XML 31 R17.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2021
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. Due to the nature of the valuation inputs, loans held for sale are classified within Level 3 of the valuation hierarchy.

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. Due to the nature of the valuation inputs, loans held for investment are classified within Level 3 of the valuation hierarchy.

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 below 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 the Company’s private company portfolio. Option expiration dates are modified to account for estimates of 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 table below provides a rollforward of the Level 3 equity warrant asset fair values.

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Equity Warrant Assets

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Balance at beginning of period

 

$

1,314

 

 

$

702

 

 

$

908

 

 

$

570

 

Issuances

 

 

16

 

 

 

15

 

 

 

37

 

 

 

179

 

Net gains on derivative instruments

 

 

385

 

 

 

138

 

 

 

770

 

 

 

106

 

Settlements

 

 

(135

)

 

 

 

 

 

(135

)

 

 

 

Balance at end of period

 

$

1,580

 

 

$

855

 

 

$

1,580

 

 

$

855

 

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

 

June 30, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US government agencies

 

$

10,764

 

 

$

 

 

$

10,764

 

 

$

 

Mortgage-backed securities

 

 

802,992

 

 

 

 

 

 

802,992

 

 

 

 

Municipal bonds1

 

 

3,640

 

 

 

 

 

 

3,544

 

 

 

96

 

Other debt securities

 

 

500

 

 

 

 

 

 

500

 

 

 

 

Loans held for sale

 

 

29,048

 

 

 

 

 

 

 

 

 

29,048

 

Loans held for investment

 

 

743,226

 

 

 

 

 

 

 

 

 

743,226

 

Servicing assets2

 

 

36,966

 

 

 

 

 

 

 

 

 

36,966

 

Mutual fund

 

 

2,351

 

 

 

 

 

 

2,351

 

 

 

 

Equity warrant assets

 

 

1,580

 

 

 

 

 

 

 

 

 

1,580

 

Total assets at fair value

 

$

1,631,067

 

 

$

 

 

$

820,151

 

 

$

810,916

 

 

December 31, 2020

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US government agencies

 

$

15,919

 

 

$

 

 

$

15,919

 

 

$

 

Mortgage-backed securities

 

 

730,454

 

 

 

 

 

 

730,454

 

 

 

 

Municipal bonds1

 

 

3,725

 

 

 

 

 

 

3,629

 

 

 

96

 

Loans held for sale

 

 

36,111

 

 

 

 

 

 

 

 

 

36,111

 

Loans held for investment

 

 

815,374

 

 

 

 

 

 

 

 

 

815,374

 

Servicing assets2

 

 

33,918

 

 

 

 

 

 

 

 

 

33,918

 

Mutual fund

 

 

2,351

 

 

 

 

 

 

2,351

 

 

 

 

Equity warrant assets

 

 

908

 

 

 

 

 

 

 

 

 

908

 

Total assets at fair value

 

$

1,638,760

 

 

$

 

 

$

752,353

 

 

$

886,407

 

 

(1)

During the three and six months ended June 30, 2021, the Company recorded no fair value adjustment gain/loss.  During the three and six months ended June 30, 2020, the Company recorded a fair value adjustment gain of $1 thousand and $2 thousand, respectively.

(2)

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

 

Fair Value Option

The Company has historically elected to account for retained participating interests of all 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 Unaudited Condensed Consolidated Statements of Income. Beginning in the first quarter of 2021, the Company chose not to elect fair value for all retained participating interests arising from new government guaranteed loan sales.  Not electing fair value generally results in a larger discount being recorded on the date of the sale. This discount is subsequently accreted into interest income over the underlying loan’s remaining term using the effective interest method. Management made this change of election in alignment with its ongoing effort to reduce volatility and drive more predictable revenue. In accordance with accounting standards, any loans for which fair value was previously elected will continue to be measured as such.

There were no loans accounted for under the fair value option that were 90 days or more past due and still accruing interest at June 30, 2021 or December 31, 2020. The unpaid principal balance of unguaranteed exposure for nonaccruals was $7.2 million and $6.9 million at June 30, 2021 and December 31, 2020, 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 June 30, 2021 and December 31, 2020.

