Quarterly report pursuant to Section 13 or 15(d)

Fair Value (Tables)

v3.2.0.727
Fair Value (Tables)
6 Months Ended
Jun. 30, 2015
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, 2014
 
$
271
 
Additions not previously recognized
 
 
-
 
Ending balance, June 30, 2015
 
$
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, 2015:

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
 
 
 
C
 
 
 
BB
 
 
 
CCC
 
Number of performing banks
 
 
55
 
 
 
30
 
 
 
58
 
 
 
48
 
Number of performing insurance companies
 
 
13
 
 
 
7
 
 
 
10
 
 
 
n/a
 
Number of issuers in default
 
 
19
 
 
 
8
 
 
 
1
 
 
 
4
 
Number of issuers in deferral
 
 
6
 
 
 
4
 
 
 
7
 
 
 
4
 
Defaults & deferrals as a % of performing collateral
 
 
39.90
%
 
 
29.34
%
 
 
8.28
%
 
 
16.96
%
Subordination:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As a % of performing collateral
 
 
7.23
%
 
 
-5.34
%
 
 
45.64
%
 
 
25.85
%
As a % of performing collateral - adjusted for projected future defaults
 
 
2.25
%
 
 
-13.14
%
 
 
42.53
%
 
 
21.62
%
Other-than-temporary impairment model assumptions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Defaults:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year 1 - issuer average
 
 
1.70
%
 
 
2.30
%
 
 
1.80
%
 
 
1.80
%
Year 2 - issuer average
 
 
1.70
%
 
 
2.30
%
 
 
1.80
%
 
 
1.80
%
Year 3 - issuer average
 
 
1.70
%
 
 
2.30
%
 
 
1.80
%
 
 
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]
There were no transfers to or from Levels 1 and 2 during the six months ended June 30, 2015. Assets measured at fair value on a recurring basis are summarized below:
 
 
 
 
 
 
Fair Value Measurements at June 30, 2015 Using
 
 
 
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
 
 
Active Markets
 
Significant Other
 
Significant
 
(Dollars in thousands)
 
Estimated
 
for Identical
 
Observable
 
Unobservable
 
 
 
Fair
 
Assets
 
Inputs
 
Inputs
 
 
 
Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Available-for-sale debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market fund
 
$
2,097
 
$
2,097
 
$
-
 
$
-
 
U.S. government sponsored entities
 
 
15,205
 
 
-
 
 
15,205
 
 
-
 
Collateralized mortgage obligations and residential mortgage-backed securities
 
 
115,315
 
 
-
 
 
115,315
 
 
-
 
Municipal securities
 
 
92,111
 
 
-
 
 
92,111
 
 
-
 
Collateralized debt obligations
 
 
2,622
 
 
-
 
 
-
 
 
2,622
 
Total securities available-for-sale
 
$
227,350
 
$
2,097
 
$
222,631
 
$
2,622
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2014 Using
 
 
 
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
 
 
Active Markets
 
Significant Other
 
Significant
 
(Dollars in thousands)
 
Estimated
 
for Identical
 
Observable
 
Unobservable
 
 
 
Fair
 
Assets
 
Inputs
 
Inputs
 
 
 
Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Available-for-sale debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market fund
 
$
6,453
 
$
6,453
 
$
-
 
$
-
 
U.S. government sponsored entities
 
 
12,869
 
 
-
 
 
12,869
 
 
-
 
Collateralized mortgage obligations and residential mortgage-backed securities
 
 
117,574
 
 
-
 
 
117,574
 
 
-
 
Municipal securities
 
 
80,725
 
 
-
 
 
80,725
 
 
-
 
Collateralized debt obligations
 
 
2,432
 
 
-
 
 
-
 
 
2,432
 
Total securities available-for-sale
 
$
220,053
 
$
6,453
 
$
211,168
 
$
2,432
 
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:
 
 
 
Fair Value Measurements
 
 
 
Using Significant
 
 
 
Unobservable
 
 
 
Inputs
 
(Dollars in thousands)
 
(Level 3)
 
 
 
Available-for-
 
 
 
sale securities
 
Total realized/unrealized (losses)/gains, January 1, 2014
 
$
1,968
 
Included in earnings
 
 
-
 
Included in other comprehensive income
 
 
464
 
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, December 31, 2014
 
$
2,432
 
 
 
 
 
 
Total realized/unrealized (losses)/gains, January 1, 2015
 
$
2,432
 
Included in earnings
 
 
-
 
Included in other comprehensive income
 
 
190
 
Transfers in and/or (out) of Level 3
 
 
-
 
Ending balance, June 30, 2015
 
$
2,622
 
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:
 
