XML 40 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

 


Note 9. Fair Value of Financial Instruments

Fair Value Hierarchy

There are three levels of inputs in the fair value hierarchy that may be used to measure fair value. Financial instruments are considered Level 1 when valuation can be based on quoted prices in active markets for identical assets or liabilities. Level 2 financial instruments are valued using quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or models using inputs that are observable or can be corroborated by observable market data of substantially the full term of the assets or liabilities. Financial instruments are considered Level 3 when their values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable and when determination of the fair value requires significant management judgment or estimation.

Recurring Fair Value

The following sections provide a description of the valuation methodologies used for instruments measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the fair value hierarchy:

Investment securities: Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, discounted cash flow or at net asset value per share. Level 2 securities would include U.S. government agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, asset backed mutual fund and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy.

Loans held for sale: The fair values of loans held for sale are determined by discounting estimated cash flows using interest rates approximating prevailing market rates for similar loans adjusted to reflect the inherent credit risk.

Loans held for investment: The fair values of loans held for investment are typically determined based on discounted cash flow analyses using market-based interest rate spreads. Discounted cash flow analyses are adjusted, as appropriate, to reflect current market conditions and borrower-specific credit risk. If the loan is collateral dependent, the fair value is determined based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. Fair value of the loan’s collateral is determined by appraisals, independent valuation, or management’s estimation of fair value which is then adjusted for the cost related to liquidation of the collateral.

Servicing assets: Servicing rights do not trade in an active, open market with readily observable prices. While sales of servicing rights do occur, the precise terms and conditions typically are not readily available. Accordingly, the Company estimates the fair value of servicing rights using discounted cash flow models incorporating numerous assumptions from the perspective of a market participant including servicing income, servicing costs, market discount rates and prepayment speeds. Due to the nature of the valuation inputs, servicing rights are classified within Level 3 of the valuation hierarchy.

Mutual fund: The following mutual fund is registered with the Securities and Exchange Commission as a closed-end, non-diversified management investment company and operates as an interval fund. The fund primarily invests in the unguaranteed portion of SBA504 First Lien Loans secured by owner-occupied commercial real estate. This investment is valued using quoted prices in markets that are not active and is classified as Level 2 within the valuation hierarchy.

Equity warrant assets: Fair value measurements of equity warrant assets of private companies are priced based on a Black-Scholes option pricing model to estimate the asset value by using stated strike prices, option expiration dates, risk-free interest rates and option volatility assumptions. Option volatility assumptions used in the Black-Scholes model are based on public companies that operate in similar industries as the companies in our private company portfolio. Option expiration dates are modified to account for estimates to actual life relative to stated expiration. Values are further adjusted for a general lack of liquidity due to the private nature of the associated underlying company.  The Company classifies equity warrant assets within Level 3 of the valuation hierarchy.


The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.

 

March 31, 2020

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US treasury securities

 

$

5,043

 

 

$

 

 

$

5,043

 

 

$

 

US government agencies

 

 

23,079

 

 

 

 

 

 

23,079

 

 

 

 

Mortgage-backed securities

 

 

537,291

 

 

 

 

 

 

537,291

 

 

 

 

Municipal bonds1

 

 

8,755

 

 

 

 

 

 

8,662

 

 

 

93

 

Loans held for sale

 

 

19,151

 

 

 

 

 

 

 

 

 

19,151

 

Loans held for investment

 

 

831,426

 

 

 

 

 

 

 

 

 

831,426

 

Servicing assets2

 

 

33,532

 

 

 

 

 

 

 

 

 

33,532

 

Mutual fund

 

 

2,141

 

 

 

 

 

 

2,141

 

 

 

 

Equity warrant assets3

 

 

702

 

 

 

 

 

 

 

 

 

702

 

Total assets at fair value

 

$

1,461,120

 

 

$

 

 

$

576,216

 

 

$

884,904

 

 

December 31, 2019

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US treasury securities

 

$

5,015

 

 

$

 

 

$

5,015

 

 

$

 

US government agencies

 

 

22,779

 

