XML 27 R17.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2022
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 table below provides a rollforward of the Level 3 equity warrant asset fair values.

 

 

 

Three Months Ended March 31,

 

Equity Warrant Assets

 

2022

 

 

2021

 

Balance at beginning of period

 

$

1,672

 

 

$

908

 

Issuances

 

 

656

 

 

 

21

 

Net gains on derivative instruments

 

 

 

 

 

385

 

Settlements

 

 

 

 

 

 

Balance at end of period

 

$

2,328

 

 

$

1,314

 

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

 

March 31, 2022

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US government agencies

 

$

10,503

 

 

$

 

 

$

10,503

 

 

$

 

Mortgage-backed securities

 

 

828,222

 

 

 

 

 

 

828,222

 

 

 

 

Municipal bonds(1)

 

 

3,352

 

 

 

 

 

 

3,258

 

 

 

94

 

Other debt securities

 

 

2,500

 

 

 

 

 

 

2,500

 

 

 

 

Loans held for sale

 

 

25,056

 

 

 

 

 

 

 

 

 

25,056

 

Loans held for investment

 

 

600,571

 

 

 

 

 

 

 

 

 

600,571

 

Servicing assets(2)

 

 

36,286

 

 

 

 

 

 

 

 

 

36,286

 

Mutual fund

 

 

2,327

 

 

 

 

 

 

2,327

 

 

 

 

Equity warrant assets

 

 

2,328

 

 

 

 

 

 

 

 

 

2,328

 

Total assets at fair value

 

$

1,511,145

 

 

$

 

 

$

846,810

 

 

$

664,335

 

 

 

December 31, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Investment securities available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US government agencies

 

$

10,637

 

 

$

 

 

$

10,637

 

 

$

 

Mortgage-backed securities

 

 

889,339

 

 

 

 

 

 

889,339

 

 

 

 

Municipal bonds(1)

 

 

3,576

 

 

 

 

 

 

3,480

 

 

 

96

 

Other debt securities

 

 

2,500

 

 

 

 

 

 

2,500

 

 

 

 

Loans held for sale

 

 

25,310

 

 

 

 

 

 

 

 

 

25,310

 

Loans held for investment

 

 

645,201

 

 

 

 

 

 

 

 

 

645,201

 

Servicing assets(2)

 

 

33,574

 

 

 

 

 

 

 

 

 

33,574

 

Mutual fund

 

 

2,379

 

 

 

 

 

 

2,379

 

 

 

 

Equity warrant assets

 

 

1,672

 

 

 

 

 

 

 

 

 

1,672

 

Total assets at fair value

 

$

1,614,188

 

 

$

 

 

$

908,335

 

 

$

705,853

 

 

(1)

During the three months ended March 31, 2022, the Company recorded a fair value adjustment loss of $2 thousand. During the three months ended March 31, 2021, the Company recorded no fair value adjustment gain/loss.

(2)

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

For additional information on the valuation techniques and significant inputs for Level 2 and Level 3 assets and liabilities that are measured at fair value on a recurring basis, see Note 10. Fair Value of Financial Instruments in the Company’s 2021 Form 10-K.

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 is recognized in the same manner on loans reported at fair value as on non-fair value loans, except in regard to origination fees and costs which are recognized immediately upon fair value election. 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 GAAP, 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 March 31, 2022 or December 31, 2021. The unpaid principal balance of unguaranteed exposure for nonaccruals was $6.0 million and $6.9 million at March 31, 2022 and December 31, 2021, 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, 2022 and December 31, 2021.

 

 

 

March 31, 2022

 

 

 

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

 

$

25,056

 

 

$

26,747

 

 

$

(1,691

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

600,571

 

 

 

620,121

 

 

 

(19,550

)

 

 

35,301

 

 

 

40,012

 

 

 

(4,711

)

 

 

17,411

 

 

 

20,845

 

 

 

(3,434

)

 

 

$

625,627

 

 

$

646,868

 

 

$

(21,241

)

 

$

35,301

 

 

$

40,012

 

 

$

(4,711

)

 

$

17,411

 

 

$

20,845

 

 

$

(3,434

)

 

 

 

 

December 31, 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

 

$

25,310

 

 

$

26,831

 

 

$

(1,521

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

645,201

 

 

 

666,066

 

 

 

(20,865

)

 

 

38,262

 

 

 

42,841

 

 

 

(4,579

)

 

 

24,057

 

 

 

25,633

 

 

 

(1,576

)

 

 

$

670,511

 

 

$

692,897

 

 

$

(22,386

)

 

$

38,262

 

 

$

42,841

 

 

$

(4,579

)

 

$

24,057

 

 

$

25,633

 

 

$

(1,576

)

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

 

2022

 

 

2021

 

Loans held for sale

 

$

(170

)

 

$

36

 

Loans held for investment

 

 

686

 

 

 

4,182

 

 

 

$

516

 

 

$

4,218

 

Gains/(losses) related to borrower-specific credit risk were $(2.1) million and $191 thousand for the three months ended March 31, 2022 and 2021, 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

 

2022

 

 

2021

 

Balance at beginning of period

 

$

25,310

 

 

$

36,111

 

Issuances & repurchases

 

 

65

 

 

 

 

Fair value changes

 

 

(170

)

 

 

36

 

Sales

 

 

 

 

 

 

Settlements

 

 

(149

)

 

 

(211

)

Balance at end of period

 

$

25,056

 

 

$

35,936

 

 

 

 

Three Months Ended March 31,

 

Loans held for investment

 

2022

 

 

2021

 

