XML 57 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Carrying Amount And Estimated Fair Value Of Assets And Liabilities



 

 

 

 

 

 

 

 

 



December 31, 2018



 

 

 

 

Quoted prices

 

Significant

 

 



 

 

 

 

in active

 

other

 

Significant



 

 

 

 

markets for

 

observable

 

unobservable

    

Carrying

 

Estimated

 

identical assets

 

inputs

 

inputs



amount

 

fair value

 

(Level 1)

 

(Level 2)

 

(Level 3)



(in thousands)

Investment securities, available-for-sale

$                 1,236,324 

 

$                 1,236,324 

 

$                        - 

 

$             1,211,934 

 

$            24,390 

Investment securities, held-to-maturity

84,432 

 

83,391 

 

 -

 

76,113 

 

7,278 

Federal Home Loan Bank and Atlantic Central Bankers Bank stock

1,113 

 

1,113 

 

 -

 

 -

 

1,113 

Commercial loans held for sale

688,471 

 

688,471 

 

 -

 

 -

 

688,471 

Loans, net of deferred loan fees and costs

1,504,777 

 

1,503,780 

 

 -

 

 -

 

1,503,780 

Investment in unconsolidated entity

59,273 

 

59,273 

 

 -

 

 -

 

59,273 

Assets held for sale from discontinued operations

197,831 

 

197,831 

 

 -

 

 -

 

197,831 

Interest rate swaps, asset

1,681 

 

1,681 

 

 -

 

1,681 

 

 -

Demand and interest checking

3,904,638 

 

3,904,638 

 

3,904,638 

 

 -

 

 -

Savings and money market

31,076 

 

31,076 

 

31,076 

 

 -

 

 -

Subordinated debentures

13,401 

 

9,975 

 

 -

 

 -

 

9,975 

Securities sold under agreements to repurchase

93 

 

93 

 

93 

 

 -

 

 -







 

 

 

 

 

 

 

 

 



December 31, 2017



 

 

 

 

Quoted prices

 

Significant

 

 



 

 

 

 

in active

 

other

 

Significant



 

 

 

 

markets for

 

observable

 

unobservable

    

Carrying

 

Estimated

 

identical assets

 

inputs

 

inputs



amount

 

fair value

 

(Level 1)

 

(Level 2)

 

(Level 3)



(in thousands)

Investment securities, available-for-sale

$                 1,294,484 

 

$                 1,294,484 

 

$                        - 

 

$             1,253,840 

 

$            40,644 

Investment securities, held-to-maturity

86,380 

 

85,345 

 

 -

 

78,745 

 

6,600 

Securities purchased under agreements to resell

64,312 

 

64,312 

 

64,312 

 

 -

 

 -

Federal Home Loan Bank and Atlantic Central Bankers Bank stock

991 

 

991 

 

 -

 

 -

 

991 

Commercial loans held for sale

503,316 

 

503,316 

 

 -

 

 -

 

503,316 

Loans, net of deferred loan fees and costs

1,392,228 

 

1,391,701 

 

 -

 

 -

 

1,391,701 

Investment in unconsolidated entity

74,473 

 

74,473 

 

 -

 

 -

 

74,473 

Assets held for sale from discontinued operations

304,313 

 

304,313 

 

 -

 

 -

 

304,313 

Interest rate swaps, asset

1,243 

 

1,243 

 

 -

 

1,243 

 

 -

Demand and interest checking

3,806,965 

 

3,806,965 

 

3,806,965 

 

 -

 

 -

Savings and money market

453,877 

 

453,877 

 

453,877 

 

 -

 

 -

Subordinated debentures

13,401 

 

9,173 

 

 -

 

 -

 

9,173 

Securities sold under agreements to repurchase

217 

 

217 

 

217 

 

 -

 

 -



Changes In Company's Level 3 Assets

The Company’s Level 3 asset activity for the categories shown for the years 2018 and 2017 is as follows (in thousands):







 

 

 

 

 

 

 



Fair Value Measurements Using



Significant Unobservable Inputs



(Level 3)



 

 

 

 

 

 

 



Available-for-sale

 

Commercial loans



securities

 

held for sale



December 31, 2018

 

December 31, 2017

 

December 31, 2018

 

December 31, 2017

Beginning balance

$                            40,644 

 

$                                    - 

 

$                             503,316 

 

$                             663,140 

Transfers into level 3

 -

 

19,441 

 

 -

 

 -

Transfers out of level 3

(74,355)

 

 -

 

 -

 

 -

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

Included in earnings

 -

 

 -

 

19,850 

 

19,883 

Included in other comprehensive loss

(688)

 

(497)

 

 -

 

 -

Purchases, issuances, sales and settlements

 

 

 

 

 

 

 

Purchases

62,076 

 

24,112 

 

 -

 

 -

Issuances

 -

 

 -

 

866,303 

 

521,914 

Sales

 -

 

 -

 

(700,998)

 

(701,621)

Settlements

(3,287)

 

(2,412)

 

 -

 

 -

Ending balance

$                            24,390 

 

$                          40,644 

 

$                             688,471 

 

$                             503,316 



 

 

 

 

 

 

 

The amount of total gains or (losses) for the period

 

 

 

 

 

 

 

included in earnings attributable to the change in

 

 

 

 

 

 

 

unrealized gains or losses relating to assets still

 

 

 

 

 

 

 

held at the reporting date.

