Annual report pursuant to Section 13 and 15(d)

Fair Values of Financial Instruments (Tables)

v2.4.0.8
Fair Values of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2013
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 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, 2012
 
$
271
 
Additions not previously recognized
 
 
-
 
Ending balance, December 31, 2013
 
$
271
Schedule of Fair Value, Pooled Trust Preferred Securities [Table Text Block]
Cusip
 
 
74043CAC1
 
 
 
74042TAJ0
 
 
 
01449TAB9
 
 
 
01450NAC6
 
Deal name
 
 
PreTSL XXIV
 
 
 
PreTSL XXVII
 
 
 
Alesco IX
 
 
 
Alesco XVII
 
Class
 
 
B-1
 
 
 
C-1
 
 
 
A-2A
 
 
 
B
 
Book value
 
$
1,257
 
 
$
1,296
 
 
$
1,303
 
 
$
1,352
 
Fair value
 
$
421
 
 
$
374
 
 
$
716
 
 
$
457
 
Unrealized gains/(losses)
 
$
(836)
 
 
$
(922)
 
 
$
(587)
 
 
$
(895)
 
Lowest credit rating assigned
 
 
CC
 
 
 
C
 
 
 
BB
 
 
 
CC
 
Number of performing banks
 
 
50
 
 
 
28
 
 
 
53
 
 
 
45
 
Number of performing insurance companies
 
 
13
 
 
 
7
 
 
 
10
 
 
 
n/a
 
Number of issuers in default
 
 
17
 
 
 
9
 
 
 
1
 
 
 
3
 
Number of issuers in deferral
 
 
13
 
 
 
5
 
 
 
12
 
 
 
8
 
Defaults & deferrals as a % of performing collateral
 
 
49.14
%
 
 
33.47
%
 
 
19.11
%
 
 
27.59
%
Subordination:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As a % of performing collateral
 
 
-2.11
%
 
 
-10.04
%
 
 
35.32
%
 
 
18.23
%
As a % of performing collateral - adjusted for projected future defaults.
 
 
-11.11
%
 
 
-19.74
%
 
 
30.75
%
 
 
13.56
%
Other-than-temporary impairment model assumptions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Defaults:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year 1 - issuer average
 
 
2.70
%
 
 
2.70
%
 
 
2.20
%
 
 
1.80
%
Year 2 - issuer average
 
 
2.70
%
 
 
2.70
%
 
 
2.20
%
 
 
1.80
%
Year 3 - issuer average
 
 
2.70
%
 
 
2.70
%
 
 
2.20
%
 
 
1.80
%
> 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]
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Estimated Fair Value Measurements at December 31, 2013 Using
 
Assets:
 
December 31,
2013
 
Quoted Prices
in Active
Markets for
Identical Assets 
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Available-for-sale securities
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government sponsored entities
 
$
18,360
 
$
-
 
$
18,360
 
$
-
 
CMO and residential mortgage-backed securities
 
 
100,315
 
 
-
 
 
100,315
 
 
-
 
Municipal securities
 
 
73,653
 
 
-
 
 
73,653
 
 
-
 
Collateralized debt obligations
 
 
1,968
 
 
-
 
 
-
 
 
1,968
 
Total available-for-sale securities
 
$
194,296
 
$
-
 
$
192,328
 
$
1,968
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Estimated Fair Value Measurements at December 31, 2012 Using
 
Assets:
 
December 31,
2012
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Available-for-sale securities
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government sponsored entities
 
$
23,096
 
$
-
 
$
23,096
 
$
-
 
CMO and residential mortgage-backed securities
 
 
99,914
 
 
-
 
 
99,914
 
 
-
 
Municipal securities
 
 
63,073
 
 
-
 
 
63,073
 
 
-
 
Collateralized debt obligations
 
 
1,392
 
 
-
 
 
-
 
 
1,392
 
Total available-for-sale securities
 
$
187,475
 
$
-
 
$
186,083
 
$
1,392
 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
Reconciliation of available-for-sale securities, which require significant adjustment based on unobservable data, are presented below: 
 