 

 

June 30, 2021

 

 

 

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

 

$

29,048

 

 

$

30,608

 

 

$

(1,560

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

743,226

 

 

 

764,648

 

 

 

(21,422

)

 

 

39,826

 

 

 

43,980

 

 

 

(4,154

)

 

 

23,789

 

 

 

26,882

 

 

 

(3,093

)

 

 

$

772,274

 

 

$

795,256

 

 

$

(22,982

)

 

$

39,826

 

 

$

43,980

 

 

$

(4,154

)

 

$

23,789

 

 

$

26,882

 

 

$

(3,093

)

 

 

 

December 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

 

$

36,111

 

 

$

38,135

 

 

$

(2,024

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

815,374

 

 

 

845,082

 

 

 

(29,708

)

 

 

35,499

 

 

 

39,318

 

 

 

(3,819

)

 

 

25,532

 

 

 

28,741

 

 

 

(3,209

)

 

 

$

851,485

 

 

$

883,217

 

 

$

(31,732

)

 

$

35,499

 

 

$

39,318

 

 

$

(3,819

)

 

$

25,532

 

 

$

28,741

 

 

$

(3,209

)

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

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

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

   Option

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Loans held for sale

 

$

428

 

 

$

(106

)

 

$

464

 

 

$

14

 

Loans held for investment

 

 

707

 

 

 

(983

)

 

 

4,889

 

 

 

(11,741

)

 

 

$

1,135

 

 

$

(1,089

)

 

$

5,353

 

 

$

(11,727

)

Losses related to borrower-specific credit risk were $484 thousand and $293 thousand for the three and six months ended June 30, 2021, respectively, and $913 thousand and $1.8 million for the three and six months ended June 30, 2020, respectively.

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

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Loans held for sale

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Balance at beginning of period

 

$

35,936

 

 

$

19,151

 

 

$

36,111

 

 

$

16,198

 

Issuances & repurchases

 

 

 

 

 

13,154

 

 

 

 

 

 

16,199

 

Fair value changes

 

 

428

 

 

 

(106

)

 

 

464

 

 

 

14

 

Sales

 

 

 

 

 

 

 

 

 

 

 

 

Settlements

 

 

(7,316

)

 

 

(128

)

 

 

(7,527

)

 

 

(340

)

Balance at end of period

 

$

29,048

 

 

$

32,071

 

 

$

29,048

 

 

$

32,071

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Loans held for investment

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Balance at beginning of period

 

$

790,797

 

 

$

831,426

 

 

$

815,374

 

 

$

824,520

 

Issuances & repurchases

 

 

16,215

 

 

 

37,761

 

 

 

21,785

 

 

 

99,372

 

Fair value changes

 

 

707

 

 

 

(983

)

 

 

4,889

 

 

 

(11,741

)

Settlements

 

 

(64,493

)

 

 

(33,602

)

 

 

(98,822

)

 

 

(77,549

)

Balance at end of period

 

$

743,226

 

 

$

834,602

 

 

$

743,226

 

 

$

834,602

 

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. Loans with agreed upon sales prices are classified as Level 1.

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.

Long-lived asset held for sale: Long-lived assets held for sale are carried at the lower of carrying value or fair value less selling costs. Fair value is based upon an independent market valuation of the property. Given the lack of observable market prices for identical assets and market discounts applied to market prices, the Company generally classifies long-lived assets held for sale as nonrecurring Level 3.

Equity security investments with a non-readily determinable fair value: Equity security investments are 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 for an identical investment of the same issuer, the investment is generally classified as nonrecurring Level 1 within the valuation hierarchy. When an observable price change in an orderly transaction occurs for a similar investment of the same issuer, the investment is generally classified as nonrecurring Level 2 within the valuation hierarchy.

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

 

June 30, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral dependent loans

 

$

1,347

 

 

$

 

 

$

 

 

$

1,347

 

Foreclosed assets

 

 

1,793

 

 

 

 

 

 

 

 

 

1,793

 

Equity security investments with a non-readily

   determinable fair value

 

 

51,499

 

 

 

51,499

 

 

 

 

 

 

 

Total assets at fair value

 

$

54,639

 

 

$

51,499

 

 

$

 

 

$

3,140

 

 

December 31, 2020

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral dependent loans

 

$

4,159

 

 

$

 

 

$

 

 

$

4,159

 

Foreclosed assets

 

 

4,155

 

 

 

 

 

 

 

 

 

4,155

 

Long-lived asset held for sale

 

 

8,874

 

 

 

8,874

 

 

 

 

 

 

 

Equity security investment with a non-readily

   determinable fair value

 

