XML 63 R16.htm IDEA: XBRL DOCUMENT v3.20.1
FAIR VALUE
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
FAIR VALUE

8.  FAIR VALUE

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

 

Level 1:

 

Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

 

 

Level 2:

 

Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

 

 

Level 3:

 

Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing as asset or liability.

The Company used the following methods and significant assumptions to estimate the fair value:

Investment Securities:  The fair values for investment securities are determined by quoted market prices (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).

Loans Held for Sale, at Fair Value: The fair value of loans held for sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors (Level 2).

Derivatives:  The fair values of derivatives are based on valuation models using observable market data as of the measurement date (Level 2).  Our derivatives are traded in an over-the-counter market where quoted market prices are not always available.  Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs.  The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position.  The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.

Impaired Loans:  The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Other Real Estate Owned:  Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned (OREO) are measured at fair value, less estimated costs to sell. Fair values are based on recent real estate appraisals. These appraisals may use a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by Management. Once received, a member of the Credit Department reviews the assumptions and approaches utilized in the appraisal, as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. Appraisals on collateral dependent impaired loans and other real estate owned (consistent for all loan types) are obtained on an annual basis, unless a significant change in the market or other factors warrants a more frequent appraisal. On an annual basis, Management compares the actual selling price of any collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value for other properties. The most recent analysis performed indicated that a discount up to 15 percent should be applied to appraisals on properties. The discount is determined based on the nature of the underlying properties, aging of appraisal and other factors. For each collateral-dependent impaired loan we consider other factors, such as certain indices or other market information, as well as property specific circumstances to determine if an adjustment to the appraised value is needed. In situations where there is evidence of change in value, the Bank will determine if there is need for an adjustment to the specific reserve on the collateral dependent impaired loans. When the Bank applies an interim adjustment, it generally shows the adjustment as an incremental specific reserve against the loan until it has received the full updated appraisal. All collateral-dependent impaired loans and other real estate owned valuations were supported by an appraisal less than 12 months old or in the process of obtaining an appraisal as of December 31, 2019.

The following table summarizes, for the periods indicated, assets measured at fair value on a recurring basis, including financial assets for which the Company has elected the fair value option:

 

 

 

 

 

 

 

Fair Value Measurements Using

 

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices In

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Markets

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

For

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(In thousands)

 

December 31, 2019

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

34,784

 

 

$

 

 

$

34,784

 

 

$

 

Mortgage-backed securities-residential

 

 

338,904

 

 

 

 

 

 

338,904

 

 

 

 

SBA pool securities

 

 

2,784

 

 

 

 

 

 

2,784

 

 

 

 

State and political subdivisions

 

 

11,215

 

 

 

 

 

 

11,215

 

 

 

 

Corporate bond

 

 

3,068

 

 

 

 

 

 

3,068

 

 

 

 

CRA investment fund

 

 

10,836

 

 

 

10,836

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

 

2,881

 

 

 

 

 

 

2,881

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

121

 

 

 

 

 

 

121

 

 

 

 

Loan level swaps

 

 

32,381

 

 

 

 

 

 

32,381

 

 

 

 

Total

 

$

436,974

 

 

$

10,836

 

 

$

426,138

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

$

3,788

 

 

$

 

 

$

3,788

 

 

$

 

Loan level swaps

 

 

32,381

 

 

 

 

 

 

32,381

 

 

 

 

Total

 

$

36,169

 

 

$

 

 

$

36,169

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

102,013

 

 

$

 

 

$

102,013

 

 

$

 

Mortgage-backed securities-residential

 

 

251,362

 

 

 

 

 

 

251,362

 

 

 

 

SBA pool securities

 

 

3,839

 

 

 

 

 

 

3,839

 

 

 

 

State and political subdivisions

 

 

17,610

 

 

 

 

 

 

17,610

 

 

 

 

Corporate bond

 

 

3,112

 

 

 

 

 

 