$                                     - 

 

$                                    - 

 

$                                  (922)

 

$                                    911 



The Company’s Level 3 asset activity for the categories shown for the years 2018 and 2017 is as follows (in thousands):











 

 

 

 

 

 

 

 



Fair Value Measurements Using

 



Significant Unobservable Inputs

 



(Level 3)

 



 

 

 

 

 

 

 

 



Investment in

 

Assets held for sale

 



unconsolidated entity

 

from discontinued operations

 



December 31, 2018

 

December 31, 2017

 

December 31, 2018

 

December 31, 2017

 

Beginning balance

$                            74,473 

 

$                          126,930 

 

$                             304,313 

 

$                             360,711 

 

Transfers into level 3

 -

 

 -

 

 -

 

 -

 

Transfers out of level 3

 -

 

 -

 

 -

 

 -

 

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

Included in earnings

(3,689)

 

(20)

 

352 

 

557 

 

Included in other comprehensive income

 -

 

 -

 

 -

 

 -

 

Purchases, issuances, sales, settlements and charge-offs

 

 

 

 

 

 

 

 

Purchases

 -

 

 -

 

 -

 

 -

 

Issuances

 -

 

 -

 

1,664 

 

11,450 

 

Sales

 -

 

 -

 

(35,000)

 

 -

 

Settlements

(11,511)

 

(52,437)

 

(62,754)

 

(52,450)

 

Charge-offs

 -

 

 -

 

(10,744)

 

(15,955)

 

Ending balance

$                            59,273 

 

$                            74,473 

 

$                             197,831 

 

$                             304,313 

 



 

 

 

 

 

 

 

 

The amount of total gains or (losses) for the period

 

 

 

 

 

 

 

 

included in earnings attributable to the change in

 

 

 

 

 

 

 

 

unrealized gains or losses relating to assets still

 

 

 

 

 

 

 

 

held at the reporting date.

$                           (3,689)

 

$                                (20)

 

$                                    352 

 

$                               (4,776)

 



 

 

 

 

 

 

 

 



Fair Value, Measurements, Recurring [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Assets Measured At Fair Value On A Recurring And Nonrecurring Basis



 

 

 

 

 

 

 



 

 

Fair Value Measurements at Reporting Date Using



 

 

Quoted prices in active

 

Significant other

 

Significant



 

 

markets for identical

 

observable

 

unobservable



Fair value

 

assets

 

inputs

 

inputs



December 31, 2018

 

(Level 1)

 

(Level 2)

 

(Level 3)



 

 

 

 

 

 

 

Investment securities, available-for-sale

 

 

 

 

 

 

 

U.S. Government agency securities

$                            53,362 

 

$                                    - 

 

$                              53,362 

 

$                                        - 

Asset-backed securities

188,602 

 

 -

 

188,602 

 

 -

Obligations of states and political subdivisions

67,986 

 

 -

 

67,986 

 

 -

Residential mortgage-backed securities

369,741 

 

 -

 

369,741 

 

 -

Collateralized mortgage obligation securities

262,207 

 

 -

 

262,207 

 

 -

Commercial mortgage-backed securities

294,426 

 

 -

 

270,036 

 

24,390 

Total investment securities, available-for-sale

1,236,324 

 

 -

 

1,211,934 

 

24,390 

Commercial loans held for sale

688,471 

 

 -

 

 -

 

688,471 

Investment in unconsolidated entity

59,273 

 

 -

 

 -

 

59,273 

Assets held for sale from discontinued operations

197,831 

 

 -

 

 -

 

197,831 

Interest rate swaps, asset

1,681 

 

 -

 

1,681 

 

 -



$                       2,183,580 

 

$                                    - 

 

$                         1,213,615 

 

$                            969,965 







 

 

 

 

 

 

 



 

 

Fair Value Measurements at Reporting Date Using



 

 

Quoted prices in active

 

Significant other

 

Significant



 

 

markets for identical

 

observable

 

unobservable



Fair value

 

assets

 

inputs

 

inputs



December 31, 2017

 

(Level 1)

 

(Level 2)

 

(Level 3)



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Investment securities, available-for-sale

 

 

 

 

 

 

 

U.S. Government agency securities

$                            49,902 

 

$                                    - 

 

$                              49,902 

 

$                                        - 

Asset-backed securities

270,085 

 

 -

 

270,085 

 

 -

Obligations of states and political subdivisions

75,849 

 

 -

 

75,849 

 

 -

Residential mortgage-backed securities

448,852 

 

 -

 

