XML 28 R30.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
FAIR VALUE OF FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2019
FAIR VALUE OF FINANCIAL INSTRUMENTS  
FAIR VALUE OF FINANCIAL INSTRUMENTS

Note 22 – Fair Value of Financial Instruments

Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.
Level 2: Significant other observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that 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 an asset or liability.

The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Investment securities available for sale. The fair value of investment securities available for sale are determined by quoted market prices, if available (Level 1). For investment securities available for sale where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For investment securities available for sale 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). Securities classified as Level 3 are not actively traded, and as a result, fair value is determined utilizing third-party valuation services through consensus pricing. There were no transfers between Levels 1, 2 or 3 during the years ended December 31, 2019 or 2018 for assets measured at fair value on a recurring basis.

Equity securities. The fair value of equity securities is determined using quoted prices or market prices for similar securities (Level 2).

Loans held for sale. The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).

Interest rate lock commitments. The fair value of interest rate lock commitments is determined based on derivative valuation models using observable market data as of the measurement date (Level 2).

Interest rate swap contracts. The fair value of interest rate swap contracts is valued by a third party based models that use observable market data as of the measurement date (Level 2).

Loan servicing rights. In accordance with GAAP, the Company records impairment charges on loan servicing rights on a non-recurring basis when the carrying value exceeds the estimated fair value. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions (Level 3).

Mortgage servicing rights held for sale. The fair value of mortgage servicing rights held for sale is determined by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors which are estimated based on current market conditions, less costs to sell (Level 3). In 2018, the fair value of mortgage servicing rights held for sale was determined by quoted market prices less costs to sell (Level 1).

Impaired loans. Impaired loans are measured and recorded at fair value on a non-recurring basis. All of our nonaccrual loans and restructured loans are considered impaired and are reviewed individually for the amount of impairment, if any. Most of our loans are collateral dependent and, accordingly, we measure impaired loans based on the estimated fair value of such collateral. The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral

(Level 2). When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable (Level 3). The impaired loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment.

Assets held for sale. Assets held for sale represent the fair value of the banking facilities that are expected to be sold. The fair value of the assets held for sale was based on estimated market prices from independently prepared current appraisals (Level 2).

Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and non-recurring basis at December 31, 2019 and 2018, are summarized below:

2019

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

assets

inputs

inputs

 

(dollars in thousands)

Total

(Level 1)

(Level 2)

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

    

    

    

    

    

    

    

Assets

Investment securities available for sale:

U.S. government sponsored entities and U.S. agency securities

$

60,020

$

$

60,020

$

Mortgage-backed securities - agency

 

324,974

 

 

324,974

 

Mortgage-backed securities - non-agency

 

17,148

 

 

17,148

 

State and municipal securities

 

124,555

 

 

124,555

 

Corporate securities

 

122,736

 

 

121,781

 

955

Equity securities

5,621

5,621

Loans held for sale

 

16,431

 

 

16,431

 

Interest rate lock commitments

3,350

3,350

Interest rate swap contracts

 

306

 

 

306

 

Total

$

675,141

$

$

674,186

$

955

Liabilities

Interest rate swap contracts

$

306

$

$

306

$

Assets measured at fair value on a non-recurring basis:

Loan servicing rights

$

53,824

$

$

$

53,824

Mortgage servicing rights held for sale

1,972

1,972

Impaired loans

 

14,693

 

 

12,518

 

2,175

Assets held for sale

 

3,974

 

3,974

 

2018

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

assets

inputs

inputs

 

(dollars in thousands)

Total

(Level 1)

(Level 2)

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

    

    

    

    

    

    

    

Assets

Investment securities available for sale:

U.S. Treasury securities

$

24,650

$

24,650

$

$

U.S. government sponsored entities and U.S. agency securities

 

75,684

 

 

75,684

 

Mortgage-backed securities - agency

 

326,305

 

 

326,305

 

State and municipal securities

 

159,262

 

 

159,262

 

Corporate securities

 

71,550

 

 

69,627

 

1,923

Equity securities

3,334

3,334

Loans held for sale

 

30,401

 

 

30,401

 

Interest rate lock commitments

4,492

4,492

Interest rate swap contracts

 

145

 

 

145

 

Total

$

695,823

$

24,650

$

669,250

$

1,923

Liabilities

Interest rate swap contracts

$

145

$

$

145

$

Assets measured at fair value on a non-recurring basis:

Loan servicing rights

$

53,447

$

$

$

53,447

Mortgage servicing rights held for sale

3,545

3,545

Impaired loans

 

11,238

 

 

9,226

 

2,012

Other real estate owned

1,439

1,439

Assets held for sale

 

1,687

 

1,687

 

The following table presents (gains) losses recognized on assets measured on a non-recurring basis for the years ended December 31, 2019, 2018 and 2017:

(dollars in thousands)

 

2019

2018

    

2017

 

Loan servicing rights

$

2,139

$

$

2,324

Mortgage servicing rights held for sale

(490)

458

4,059

Impaired loans

10,259

5,800

7,096

Other real estate owned

16

301

253

Assets held for sale

 

3,577

 

 

1,516

Total loss on assets measured on a nonrecurring basis

$

15,501

$

6,559

$

15,248

The following table provides a reconciliation of activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2019 and 2018:

Corporate Securities

(dollars in thousands)

2019

2018

Balance, beginning of period

$

1,923

$

4,779

Total realized in earnings (1)

 

52

 

242

Total unrealized in other comprehensive income

 

32

 

(36)

Net settlements (principal and interest)

 

(1,052)

 

(3,062)

Balance, end of period

$

955

$

1,923

(1)Amounts included in interest income from investment securities taxable in the consolidated statements of income.