3,112

 

 

 

 

CRA investment fund

 

 

4,719

 

 

 

4,719

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

 

1,576

 

 

 

 

 

 

1,576

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

1,657

 

 

 

 

 

 

1,657

 

 

 

 

Loan level swaps

 

 

9,689

 

 

 

 

 

 

9,689

 

 

 

 

Total

 

$

395,577

 

 

$

4,719

 

 

$

390,858

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

$

849

 

 

$

 

 

$

849

 

 

$

 

Loan level swaps

 

 

9,689

 

 

 

 

 

 

9,689

 

 

 

 

Total

 

$

10,538

 

 

$

 

 

$

10,538

 

 

$

 

 

The Company has elected the fair value option for loans held for sale.  These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans.  Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment.  None of these loans are 90 days or more past due or on nonaccrual as of December 31, 2019 and December 31, 2018.

The following tables present residential loans held for sale, at fair value, at the dates indicated:

 

 

 

December 31, 2019

 

 

December 31, 2018

 

Residential loans contractual balance

 

$

2,839

 

 

$

1,552

 

Fair value adjustment

 

 

42

 

 

 

24

 

Total fair value of residential loans held for sale

 

$

2,881

 

 

$

1,576

 

 

There were no transfers between Level 1 and Level 2 during the year ended December 31, 2019.

 

The following table summarizes, for the period indicated, assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices In

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Markets

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

For

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(In thousands)

 

December 31, 2019

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment commercial real estate

 

$

13,467

 

 

$

 

 

$

 

 

$

13,467

 

 

There were no loans measured for impairment using the fair value of collateral as of December 31, 2018.

The carrying amounts and estimated fair values of financial instruments at December 31, 2019 are as follows:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using

 

(In thousands)

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

208,185

 

 

$

208,185

 

 

$

 

 

$

 

 

$

208,185

 

Securities available for sale

 

 

390,755

 

 

 

 

 

 

390,755

 

 

 

 

 

 

390,755

 

CRA investment fund

 

 

10,836

 

 

 

10,836

 

 

 

 

 

 

 

 

 

10,836

 

FHLB and FRB stock

 

 

24,068

 

 

 

 

 

 

 

 

 

 

 

N/A

 

Loans held for sale, at fair value

 

 

2,881

 

 

 

 

 

 

2,881

 

 

 

 

 

 

2,881

 

Loans held for sale, at lower of cost

   or fair value

 

 

14,667

 

 

 

 

 

 

15,126

 

 

 

 

 

 

15,126

 

Loans, net of allowance for loan losses

 

 

4,350,461

 

 

 

 

 

 

 

 

 

4,268,481

 

 

 

4,268,481

 

Accrued interest receivable

 

 

10,494

 

 

 

 

 

 

1,361

 

 

 

9,133

 

 

 

10,494

 

Cash flow hedges

 

 

121

 

 

 

 

 

 

121

 

 

 

 

 

 

121

 

Loan level swaps

 

 

32,381

 

 

 

 

 

 

32,381

 

 

 

 

 

 

32,381

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,243,511

 

 

$

3,528,609

 

 

$

718,818

 

 

$

 

 

$

4,247,427

 

Short-term borrowings

 

 

128,100

 

 

 

-

 

 

 

128,100

 

 

 

-

 

 

 

128,100

 

Federal Home Loan Bank advances

 

 

105,000

 

 

 

 

 

 

108,354

 

 

 

 

 

 

108,354

 

Subordinated debt

 

 

83,417

 

 

 

 

 

 

 

 

 

86,536

 

 

 

86,536

 

Accrued interest payable

 

 

2,357

 

 

 

392

 

 

 

1,910

 

 

 

55

 

 

 

2,357

 

Cash flow hedges

 

 

3,788

 

 

 

 

 

 

3,788

 

 

 

 

 

 

3,788

 

Loan level swaps

 

 

32,381

 