 
 
 
 
 
Fair Value Measurements at June 30, 2015 Using
 
 
 
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
 
 
Active Markets
 
Significant Other
 
Significant
 
(Dollars in thousands)
 
Estimated
 
for Identical
 
Observable
 
Unobservable
 
 
 
Fair
 
Assets
 
Inputs
 
Inputs
 
 
 
Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Impaired loans
 
$
6,210
 
$
-
 
$
-
 
$
6,210
 
Foreclosed real estate
 
 
1,530
 
 
-
 
 
-
 
 
1,530
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2014 Using
 
 
 
 
 
 
Quoted Prices in
 
 
 
 
 
 
 
 
 
 
 
 
Active Markets
 
Significant Other
 
Significant
 
(Dollars in thousands)
 
Estimated
 
for Identical
 
Observable
 
Unobservable
 
 
 
Fair
 
Assets
 
Inputs
 
Inputs
 
 
 
Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Impaired loans
 
$
6,930
 
$
-
 
$
-
 
$
6,930
 
Foreclosed real estate
 
 
1,745
 
 
-
 
 
-
 
 
1,745
 
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.
 
 
 
June 30, 2015
 
Estimated Fair Value Measurements at June 30, 2015 Using
 
 
 
 
 
 
 
 
 
Quoted Prices in
 
Significant
 
Significant
 
 
 
 
 
 
 
 
 
Active Markets for
 
Other Observable
 
Unobservable
 
(Dollars in thousands)
 
Carrying
 
Estimated
 
Identical Assets
 
Inputs
 
Inputs
 
 
 
Value
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
35,125
 
$
35,125
 
$
35,125
 
$
-
 
$
-
 
Securities available-for-sale
 
 
227,350
 
 
227,350
 
 
2,097
 
 
222,631
 
 
2,622
 
Loans held-for-sale
 
 
1,734
 
 
1,762
 
 
1,762
 
 
-
 
 
-
 
Loans receivable, net
 
 
500,289
 
 
494,478
 
 
-
 
 
-
 
 
494,478
 
Federal Home Loan Bank stock
 
 
2,626
 
 
2,626
 
 
-
 
 
2,626
 
 
-
 
Accrued interest receivable
 
 
2,788
 
 
2,788
 
 
-
 
 
2,788
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
91,256
 
 
91,256
 
 
91,256
 
 
-
 
 
-
 
Interest bearing deposits
 
 
576,878
 
 
576,862
 
 
393,153
 
 
183,709
 
 
-
 
Repurchase agreements
 
 
19,276
 
 
19,292
 
 
13,887
 
 
5,405
 
 
-
 
Borrowed funds
 
 
34,230
 
 
34,332
 
 
2,130
 
 
32,202
 
 
-
 
Accrued interest payable
 
 
46
 
 
46
 
 
-
 
 
46
 
 
-
 
 
 
 
 
December 31, 2014
 
Estimated Fair Value Measurements at December 31, 2014 Using
 
 
 
 
 
 
 
 
 
Quoted Prices in
 
Significant
 
Significant
 
 
 
 
 
 
 
 
 
Active Markets for
 
Other Observable
 
Unobservable
 
(Dollars in thousands)
 
Carrying
 
Estimated
 
Identical Assets
 
Inputs
 
Inputs
 
 
 
Value
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
21,963
 
$
21,963
 
$
21,963
 
$
-
 
$
-
 
Securities available-for-sale
 
 
220,053
 
 
220,053
 
 
6,453
 
 
211,168
 
 
2,432
 
Loans held-for-sale
 
 
2,913
 
 
2,983
 
 
2,983
 
 
-
 
 
-
 
Loans receivable, net
 
 
481,792
 
 
480,736
 
 
-
 
 
-
 
 
480,736
 
Federal Home Loan Bank stock
 
 
3,681
 
 
3,681
 
 
-
 
 
3,681
 
 
-
 
Accrued interest receivable
 
 
2,727
 
 
2,727
 
 
-
 
 
2,727
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
80,352
 
 
80,352
 
 
80,352
 
 
-
 
 
-
 
Interest bearing deposits
 
 
553,594
 
 
552,872
 
 
368,501
 
 
184,371
 
 
-
 
Repurchase agreements
 
 
17,525
 
 
17,528
 
 
12,010
 
 
5,518
 
 
-
 
Borrowed funds
 
 
36,381
 
 
36,424
 
 
281
 
 
36,143
 
 
-
 
Accrued interest payable
 
 
49
 
 
49
 
 
-
 
 
49
 
 
-