 

25,367

 

 

 

 

 

 

25,367

 

 

 

 

Total assets at fair value

 

$

42,555

 

 

$

8,874

 

 

$

25,367

 

 

$

8,314

 

 

Level 3 Analysis

For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of June 30, 2021 and December 31, 2020 the significant unobservable inputs used in the fair value measurements were as follows:

June 30, 2021

Level 3 Assets with Significant

Unobservable Inputs

 

Fair Value

 

 

Valuation Technique

 

Significant

Unobservable

Inputs

 

Range

Recurring fair value

 

 

 

 

 

 

 

 

 

 

Municipal bond

 

$

96

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

4.6%

5.0%

Loans held for sale

 

$

29,048

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

1.2% to 18.5%

WAVG 17.8%

Loans held for

   investment

 

$

743,226

 

 

Discounted expected cash flows

Discounted appraisals

 

Loss rate

Discount rate

Prepayment speed

Appraisal adjustments

 

0.0% to 72.6% (WAVG 1.3%)

1.2% to 18.5%

WAVG 17.8%

10.0% to 65.0%

Equity warrant assets

 

$

1,580

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

26.4-88.7%

0.87% to 1.45%

20.0%

4-10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral dependent

   loans

 

$

1,347

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 65.0%

Foreclosed assets

 

$

1,793

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

4.0% to 10.0%

 

December 31, 2020

Level 3 Assets with Significant

Unobservable Inputs

 

Fair Value

 

 

Valuation Technique

 

Significant

Unobservable

Inputs

 

Range

Recurring fair value

 

 

 

 

 

 

 

 

 

 

Municipal bond

 

$

96

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

4.3%

5.0%

Loans held for sale

 

$

36,111

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

4.2% to 18.5%

WAVG 19.0%

Loans held for

   investment

 

$

815,374

 

 

Discounted expected cash flows

Discounted appraisals

 

Loss rate

Discount rate

Prepayment speed

Appraisal adjustments

 

0.0% to 73.2% (WAVG 1.5%)

4.2% to 18.5%

WAVG 19.0%

10.0% to 83.0%

Equity warrant assets

 

$

908

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

26.5-87.1%

0.36% to 0.93%

20.0%

5-10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral dependent

   loans

 

$

4,159

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 83.0%

Foreclosed assets

 

$

4,155

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 20.0%

(1)

Appraisals may be adjusted by management for customized discounting criteria, estimated sales costs, and other 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:

 

June 30, 2021

 

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

 

$

428,907

 

 

$

428,907

 

 

$

 

 

$

 

 

$

428,907

 

Federal funds sold

 

 

9,917

 

 

 

9,917

 

 

 

 

 

 

 

 

 

9,917

 

Certificates of deposit with other banks

 

 

6,000

 

 

 

6,295

 

 

 

 

 

 

 

 

 

6,295

 

Loans held for sale

 

 

1,035,863

 

 

 

 

 

 

 

 

 

1,142,966

 

 

 

1,142,966

 

Loans and leases, net of allowance for

   credit losses on loans and leases

 

 

4,640,349

 

 

 

 

 

 

 

 

 

4,790,403

 

 

 

4,790,403

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

6,520,833

 

 

 

 

 

 

6,421,253

 

 

 

 

 

 

6,421,253

 

Borrowings

 

 

1,012,431

 

 

 

 

 

 

 

 

 

998,550

 

 

 

998,550

 

 

 

December 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

 

$

297,167

 

 

$

297,167

 

 

$

 

 

$

 

 

$

297,167

 

Federal funds sold

 

 

21,153

 

 

 

21,153

 

 

 

 

 

 

 

 

 

21,153

 

Certificates of deposit with other banks

 

 

6,500

 

 

 

6,906

 

 

 

 

 

 

 

 

 

6,906

 

Loans held for sale

 

 

1,139,359

 

 

 

 

 

 

 

 

 

1,235,122

 

 

 

1,235,122

 

Loans and leases, net of allowance for

   credit losses on loans and leases

 

 

4,277,250

 

 

 

 

 

 

 

 

 

4,366,489

 

 

 

4,366,489

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,712,828

 

 

 

 

 

 

5,711,781

 

 

 

 

 

 

5,711,781

 

Borrowings

 

 

1,542,093

 

 

 

 

 

 

 

 

 

1,542,171

 

 

 

1,542,171