 

 

 

 

 

22,779

 

 

 

 

Mortgage-backed securities

 

 

503,297

 

 

 

 

 

 

503,297

 

 

 

 

Municipal bonds1

 

 

8,954

 

 

 

 

 

 

8,862

 

 

 

92

 

Loans held for sale

 

 

16,198

 

 

 

 

 

 

 

 

 

16,198

 

Loans held for investment

 

 

824,520

 

 

 

 

 

 

 

 

 

824,520

 

Servicing assets2

 

 

35,365

 

 

 

 

 

 

 

 

 

35,365

 

Mutual fund

 

 

2,206

 

 

 

 

 

 

2,206

 

 

 

 

Equity warrant assets3

 

 

570

 

 

 

 

 

 

 

 

 

570

 

Total assets at fair value

 

$

1,418,904

 

 

$

 

 

$

542,159

 

 

$

876,745

 

 

1

During the three months ended March 31, 2020, the Company recorded a fair value adjustment gain of $1 thousand. During the three months ended March 31, 2019, the Company sold $900 thousand of a municipal bond to a third party and recorded a fair value adjustment loss of $9 thousand.

2

See Note 7 for a rollforward of recurring Level 3 fair values for servicing assets.

3

During the three months ended March 31, 2020, the Company entered into equity warrant assets with a fair value of $164 thousand at the time of issuance and recorded net losses on derivative instruments of $32 thousand. During the three months ended March 31, 2019, the Company recorded net gains on derivative instruments of $255 thousand.

Fair Value Option

The Company elects to account for retained participating interests of government guaranteed loans under the fair value option in order to align the accounting presentation with the Company’s viewpoint of the economics of the loans. Interest income on loans accounted for under the fair value option is recognized in loans and fees on loans on the Company’s consolidated statements of income. There were no loans accounted for under the fair value option that were 90 days or more past due and still accruing interest at March 31, 2020 or December 31, 2019. The unpaid principal balance of unguaranteed exposure for nonaccruals was $12.2 million and $10.7 million at March 31, 2020 and December 31, 2019, respectively.


The following tables provide more information about the fair value carrying amount and the unpaid principal outstanding of loans accounted for under the fair value option at March 31, 2020 and December 31, 2019.

 

 

 

March 31, 2020

 

 

 

Total Loans

 

 

Nonaccruals

 

 

90 Days or More Past Due

 

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

Fair Value Option Elections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

19,151

 

 

$

20,056

 

 

$

(905

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

831,426

 

 

 

858,577

 

 

 

(27,151

)

 

 

60,558

 

 

 

65,303

 

 

 

(4,745

)

 

 

39,102

 

 

 

40,876

 

 

 

(1,774

)

 

 

$

850,577

 

 

$

878,633

 

 

$

(28,056

)

 

$

60,558

 

 

$

65,303

 

 

$

(4,745

)

 

$

39,102

 

 

$

40,876

 

 

$

(1,774

)

 

 

 

December 31, 2019

 

 

 

Total Loans

 

 

Nonaccruals

 

 

90 Days or More Past Due

 

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Fair Value Carrying Amount

 

 

Unpaid Principal Balance

 

 

Difference

 

Fair Value Option Elections

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

16,198

 

 

$

17,230

 

 

$

(1,032

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

824,520

 

 

 

842,456

 

 

 

(17,936

)

 

 

49,739

 

 

 

54,370

 

 

 

(4,631

)

 

 

26,644

 

 

 

28,137

 

 

 

(1,493

)

 

 

$

840,718

 

 

$

859,686

 

 

$

(18,968

)

 

$

49,739

 

 

$

54,370

 

 

$

(4,631

)

 

$

26,644

 

 

$

28,137

 

 

$

(1,493

)

The following table presents the net gains (losses) from changes in fair value.

 

 

 

Three Months Ended March 31,

 

Gains (Losses) on Loans Accounted for under the Fair Value Option

 

2020

 

 

2019

 

Loans held for sale

 

$

120

 

 

$

(351

)

Loans held for investment

 

 

(10,758

)

 

 

2,434

 

 

 

$

(10,638

)

 

$

2,083

 

 

Losses related to borrower-specific credit risk were $922 thousand and $522 thousand for the three months ended March 31, 2020 and 2019, respectively.

