Rendering

Component: (Network and Table)
Network
31803 - Disclosure - Fair Value Measurements (Tables)
(http://www.cobizfinancial.com/role/DisclosureFairValueMeasurementsTables)
Table(Implied)
Slicers (applies to each fact value in each table cell)
Fair Value MeasurementsPeriod [Axis]
2016-01-01 - 2016-12-31
Fair Value Measurements
 
Financial Assets And Liabilities Measured At Fair Value On Recurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements using:

 

 

 

 

 

 

Quoted prices in

 

Significant other

 

Significant

 

 

 

 

 

 

active markets for

 

observable

 

unobservable

 

 

 

Balance at

 

identical assets

 

inputs

 

inputs

 

(in thousands)

    

December 31, 2016

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust preferred securities

 

$

37,624

 

$

4,283

 

$

23,893

 

$

9,448

 

Corporate debt securities

 

 

92,077

 

 

 -

 

 

92,077

 

 

 -

 

Municipal securities

 

 

3,280

 

 

 -

 

 

3,280

 

 

 -

 

Total available for sale securities

 

$

132,981

 

$

4,283

 

$

119,250

 

$

9,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge

 

$

476

 

$

 -

 

$

476

 

$

 -

 

Non-designated hedges

 

 

2,755

 

 

 -

 

 

2,755

 

 

 -

 

Foreign exchange forward contracts

 

 

52

 

 

 -

 

 

52

 

 

 -

 

Total derivative assets

 

$

3,283

 

$

 -

 

$

3,283

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

$

7,639

 

$

 -

 

$

7,639

 

$

 -

 

Fair value hedge

 

 

845

 

 

 -

 

 

845

 

 

 -

 

Non-designated hedges

 

 

2,736

 

 

 -

 

 

2,736

 

 

 -

 

Foreign exchange forward contracts

 

 

5

 

 

 -

 

 

5

 

 

 -

 

Total derivative liabilities

 

$

11,225

 

$

 -

 

$

11,225

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements using:

 

 

 

 

 

 

Quoted prices in

 

Significant other

 

Significant

 

 

 

 

 

 

active markets for

 

observable

 

unobservable

 

 

 

Balance at

 

identical assets

 

inputs

 

inputs

 

(in thousands)

    

December 31, 2015

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust preferred securities

 

$

46,083

 

$

13,090

 

$

27,183

 

$

5,810

 

Corporate debt securities

 

 

103,736

 

 

 -

 

 

103,736

 

 

 -

 

Municipal securities

 

 

3,866

 

 

 -

 

 

3,866

 

 

 -

 

Total available for sale securities

 

$

153,685

 

$

13,090

 

$

134,785

 

$

5,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

$

578

 

$

 -

 

$

578

 

$

 -

 

Fair value hedge

 

 

117

 

 

 -

 

 

117

 

 

 -

 

Non-designated hedges

 

 

3,092

 

 

 -

 

 

3,092

 

 

 -

 

Foreign exchange forward contracts

 

 

109

 

 

 -

 

 

109

 

 

 -

 

Total derivative assets

 

$

3,896

 

$

 -

 

$

3,896

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

$

4,981

 

$

 -

 

$

4,981

 

$

 -

 

Fair value hedge

 

 

1,574

 

 

 -

 

 

1,574

 

 

 -

 

Non-designated hedges

 

 

3,275

 

 

 -

 

 

3,275

 

 

 -

 

Foreign exchange forward contracts

 

 

59

 

 

 -

 

 

59

 

 

 -

 

Total derivative liabilities

 

$

9,889

 

$

 -

 

$

9,889

 

$

 -

 

 

  
Reconciliation Of Financial Assets Measured At Fair Value On Recurring Basis Using Significant Unobservable Inputs

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 

 

(in thousands)

    

2016

    

2015

 

Beginning balance

 

$

5,810

 

$

6,754

 

Transfers and purchases

 

 

3,276

 

 

 -

 

Net accretion

 

 

89

 

 

60

 

Sales / calls / maturities

 

 

 -

 

 

(985)

 

Unrealized gain (loss) included in comprehensive income

 

 

273

 

 

(19)

 

Ending balance

 

$

9,448

 

$

5,810

 

 

  
Schedule Of Assets Measured At Fair Value On A Nonrecurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements using:

 

 

 

 

 

Quoted prices in

 

Significant other

 

Significant

 

 

 

 

 

active markets for

 

observable

 

unobservable

 

 

 

 

 

identical assets

 

inputs

 

inputs

(in thousands)

  

Total

    

(Level 1)

    

(Level 2)

   

(Level 3)

At December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

1,425

 

$

 -

 

$

 -

 

$

1,425

OREO

 

$

5,351

 

$

 -

 

$

 -

 

$

5,351

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

6,296

 

$

 -

 

$

 -

 

$

6,296

OREO

 

$

5,351

 

$

 -

 

$

 -

 

$

5,351

 

  
Schedule of Gains And Losses Recorded In Relation To Assets And Liabilities Measured On Nonrecurring Basis

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) for the year ended

 

 

December 31, 

(in thousands)

 

2016

 

2015

 

2014

Impaired loans

 

$

2,831

 

$

(5,980)

 

$

(353)

OREO

 

 

 -

 

 

69

 

 

1,459

 

  
Reconciliation Of Other Real Estate Owned Fair Value Measurement

 

 

 

 

 

 

 

 

 

 

At December 31, 

 

(in thousands)

    

2016

    

2015

 

OREO recorded at fair value

 

$

5,351

 

$

5,351

 

Estimated selling costs

 

 

(272)

 

 

(272)

 