 
 
(Dollars in thousands)
 
 
 
Estimated Fair Value
Measurements Using
Significant Unobservable
Inputs
(Level 3)
 
 
 
Available-for-
sale securities
 
Total realized/unrealized (losses)/gains, January 1, 2012
 
$
1,361
 
Included in earnings
 
 
(6)
 
Included in other comprehensive income
 
 
37
 
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, December 31, 2012
 
 
1,392
 
 
 
 
 
 
Total realized/unrealized (losses)/gains, January 1, 2013
 
$
1,392
 
Included in earnings
 
 
-
 
Included in other comprehensive income
 
 
576
 
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, December 31, 2013
 
$
1,968
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Table Text Block]
Assets and liabilities measured at fair value on a non-recurring basis are summarized below:
 
 
 
(Dollars in thousands)
 
 
 
Estimated Fair Value Measurements at December 31, 2013
 
 
 
December 31,
2013
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Impaired loans
 
$
8,164
 
$
-
 
$
-
 
$
8,164
 
Foreclosed real estate
 
 
1,084
 
 
-
 
 
-
 
 
1,084
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
Estimated Fair Value Measurements at December 31, 2013
 
 
 
December 31,
2012
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Impaired loans
 
$
17,879
 
$
-
 
$
-
 
$
17,879
 
Foreclosed real estate
 
 
425
 
 
-
 
 
-
 
 
425
 
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.
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
Estimated Fair Value Measurements at December 31, 2013 Using
 
 
 
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
 
$
21,124
 
$
21,124
 
$
21,124
 
$
-
 
$
-
 
Securities available-for-sale
 
 
194,296
 
 
194,296
 
 
-
 
 
192,328
 
 
1,968
 
Loans held-for-sale
 
 
136
 
 
138
 
 
138
 
 
-
 
 
-
 
Loans receivable, net
 
 
430,632
 
 
427,719
 
 
-
 
 
-
 
 
427,719
 
Federal Home Loan Bank stock
 
 
3,086
 
 
3,086
 
 
-
 
 
3,086
 
 
-
 
Accrued interest receivable
 
 
2,480
 
 
2,480
 
 
-
 
 
2,480
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
73,430
 
 
73,430
 
 
73,430
 
 
-
 
 
-
 
Interest bearing deposits
 
 
499,463
 
 
499,470
 
 
343,847
 
 
155,623
 
 
-
 
Repurchase agreements
 
 
14,031
 
 
14,043
 
 
8,042
 
 
6,001
 
 
-
 
Borrowed funds
 
 
30,898
 
 
30,956
 
 
799
 
 
30,157
 
 
-
 
Accrued interest payable
 
 
47
 
 
47
 
 
-
 
 
47
 
 
-
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2012
 
Estimated Fair Value Measurements at December 31, 2012 Using
 
 
 
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
 
$
33,751
 
$
33,751
 
$
33,751
 
$
-
 
$
-
 
Securities available-for-sale
 
 
187,475
 
 
187,475
 
 
-
 
 
186,083
 
 
1,392
 
Loans held-for-sale
 
 
323
 
 
332
 
 
332
 
 
-
 
 
-
 
Loans receivable, net
 
 
428,560
 
 
429,733
 
 
-
 
 
-
 
 
429,733
 
Federal Home Loan Bank stock
 
 
3,086
 
 
3,086
 
 
-
 
 
3,086
 
 
-
 
Accrued interest receivable
 
 
2,483
 
 
2,483
 
 
-
 
 
2,483
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
75,228
 
 
75,228
 
 
75,228
 
 
-
 
 
-
 
Interest bearing deposits
 
 
491,181
 
 
491,295
 
 
319,520
 
 
171,775
 
 
-
 
Repurchase agreements
 
 
16,298
 
 
16,310
 
 
10,131
 
 
6,179
 
 
-
 
Borrowed funds
 
 
33,207
 
 
33,658
 
 
207
 
 
33,451
 
 
-
 
Accrued interest payable
 
 
52
 
 
52
 
 
-
 
 
52
 
 
-