The following tables summarize the activity pertaining to loans accounted for under the fair value option.

 

 

 

Three Months Ended March 31,

 

Loans held for sale

 

2020

 

 

2019

 

Balance at beginning of period

 

$

16,198

 

 

$

17,745

 

Issuances

 

 

3,045

 

 

 

13,635

 

Fair value changes

 

 

120

 

 

 

(351

)

Sales

 

 

 

 

 

(5,700

)

Settlements

 

 

(212

)

 

 

(36

)

Balance at end of period

 

$

19,151

 

 

$

25,293

 

 

 

 

Three Months Ended March 31,

 

Loans held for investment

 

2020

 

 

2019

 

Balance at beginning of period

 

$

824,520

 

 

$

885,527

 

Issuances

 

 

61,611

 

 

 

30,108

 

Fair value changes

 

 

(10,758

)

 

 

2,434

 

Settlements

 

 

(43,947

)

 

 

(49,415

)

Balance at end of period

 

$

831,426

 

 

$

868,654

 

Non-recurring Fair Value

The following sections provide a description of the valuation methodologies used for instruments measured at fair value on a non-recurring basis, as well as the general classification of such instruments pursuant to the fair value hierarchy:

Collateral dependent loans: Loans are considered collateral dependent when the Company has determined that foreclosure of the collateral is probable or when a borrower is experiencing financial difficulty and the loan is expected to be repaid substantially through the operation or sale of collateral. A collateral dependent loan’s ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. Fair value of the loan’s collateral is determined by appraisals, independent valuation, or management’s estimation of fair value which is then adjusted for the cost related to liquidation of the collateral. Collateral dependent loans are generally classified as Level 3 based on management’s judgment and estimation.

Foreclosed assets: Foreclosed real estate is adjusted to fair value less selling costs upon transfer of the loans to foreclosed real estate. Subsequently, foreclosed real estate is carried at the lower of carrying value or fair value less selling costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. Given the lack of observable market prices for identical properties and market discounts applied to appraised values, the Company generally classifies foreclosed assets as nonrecurring Level 3.

Equity security investment with a non-readily determinable fair value: The following equity security investment is measured at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment of the same issuer. When an observable price change in an orderly transaction occurs, the investment is classified as nonrecurring Level 1 within the valuation hierarchy.

The tables below present the recorded amount of assets and liabilities measured at fair value on a non-recurring basis.

 

March 31, 2020

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral dependent loans

 

$

2,349

 

 

$

 

 

$

 

 

$

2,349

 

Foreclosed assets

 

 

6,744

 

 

 

 

 

 

 

 

 

6,744

 

Total assets at fair value

 

$

9,093

 

 

$

 

 

$

 

 

$

9,093

 

 

December 31, 2019

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral dependent loans

 

$

1,245

 

 

$

 

 

$

 

 

$

1,245

 

Foreclosed assets

 

 

5,612

 

 

 

 

 

 

 

 

 

5,612

 

Equity security investment with a non-readily

   determinable fair value

 

 

8,738

 

 

 

8,738

 

 

 

 

 

 

 

Total assets at fair value

 

$

15,595

 

 

$

8,738

 

 

$

 

 

$

6,857

 

 


Level 3 Analysis

For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of March 31, 2020 and December 31, 2019 the significant unobservable inputs used in the fair value measurements were as follows:

March 31, 2020

Level 3 Assets with Significant

Unobservable Inputs

 

Fair Value

 

 

Valuation Technique

 

Significant

Unobservable

Inputs

 

Range

Recurring fair value

 

 

 

 

 

 

 

 

 

 

Municipal bond

 

$

93

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

4.2%

5.0%

Loans held for sale

 

$

19,151

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

7.1% to 15.4%

WAVG 17.9%

Loans held for

   investment

 

$

831,426

 

