XML 40 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE MEASUREMENT (Tables)
3 Months Ended
Mar. 31, 2017
Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and Liabilities Measured on a Recurring Basis: Assets and liabilities measured at fair value on a recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2017 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

March 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2017

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities' securities

$

181,653

 

 

$

 

 

$

181,653

 

 

$

 

States of the U.S. and political subdivisions

 

57,864

 

 

 

 

 

 

57,864

 

 

 

 

 

Mortgage-backed GSE securities: residential

 

96,317

 

 

 

 

 

 

96,317

 

 

 

 

Loans held for sale, at fair value

 

75,501

 

 

 

 

 

 

8,062

 

 

 

67,439

 

Purchased certificate of deposit option

 

824

 

 

 

 

 

 

824

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

824

 

 

 

 

 

 

824

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2016

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities' securities

$

186,033

 

 

$

 

 

$

186,033

 

 

$

 

States of the U.S. and political subdivisions

 

57,757

 

 

 

 

 

 

57,757

 

 

 

 

Mortgage-backed GSE securities: residential

 

99,494

 

 

 

 

 

 

99,494

 

 

 

 

Loans held for sale, at fair value

 

62,593

 

 

 

 

 

 

8,832

 

 

 

53,761

 

Purchased certificate of deposit option

 

882

 

 

 

 

 

 

882

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

882

 

 

 

 

 

 

882

 

 

 

 

 

Reconciliation of All Assets Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2017 and 2016.  

 

 

Loans Held for Sale, At Fair Value

 

 

For the Three Months Ended

March 31,

 

 

2017

 

 

2016

 

 

(Dollars in thousands)

 

Balance of recurring Level 3 assets at beginning of period

$

53,761

 

 

$

26,716

 

Total gains (losses) for the period

 

 

 

 

 

 

 

Included in change in fair value of loans held for sale

 

590

 

 

 

669

 

Included in other comprehensive income

 

 

 

 

 

 

Originations/Draws on construction perm loans

 

25,300

 

 

 

16,687

 

Amortization

 

 

 

 

 

 

Sales

 

(12,212

)

 

 

(17,312

)

Balance of recurring Level 3 assets at end of period

$

67,439

 

 

$

26,760

 

 

 

Interest Rate Caps

 

 

For the Three Months Ended

March 31,

 

 

March 31, 2016

 

 

(Dollars in thousands)

 

Balance of recurring Level 3 assets at beginning of period

$

3

 

Total gains (losses) for the period

 

 

 

Included in other income

 

127

 

Included in other comprehensive income

 

 

Purchases

 

 

Amortization

 

(130

)

Sales

 

 

 

Balance of recurring Level 3 assets at end of period

$

 

 

Assets and Liabilities Measured at Fair Value on Non-recurring Basis

Assets and Liabilities Measured on a Non-Recurring Basis: Assets and liabilities measured at fair value on a non-recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2017 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

March 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2017

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

$

424

 

 

$

 

 

$

 

 

$

424

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

601

 

 

 

 

 

 

 

 

 

601

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity

 

16

 

 

 

 

 

 

 

 

 

16

 

Auto

 

11

 

 

 

 

 

 

 

 

 

11

 

Marine

 

169

 

 

 

 

 

 

 

 

 

169

 

Recreational vehicle

 

111

 

 

 

 

 

 

 

 

 

111

 

Mortgage servicing rights

 

56

 

 

 

 

 

 

56

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans

 

471

 

 

 

 

 

 

 

 

 

471

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

132

 

 

 

 

 

 

 

 

 

132

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2016

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonresidential

$

2,257

 

 

$

 

 

$

 

 

$

2,257

 

Secured

 

284

 

 

 

 

 

 

 

 

 

284

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

919

 

 

 

 

 

 

 

 

 

919

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity

 

228

 

 

 

 

 

 

 

 

 

228

 

Auto

 

177

 

 

 

 

 

 

 

 

 

177

 

Recreational vehicle

 

89

 

 

 

 

 

 

 

 

 

89

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans

 

748

 

 

 

 

 

 

 

 

 

748

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

281

 

 

 

 

 

 

 

 

 

281

 

 

Fair Value Option for Newly Originated Residential Mortgage and Permanent Construction Loans Held for Sale

The Company has elected the fair value option for newly originated residential mortgage and permanent construction loans held for sale.  These loans are intended for sale and the Company believes that fair value is the best indicator of the resolution of these loans.  Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment.  None of these loans are 90 or more days past due nor on nonaccrual status as of March 31, 2017 and December 31, 2016.  