Balance at beginning of period

 

$

645,201

 

 

$

815,374

 

Repurchases

 

 

1,525

 

 

 

5,570

 

Fair value changes

 

 

686

 

 

 

4,184

 

Settlements

 

 

(46,841

)

 

 

(34,331

)

Balance at end of period

 

$

600,571

 

 

$

790,797

 

Non-Recurring Fair Value

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

 

March 31, 2022

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral-dependent loans

 

$

2,486

 

 

$

 

 

$

 

 

$

2,486

 

Foreclosed assets

 

 

198

 

 

 

 

 

 

 

 

 

198

 

Total assets at fair value

 

$

2,684

 

 

$

 

 

$

 

 

$

2,684

 

 

 

December 31, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Collateral-dependent loans

 

$

1,567

 

 

$

 

 

$

 

 

$

1,567

 

Foreclosed assets

 

 

620

 

 

 

 

 

 

 

 

 

620

 

Total assets at fair value

 

$

2,187

 

 

$

 

 

$

 

 

$

2,187

 

For additional information on the valuation techniques and significant inputs for Level 2 and Level 3 assets that are measured at fair value on a non-recurring basis, see Note 10. Fair Value of Financial Instruments in the Company’s 2021 Form 10-K.

 

Level 3 Analysis

For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of March 31, 2022 and December 31, 2021 the significant unobservable inputs used in the fair value measurements were as follows:

March 31, 2022

Level 3 Assets with Significant

Unobservable Inputs

 

Fair Value

 

 

Valuation Technique

 

Significant

Unobservable

Inputs

 

Range

Recurring fair value

 

 

 

 

 

 

 

 

 

 

Municipal bond

 

$

94

 

 

Discounted expected

cash flows

 

Discount rate

Prepayment speed

 

5.3%

5.0%

Loans held for sale

 

$

25,056

 

 

Discounted expected

cash flows

 

Discount rate

Prepayment speed

 

6.3% to 20.8%

WAVG 17.2%

Loans held for

   investment

 

$

600,571

 

 

Discounted expected

cash flows

Discounted appraisals

 

Loss rate

 

Discount rate

Prepayment speed

Appraisal adjustments

 

0% to 70.2%

(WAVG 1.6%)

6.3% to 20.8%

WAVG 17.2%

10.0% to 81.0%

Equity warrant assets

 

$

2,328

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

26.6-88.0%

2.5%

20.0%

3 - 10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral-dependent

   loans

 

$

2,486

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 99.0%

Foreclosed assets

 

$

198

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0%

 

December 31, 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

 

4.8%

5.0%

Loans held for sale

 

$

25,310

 

 

Discounted expected cash flows

 

Discount rate

Prepayment speed

 

6.2% to 21.9%

WAVG 17.4%

Loans held for

   investment

 

$

645,201

 

 

Discounted expected cash flows

Discounted appraisals

 

Loss rate

 

Discount rate

Prepayment speed

Appraisal adjustments

 

0.0% to 70.2%

(WAVG 1.5%)

6.2% to 21.9%

WAVG 17.4%

10.0% to 85.0%

Equity warrant assets

 

$

1,672

 

 

Black-Scholes option pricing model

 

Volatility

Risk-free interest rate

Marketability discount

Remaining life

 

26.2-88.2%

1.3% to 1.5%

20.0%

4 - 10 years

Non-recurring fair value

 

 

 

 

 

 

 

 

 

 

Collateral-dependent

   loans

 

$

1,567

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

10.0% to 99.0%

Foreclosed assets

 

$

620

 

 

Discounted appraisals

 

Appraisal adjustments (1)

 

9.0% to 10.0%

(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 Unaudited Condensed 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, 2022

 

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

 

$

477,778

 

 

$

477,778

 

 

$

 

 

$

 

 

$

477,778

 

Federal funds sold

 

 

29,993

 

 

 

29,993

 

 

 

 

 

 

 

 

 

29,993

 

Certificates of deposit with other banks

 

 

4,250

 

 

 

4,316

 

 

 

 

 

 

 

 

 

4,316

 

Loans held for sale

 

 

1,003,579

 

 

 

 

 

 

 

 

 

1,074,381

 

 

 

1,074,381

 

Loans and leases held for investment, net of allowance for credit losses on loans and leases

 

 

5,074,612

 

 

 

 

 

 

 

 

 

5,176,365

 

 

 

5,176,365

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

7,637,163

 

 

 

 

 

 

7,247,748

 

 

 

 

 

 

7,247,748

 

Borrowings

 

 

196,911

 

 

 

 

 

 

 

 

 

188,221

 

 

 

188,221

 

 

 

December 31, 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

 

$

187,203

 

 

$

187,203

 

 

$

 

 

$

 

 

$

187,203

 

Federal funds sold

 

 

16,547

 

 

 

16,547

 

 

 

 

 

 

 

 

 

16,547

 

Certificates of deposit with other banks

 

 

4,750

 

 

 

4,930

 

 

 

 

 

 

 

 

 

4,930

 

Loans held for sale

 

 

1,091,209

 

 

 

 

 

 

 

 

 

1,197,307

 

 

 

1,197,307

 

Loans and leases held for investment, net of allowance for credit losses on loans and leases

 

 

4,812,477

 

 

 

 

 

 

 

 

 

4,958,875

 

 

 

4,958,875

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

7,112,044

 

 

 

 

 

 

6,942,512

 

 

 

 

 

 

6,942,512

 

Borrowings

 

 

318,289

 

 

 

 

 

 

 

 

 

312,036

 

 

 

312,036