 

 

 

 

 

32,381

 

 

 

 

 

 

32,381

 

 

The carrying amounts and estimated fair values of financial instruments at December 31, 2018 are as follows:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

(In thousands)

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

160,773

 

 

$

160,773

 

 

$

 

 

$

 

 

$

160,773

 

Securities available for sale

 

 

377,936

 

 

 

 

 

 

377,936

 

 

 

 

 

 

377,936

 

CRA investment fund

 

 

4,719

 

 

 

4,719

 

 

 

 

 

 

 

 

 

4,719

 

FHLB and FRB stock

 

 

18,533

 

 

 

 

 

 

 

 

 

 

 

N/A

 

Loans held for sale, at fair value

 

 

1,576

 

 

 

 

 

 

1,576

 

 

 

 

 

 

1,576

 

Loans held for sale, at lower of cost

   or fair value

 

 

3,542

 

 

 

 

 

 

3,654

 

 

 

 

 

 

3,654

 

Loans, net of allowance for loan losses

 

 

3,889,427

 

 

 

 

 

 

 

 

 

3,852,004

 

 

 

3,852,004

 

Accrued interest receivable

 

 

10,814

 

 

 

 

 

 

1,875

 

 

 

8,939

 

 

 

10,814

 

Cash flow hedges

 

 

1,657

 

 

 

 

 

 

1,657

 

 

 

 

 

 

1,657

 

Loan level swaps

 

 

9,689

 

 

 

 

 

 

9,689

 

 

 

 

 

 

9,689

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,895,340

 

 

$

3,249,274

 

 

$

640,997

 

 

$

 

 

$

3,890,271

 

Federal Home Loan Bank advances

 

 

108,000

 

 

 

 

 

 

108,950

 

 

 

 

 

 

108,950

 

Subordinated debt

 

 

83,193

 

 

 

 

 

 

 

 

 

82,207

 

 

 

82,207

 

Accrued interest payable

 

 

2,868

 

 

 

331

 

 

 

2,482

 

 

 

55

 

 

 

2,868

 

Cash flow hedges

 

 

849

 

 

 

 

 

 

849

 

 

 

 

 

 

849

 

Loan level swaps

 

 

9,689

 

 

 

 

 

 

9,689

 

 

 

 

 

 

9,689

 

 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

Cash and cash equivalents: The carrying amounts of cash and short-term instruments approximate fair values and are classified as either Level 1 or Level 2.  Cash and due from banks is classified as Level 1.  

FHLB and FRB stock:  It is not practicable to determine the fair value of FHLB or FRB stock due to restrictions placed on its transferability.

Loans held for sale, at lower of cost or fair value:  The fair value of loans held for sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors.  Loans held for sale are classified as Level 2.

Loans:  At December 31, 2019 and 2018, respectively, the exit price observations are obtained from a third-party using its proprietary valuation model and methodology and may not reflect actual or prospective market valuations.  The valuation utilizes a discounted cash-flow based model relying on various assumptions including the probability of default, loss give default, portfolio liquidity and remaining term of the portfolio.  The new methodology is a result of the adoption of ASU 2016-01.

Deposits:  The fair values disclosed for demand deposits (e.g., interest and noninterest checking, savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date, (i.e., the carrying amount) resulting in a Level 1 classification. The carrying amounts of variable-rate certificates of deposit approximate the fair values at the reporting date resulting in Level 2 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Overnight borrowings:  The carrying amounts of overnight borrowings approximate fair values and are classified as Level 2.

Federal Home Loan Bank advances:  The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

Subordinated debentures:  The fair values of the Company’s subordinated debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

Accrued interest receivable/payable:  The carrying amounts of accrued interest approximate fair value resulting in a Level 2 or Level 3 classification.  Accrued interest on deposits and securities are included in Level 2.  Accrued interest on loans and subordinated debt are included in Level 3.

Off-balance sheet instruments: Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.