 

Discounted expected cash flows

Discounted appraisals

 

Loss rate

Discount rate

Prepayment speed

Appraisal adjustments

 

0.0% to 82.5% (WAVG 1.8%)

7.1% to 15.4%

WAVG 17.9%

10% to 50%

Equity warrant assets

 

$

702

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

24.7 to 85.4%

0.7%

20.0%

7-10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral dependent

   loans

 

$

2,349

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 55.0%

Foreclosed assets

 

$

6,744

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

4.0% to 14.5%

December 31, 2019

Level 3 Assets with Significant

Unobservable Inputs

 

Fair Value

 

 

Valuation Technique

 

Significant

Unobservable

Inputs

 

Range

Recurring fair value

 

 

 

 

 

 

 

 

 

 

Municipal bond

 

$

92

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

4.6%

5.0%

Loans held for sale

 

$

16,198

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

7.7% to 21.4%

WAVG 13.1%

Loans held for

   investment

 

$

824,520

 

 

Discounted expected cash flows

Discounted appraisals

 

Loss rate

Discount rate

Prepayment speed

Appraisal adjustments

 

0.0% to 10.9% (WAVG 1.3%)

7.7% to 21.4%

WAVG 13.1%

10.0% to 70.0%

Equity warrant assets

 

$

570

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

21.0-75.0%

1.90%

20.0%

8-10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral dependent

   loans

 

$

1,245

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 57.0%

Foreclosed assets

 

$

5,612

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 37.0%

 

(1)

Appraisals may be adjusted by management for customized discounting criteria, estimated sales costs, and proprietary qualitative adjustments.

Estimated Fair Value of Other Financial Instruments

GAAP also requires disclosure of the fair value of financial instruments carried at book value on the consolidated balance sheets.  

The carrying amounts and estimated fair values of the Company’s financial instruments not measured at fair value on a recurring or non-recurring basis are as follows:

 

March 31, 2020

 

Carrying

Amount

 

 

Quoted Price

In Active

Markets for

Identical Assets

/Liabilities

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Fair

Value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

256,824

 

 

$

256,824

 

 

$

 

 

$

 

 

$

256,824

 

Federal funds sold

 

 

158,226

 

 

 

158,226

 

 

 

 

 

 

 

 

 

158,226

 

Certificates of deposit with other banks

 

 

7,250

 

 

 

7,755

 

 

 

 

 

 

 

 

 

7,755

 

Loans held for sale

 

 

976,899

 

 

 

 

 

 

 

 

 

1,044,207

 

 

 

1,044,207

 

Loans and leases, net of allowance for

   credit losses on loans and leases

 

 

1,950,159

 

 

 

 

 

 

 

 

 

2,053,965

 

 

 

2,053,965

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

4,642,148

 

 

 

 

 

 

4,717,676

 

 

 

 

 

 

4,717,676

 

Borrowings

 

 

50,012

 

 

 

 

 

 

 

 

 

50,301

 

 

 

50,301

 

 

 

December 31, 2019

 

Carrying

Amount

 

 

Quoted Price

In Active

Markets for

Identical Assets

/Liabilities

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Fair

Value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

126,752

 

 

$

126,752

 

 

$

 

 

$

 

 

$

126,752

 

Federal funds sold

 

 

96,787

 

 

 

96,787

 

 

 

 

 

 

 

 

 

96,787

 

Certificates of deposit with other banks

 

 

7,250

 

 

 

7,568

 

 

 

 

 

 

 

 

 

7,568

 

Loans held for sale

 

 

950,249

 

 

 

 

 

 

 

 

 

1,004,135

 

 

 

1,004,135

 

Loans and leases, net of allowance for

   credit losses on loans and leases

 

 

1,774,532

 

 

 

 

 

 

 

 

 

1,822,569

 

 

 

1,822,569

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

4,229,122

 

 

 

 

 

 

4,213,657

 

 

 

 

 

 

4,213,657

 

Borrowings

 

 

14

 

 

 

 

 

 

 

 

 

14

 

 

 

14