448,852 

 

 -

Collateralized mortgage obligation securities

246,493 

 

 -

 

246,493 

 

 -

Commercial mortgage-backed securities

203,303 

 

 -

 

162,659 

 

40,644 

Total investment securities, available-for-sale

1,294,484 

 

 -

 

1,253,840 

 

40,644 

Commercial loans held for sale

503,316 

 

 -

 

 -

 

503,316 

Investment in unconsolidated entity

74,473 

 

 -

 

 -

 

74,473 

Assets held for sale from discontinued operations

304,313 

 

 -

 

 -

 

304,313 

Interest rate swaps, asset

1,243 

 

 -

 

1,243 

 

 -



$                       2,177,829 

 

$                                    - 

 

$                         1,255,083 

 

$                            922,746 



Fair Value Inputs, Assets, Quantitative Information



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Fair value at

 

Fair value at

 

 

 

 

 

Range at

 

Range at

Level 3 instruments only

 

December 31, 2018

 

December 31, 2017

 

Valuation techniques

 

Unobservable inputs

 

December 31, 2018

 

December 31, 2017



 

 

 

 

 

 

 

 

 

 

 

 

Investment securities, available-for-sale

 

$           24,390 

 

$             40,644 

 

Discounted cash flow

 

Discount rate

 

6.55%

 

7.0% - 9.5%

Investment securities, held-to-maturity

 

7,278 

 

6,600 

 

Discounted cash flow

 

Discount rate

 

8.80%

 

8.00%

Federal Home Loan Bank and Atlantic

 

1,113 

 

991 

 

Cost

 

N/A

 

N/A

 

N/A

   Central Bankers Bank stock

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred loan fees and

 

1,503,780 

 

1,391,701 

 

Discounted cash flow

 

Discount rate

 

4.22% - 6.93%

 

3.5% - 7.2%

   costs

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial - SBA

 

199,977 

 

165,176 

 

Traders' pricing

 

Offered quotes

 

99.125 - 110

 

100 - 117.25

  Commercial - fixed

 

95,307 

 

118,608 

 

Discounted cash flow

 

Discount rate

 

5.23% - 6.92%

 

4.85% - 7.05%

  Commercial - floating

 

393,187 

 

219,532 

 

Discounted cash flow

 

Discount rate

 

5.41% - 7.75%

 

5.53% - 6.04%

Commercial loans held for sale

 

688,471 

 

503,316 

 

 

 

 

 

 

 

 

Investment in unconsolidated entity

 

59,273 

 

74,473 

 

Discounted cash flow

 

Discount rate

 

6.30%

 

4.75%



 

 

 

 

 

 

 

Default rate

 

1.00%

 

1.00%

Assets held for sale from discontinued

 

197,831 

 

304,313 

 

Discounted cash flow

 

Discount rate,

 

4.26% - 8.36%

 

3.89% - 9.59%

  operations

 

 

 

 

 

 

 

Credit analysis

 

 

 

 

Subordinated debentures

 

9,975 

 

9,173 

 

Discounted cash flow

 

Discount rate

 

8.81%

 

7.00%



Fair Value, Measurements, Nonrecurring [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Assets Measured At Fair Value On A Recurring And Nonrecurring Basis



 

 

 

 

 

 

 



 

 

Fair Value Measurements at Reporting Date Using



 

 

Quoted prices in active

 

Significant other

 

Significant



 

 

markets for identical

 

observable

 

unobservable



 

 

assets

 

inputs

 

inputs (1)

Description

December 31, 2018

 

(Level 1)

 

(Level 2)

 

(Level 3)



 

 

 

 

 

 

 

Impaired loans - collateral dependent (1)

$                             3,747 

 

$                                    - 

 

$                                       - 

 

$                               3,747 

Intangible assets

3,846 

 

 -

 

 -

 

3,846 



$                             7,593 

 

$                                    - 

 

$                                       - 

 

$                               7,593 









 

 

 

 

 

 

 



 

 

Fair Value Measurements at Reporting Date Using



 

 

Quoted prices in active

 

Significant other

 

Significant



 

 

markets for identical

 

observable

 

unobservable



Fair value

 

assets

 

inputs

 

inputs (1)

Description

December 31, 2017

 

(Level 1)

 

(Level 2)

 

(Level 3)



 

 

 

 

 

 

 



 

 

 

 

 

 

 

Impaired loans - collateral dependent (1)

$                             3,559 

 

$                                    - 

 

$                                       - 

 

$                               3,559 

Other real estate owned

450 

 

 -

 

 -

 

450 

Intangible assets

5,377 

 

 -

 

 -

 

5,377 



$                             9,386 

 

$                                    - 

 

$                                       - 

 

$                               9,386 

(1)

The method of valuation approach for the impaired loans and other real estate owned was the market approach based upon appraisals of the underlying collateral by external appraisers, reduced by 7% to 10% for estimated selling costs.  Intangible assets are valued based upon internal analyses.