The following table presents quantitative information about significant unobservable inputs used in the fair value measurements of Level 3 assets measured on a non-recurring basis at December 31, 2019 and 2018:

Valuation

Unobservable

(dollars in thousands)

Fair Value

technique

input / assumptions

Range (weighted average)

December 31, 2019

Loan servicing rights:

Commercial MSR

$

52,693

Discounted cash flow

Prepayment speed

8.00% - 18.00% (8.20%)

Discount rate

10.00% - 14.00% (11.02%)

SBA servicing rights

$

1,131

Discounted cash flow

Prepayment speed

8.31% - 9.21% (8.60%)

Discount rate

No range (11.70%)

MSR held for sale

$

1,972

Discounted cash flow

Prepayment speed

8.64% - 26.28% (12.42%)

Discount rate

9.50% - 12.50% (10.75%)

Other:

Impaired loans

$

2,175

Fair value of collateral

Discount for type of property,

4.32% - 8.00% (5.22%)

age of appraisal and current status

December 31, 2018

Loan servicing rights:

Commercial MSR

$

53,447

Discounted cash flow

Prepayment speed

8.00% - 18.00% (8.24%)

Discount rate

10.00% - 27.00% (11.12%)

Other:

Impaired loans

$

2,012

Fair value of collateral

Discount for type of property,

5.00% - 7.26% (5.26%)

age of appraisal and current status

ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.

The Company has elected the fair value option for newly originated residential and commercial loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.

The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected at December 31, 2019 and 2018:

2019

2018

Aggregate

Contractual

Aggregate

Contractual

(dollars in thousands)

fair value

Difference

principal

fair value

Difference

principal

Commercial loans held for sale

    

$

8,236

$

206

$

8,030

    

$

22,280

$

595

$

21,685

Residential loans held for sale

8,195

446

7,749

8,121

484

7,637

Total loans held for sale

$

16,431

$

652

$

15,779

$

30,401

$

1,079

$

29,322

The following table presents the amount of gains (losses) from fair value changes included in income before income taxes for financial assets carried at fair value for the years ended December 31, 2019, 2018 and 2017:

(dollars in thousands)

2019

2018

2017

Commercial loans held for sale

$

(389)

$

252

$

(650)

Residential loans held for sale

7

6

(74)

Total loans held for sale

$

(382)

$

258

$

(724)

The carrying values and estimated fair value of financial instruments not carried at fair value at December 31, 2019 and 2018 were as follows:

2019

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

Carrying

assets

inputs

inputs

 

(dollars in thousands)

Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

 

Assets

Cash and due from banks

    

$

392,694

    

$

392,694

    

$

392,694

    

$

    

$

Federal funds sold

 

1,811

 

1,811

 

1,811

 

Nonmarketable equity securities

 

44,505

 

44,505

 

 

44,505

 

Loans, net

 

4,373,382

 

4,385,768

 

 

 

4,385,768

Accrued interest receivable

 

16,346

 

16,346

 

 

16,346

 

Liabilities

Deposits

$

4,544,254

$

4,548,327

$

$

4,548,327

$

Short-term borrowings

 

82,029

 

82,029

 

82,029

 

FHLB and other borrowings

 

493,311

 

506,832

 

 

506,832

 

Subordinated debt

 

176,653

 

182,189

 

 

182,189

 

Trust preferred debentures

 

48,288

 

53,811

 

 

53,811

 

Accrued interest payable

6,400

6,400

6,400

2018

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

Carrying

assets

inputs

inputs

 

(dollars in thousands)

Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

 

Assets

Cash and due from banks

    

$

210,780

    

$

210,780

    

$

210,780

    

$

    

$

Federal funds sold

 

2,920

 

2,920

 

2,920

 

 

Nonmarketable equity securities

 

42,472

 

42,472

 

 

42,472

 

Loans, net

 

4,116,648

 

4,091,438

 

 

 

4,091,438

Accrued interest receivable

 

16,560

 

16,560

 

 

16,560

 

Liabilities

Deposits

$

4,074,170

$

4,069,098

$

$

4,069,098

$

Short-term borrowings

 

124,235

 

124,235

 

124,235

 

FHLB and other borrowings

 

640,631

 

641,050

 

 

641,050

 

Subordinated debt

 

94,134

 

91,926

 

 

91,926

 

Trust preferred debentures

 

47,794

 

56,805

 

 

56,805

 

Accrued interest payable

4,855

4,855

4,855

In accordance with our adoption of ASU 2016-01 in 2018, the methods utilized to measure the fair value of financial instruments at December 31, 2019 and 2018 represent an approximation of exit price; however, an actual exit price may differ.