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Aggregate fair value

 

$

75,501

 

 

$

62,593

 

Contractual balance

 

 

75,000

 

 

 

62,843

 

Gain (loss)

 

 

501

 

 

 

(250

)

 

Amount of Gains and Losses from Changes in Fair Value Included in Earnings

The total amount of gains and losses from changes in fair value included in earnings for the three months ended March 31, 2017 and 2016 for loans held for sale, at fair value were:

 

 

 

For the Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(Dollars in thousands)

 

Interest  income

 

$

 

 

$

 

Interest expense

 

 

 

 

 

 

Change in fair value

 

 

751

 

 

 

803

 

Total change in fair value

 

$

751

 

 

$

803

 

 

Carrying Value and Estimated Fair Values of Financial Instruments

In accordance with U.S. GAAP, the carrying value and estimated fair values of financial instruments at March 31, 2017 and December 31, 2016, were as follows:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2017 Using:

 

 

March 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

49,772

 

 

$

49,772

 

 

$

 

 

$

 

Available for sale securities

 

335,834

 

 

 

 

 

 

335,834

 

 

 

 

Held to maturity securities

 

94,523

 

 

 

 

 

 

90,095

 

 

 

3,202

 

Loans held for sale

 

197

 

 

 

 

 

 

201

 

 

 

 

Loans held for sale, at fair value

 

75,501

 

 

 

 

 

 

8,062

 

 

 

67,439

 

Loans, net

 

1,835,000

 

 

 

 

 

 

 

 

 

1,823,516

 

FHLB stock

 

19,324

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

7,032

 

 

 

 

 

 

2,021

 

 

 

5,011

 

Purchased certificate of deposit option

 

824

 

 

 

 

 

 

824

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,272,797

)

 

 

(1,272,797

)

 

 

 

 

 

 

Certificates of deposit

 

(632,408

)

 

 

 

 

 

(635,917

)

 

 

 

FHLB advances

 

(338,951

)

 

 

 

 

 

(338,952

)

 

 

 

Repurchase agreements and other

 

(6,839

)

 

 

 

 

 

(6,661

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(17,084

)

 

 

(17,084

)

 

 

 

 

 

 

Accrued interest payable

 

(304

)

 

 

 

 

 

(304

)

 

 

 

Written certificate of deposit option

 

(824

)

 

 

 

 

 

(824

)

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016 Using:

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

45,887

 

 

$

45,887

 

 

$

 

 

$

 

Available for sale securities

 

343,284

 

 

 

 

 

 

343,284

 

 

 

 

Held to maturity securities

 

97,519

 

 

 

 

 

 

92,940

 

 

 

3,210

 

Loans held for sale at lower of cost or market

 

165

 

 

 

 

 

 

169

 

 

 

 

Loans held for sale, at fair value

 

62,593

 

 

 

 

 

 

8,832

 

 

 

53,761

 

Loans, net

 

1,503,577

 

 

 

 

 

 

 

 

 

1,494,534

 

FHLB stock

 

18,068

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

6,900

 

 

 

 

 

 

2,624

 

 

 

4,276

 

Purchased certificate of deposit option

 

882

 

 

 

 

 

 

882

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,026,565

)

 

 

(1,026,565

)

 

 

 

 

 

 

Certificates of deposit

 

(488,426

)

 

 

 

 

 

(491,278

)

 

 

 

FHLB advances

 

(390,756

)

 

 

 

 

 

(390,750

)

 

 

 

Repurchase agreements and other

 

(512

)

 

 

 

 

 

(513

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(23,812

)

 

 

(23,812

)

 

 

 

 

 

 

Accrued interest payable

 

(145

)

 

 

 

 

 

(145

)

 

 

 

Written certificate of deposit option

 

(882

)

 

 

 

 

 

(882

)

 

 

 

 

Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member]  
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2017:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Loans held for sale, at fair value

$

67,439

 

 

Comparable sales

 

Time discount

 

0.00-1.80%

 

The following table presents quantitative information about recurring Level 3 fair value measurements at December 31, 2016:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Loans held for sale, at fair value

$

53,761

 

 

Comparable sales

 

Time discount

 

0.00-1.80%

 

Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Nonrecurring [Member]  
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at March 31, 2017:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range     (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Multi Family

 

$

424

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-35.00%  (15.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

601

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Consumer loans

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

16

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Marine

 

 

169

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-37.00%  (37.00%)

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

471

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-24.80%  (26.94%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

132

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-21.00%  (3.85%)

 

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2016:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range     (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Nonresidential

 

$

2,257

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Secured

 

 

284

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-64.00%  (16.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

919

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Consumer loans

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

228

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

748

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-90.40%  (27.46%)

 

 

 

 

 

 

Cost approach

 

Adjustment for differences in cost

 

0.00%-33.33%  (16.67%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

281

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-27.00%  (7.74%)