
 
-
 
Municipal securities
 
 
93,487
 
 
 
-
 
 
 
93,487
 
 
 
-
 
Collateralized debt obligations
 
 
2,734
 
 
 
-
 
 
 
-
 
 
 
2,734
 
Total securities available-for-sale
 
$
233,350
 
 
$
525
 
 
$
230,091
 
 
$
2,734
 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
A roll forward of available-for-sale securities, which require significant adjustment based on unobservable data, are presented in the following table:
 
 
 
(Dollars in thousands)
 
 
 
Estimated Fair Value
Measurements Using
Significant Unobservable
Inputs
(Level 3)
 
 
 
Available-for-
sale securities
 
Beginning balance, January 1, 2015
 
$
2,432
 
Included in earnings (or changes in net assets)
 
 
(44
)
Total unrealized gains, included in other comprehensive income
 
 
346
 
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, December 31, 2015
 
$
2,734
 
 
 
 
 
 
Beginning balance, January 1, 2016
 
$
2,734
 
Included in earnings (or changes in net assets)
 
 
(58
)
Total unrealized losses, included in other comprehensive income
 
 
(599
)
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, September 30, 2016
 
$
2,077
 
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Table Text Block]
Assets measured at fair value on a non-recurring basis are summarized below:
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Fair Value Measurements at September 30, 2016 Using
 
(Dollars in thousands)
 
Estimated
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
 
$
3,748
 
 
$
-
 
 
$
-
 
 
$
3,748
 
Foreclosed real estate
 
 
1,123
 
 
 
-
 
 
 
-
 
 
 
1,123
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Fair Value Measurements at December 31, 2015 Using
 
(Dollars in thousands)
 
Estimated
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
 
$
7,048
 
 
$
-
 
 
$
-
 
 
$
7,048
 
Foreclosed real estate
 
 
1,590
 
 
 
-
 
 
 
-
 
 
 
1,590
 
Fair Value, by Balance Sheet Grouping [Table Text Block]
The following table shows carrying values and related estimated fair values of financial instruments as of the dates indicated. Estimated fair values are further categorized by the inputs used to measure fair value. Items that are not financial instruments are not included.
 
 
 
September 30, 2016
 
 
Estimated Fair Value Measurements at September 30, 2016 Using
 
(Dollars in thousands)
 
Carrying
Value
 
 
Estimated
Fair Value
 
 
Quoted Prices in
 Active Markets for
Identical Assets
(Level 1)
 
 
Significant
Other Observable
Inputs
(Level 2)
 
 
Significant
Unobservable
Inputs
(Level 3)
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
16,561
 
 
$
16,561
 
 
$
16,561
 
 
$
-
 
 
$
-
 
Securities available-for-sale
 
 
240,050
 
 
 
240,050
 
 
 
2,808
 
 
 
235,165
 
 
 
2,077
 
Loans held-for-sale
 
 
3,633
 
 
 
3,695
 
 
 
3,695
 
 
 
-
 
 
 
-
 
Loans receivable, net
 
 
587,127
 
 
 
584,537
 
 
 
-
 
 
 
-
 
 
 
584,537
 
Federal Home Loan Bank stock
 
 
3,000
 
 
 
3,000
 
 
 
-
 
 
 
3,000
 
 
 
-
 
Accrued interest receivable
 
 
2,903
 
 
 
2,903
 
 
 
-
 
 
 
2,903
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
107,917
 
 
 
107,917
 
 
 
107,917
 
 
 
-
 
 
 
-
 
Interest bearing deposits
 
 
640,443
 
 
 
640,104
 
 
 
447,867
 
 
 
192,237
 
 
 
-
 
Repurchase agreements
 
 
20,807
 
 
 
20,804
 
 
 
17,668
 
 
 
3,136
 
 
 
-
 
Borrowed funds
 
 
33,488
 
 
 
32,658
 
 
 
388
 
 
 
32,270
 
 
 
-
 
Accrued interest payable
 
 
41
 
 
 
41
 
 
 
-
 
 
 
41
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
 
 
Estimated Fair Value Measurements at December 31, 2015 Using
 
(Dollars in thousands)
 
Carrying
Value
 
 
Estimated
Fair Value
 
 
Quoted Prices in
 Active Markets for
Identical Assets
(Level 1)
 
 
Significant
Other Observable
Inputs
(Level 2)
 
 
Significant
Unobservable
Inputs
(Level 3)
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
11,533
 
 
$
11,533
 
 
$
11,533
 
 
$
-
 
 
$
-
 
Securities available-for-sale
 
 
233,350
 
 
 
233,350
 
 
 
525
 
 
 
230,091
 
 
 
2,734
 
Loans held-for-sale
 
 
2,435
 
 
 
2,504
 
 
 
2,504
 
 
 
-
 
 
 
-
 
Loans receivable, net
 
 
564,945
 
 
 
561,122
 
 
 
-
 
 
 
-
 
 
 
561,122
 
Federal Home Loan Bank stock
 
 
3,000
 
 
 
3,000
 
 
 
-
 
 
 
3,000
 
 
 
-
 
Accrued interest receivable
 
 
3,000
 
 
 
3,000
 
 
 
-
 
 
 
3,000
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
100,031
 
 
 
100,031
 
 
 
100,031
 
 
 
-
 
 
 
-
 
Interest bearing deposits
 
 
614,844
 
 
 
614,226
 
 
 
420,354
 
 
 
193,872
 
 
 
-
 
Repurchase agreements
 
 
18,508
 
 
 
18,476
 
 
 
13,628
 
 
 
4,848
 
 
 
-
 
Borrowed funds
 
 
39,493
 
 
 
39,504
 
 
 
393
 
 
 
39,111
 
 
 
-
 
Accrued interest payable
 
 
45
 
 
 
45
 
 
 
-
 
 
 
45
 
 
 
-