OREO 

 

$

5,079

 

$

5,079

 

 

  
Summary Of Other Real Estate Owned Transactions

 

 

 

 

 

 

 

 

(in thousands)

    

2016

    

2015

 

Beginning OREO balance

 

$

5,079

 

$

5,819

 

Additions

 

 

 -

 

 

 -

 

Sales

 

 

 -

 

 

(809)

 

Net gain on sale and valuation adjustments

 

 

 -

 

 

69

 

Ending OREO balance

 

$

5,079

 

$

5,079

 

 

  
Fair Value Measurements, Recurring And Nonrecurring, Valuation Techniques

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

 

 

Fair Value

 

 

 

 

 

Weighted 

 

 

 

Category

    

(in thousands)

    

Valuation Technique

    

Unobservable Input

    

Average

    

Range

 

Trust preferred securities

 

$

9,448

 

Market approach

 

Discount to carrying value using broker quotes or observable prices on similar securities

 

13%

 

1% to 28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,057

 

Sales comparison

(1) 

Management discount for asset type

 

59%

 

0% - 76%

 

Real estate - mortgage

 

 

269

 

Sales comparison

(2) 

Sales comparison adjustments

 

18%

 

NA

 

Consumer

 

 

99

 

Sales comparison

(2) 

Sales comparison adjustments

 

(1)%

 

(11)% - 10%

 

Total impaired loans

 

$

1,425

 

 

 

 

 

 

 

 

 

OREO:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

190

 

Property appraisals

(2) 

Management discount for property type

 

0%

 

0%

 

Construction & land

 

 

5,161

 

Property appraisals

(2) 

Management discount for property type

 

17%

 

NA

 

Total OREO

 

$

5,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

Weighted 

 

 

 

Category

    

(in thousands)

    

Valuation Technique

    

Unobservable Input

    

Average

    

Range

 

Trust preferred securities

 

$

5,810

 

Market approach

 

Discount to carrying value using broker quotes or observable prices on similar securities

 

15%

 

1% to 18%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

5,006

 

Sales comparison

(1)

Management discount for asset type

 

47%

 

0% to 81%

 

Commercial

 

 

667

 

Sales comparison

(2) 

Sales comparison adjustments

 

(32)%

 

NA

 

Real estate - mortgage

 

 

487

 

Sales comparison

(2) 

Sales comparison adjustments

 

12%

 

(15)% to 17%

 

Construction & land

 

 

27

 

Sales comparison

(2) 

Sales comparison adjustments

 

(24)%

 

NA

 

Consumer

 

 

109

 

Sales comparison

(2) 

Sales comparison adjustments

 

11%

 

(2)% to 14%

 

Total impaired loans

 

$

6,296

 

 

 

 

 

 

 

 

 

OREO:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

190

 

Property appraisals

(2) 

Management discount for property type

 

0%

 

0%

 

Construction & land

 

 

5,161

 

Property appraisals

(2) 

Management discount for property type

 

17%

 

NA

 

Total OREO

 

$

5,351

 

 

 

 

 

 

 

 

 

 


(1)

Discount represents management discounts applied to market valuation of various business assets, including accounts receivable and inventory. 

(2)

The fair value of OREO and collateral-dependent impaired loans is based on third-party property appraisals.  The majority of the appraisals utilize at least two valuation approaches or a combination of approaches including a market approach, where prices and other relevant information generated by market transactions involving similar or comparable properties are used to determine fair value.  Appraisals may include an ‘as is’ and ‘upon completion’ valuation scenarios.  Adjustments are routinely made in the appraisal process by third-party appraisers to adjust for differences between the comparable sales and income data.  Adjustments also result from the consideration of relevant economic and demographic factors with the potential to affect property values.  Also, prospective values are based on the market conditions which exist at the date of inspection combined with informed forecasts based on current trends in supply and demand for the property types under appraisal.  Positive adjustments disclosed in this table represent increases to the sales comparison and negative adjustment represent decreases.

  
Schedule Of Estimated Fair Value Of Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

     Carrying     

 

    Estimated    

 

     Carrying     

 

    Estimated    

 

(in thousands)

  

value

    

fair value

    

value

    

fair value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

96,050

 

$

96,050

 

$

67,312

 

$

67,312

 

Investment securities available for sale 

 

 

132,981

 

 

132,981

 

 

153,685

 

 

153,685

 

Investment securities held to maturity 

 

 

366,041

 

 

363,178

 

 

346,666

 

 

345,576

 

Other investments

 

 

11,365

 

 

11,365

 

 

12,461

 

 

12,461

 

Loans — net

 

 

2,900,812

 

 

2,868,091

 

 

2,658,519

 

 

2,647,448

 

Accrued interest receivable

 

 

12,223

 

 

12,223

 

 

10,362

 

 

10,362

 

Derivatives

 

 

3,283

 

 

3,283

 

 

3,896

 

 

3,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,029,783

 

$

3,029,226

 

$

2,741,712

 

$

2,741,366

 

Securities sold under agreements to repurchase  

 

 

27,639

 

 

26,101

 

 

47,459

 

 

45,474

 

Short-term borrowings

 

 

106,230

 

 

106,230

 

 

132,000

 

 

132,000

 

Accrued interest payable

 

 

1,038

 

 

1,038

 

 

1,134

 

 

1,134

 

Subordinated notes payable

 

 

59,111

 

 

58,681

 

 

59,031

 

 

59,080

 

Junior subordinated debentures

 

 

72,166

 

 

72,166

 

 

72,166

 

 

72,166

 

Derivatives

 

 

11,225

 

 

11,225

 

 

9,889

 

 

9,889