XML 41 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE MEASUREMENT (Tables)
6 Months Ended
Jun. 30, 2018
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 June 30, 2018 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

June 30,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2018

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities'

   securities

$

120,438

 

 

$

 

 

$

120,438

 

 

$

 

States of the U.S. and political subdivisions

 

47,645

 

 

 

 

 

 

47,645

 

 

 

 

Other

 

489

 

 

 

489

 

 

 

 

 

 

 

Mortgage-backed GSE securities: residential

 

79,058

 

 

 

 

 

 

79,058

 

 

 

 

Loans held for sale, at fair value

 

107,701

 

 

 

 

 

 

31,011

 

 

 

76,690

 

Purchased certificate of deposit option

 

472

 

 

 

 

 

 

472

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

(472

)

 

 

 

 

 

(472

)

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 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

$

123,817

 

 

$

 

 

$

123,817

 

 

$

 

States of the U.S. and political subdivisions

 

59,623

 

 

 

 

 

 

59,623

 

 

 

 

Mortgage-backed GSE securities: residential

 

87,121

 

 

 

 

 

 

87,121

 

 

 

 

Loans held for sale, at fair value

 

83,541

 

 

 

 

 

 

18,525

 

 

 

65,016

 

Purchased certificate of deposit option

 

809

 

 

 

 

 

 

809

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

(809

)

 

 

 

 

 

(809

)

 

 

 

 

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 June 30, 2018 and 2017.  

 

 

Loans Held for Sale, At Fair Value

 

 

For the Three Months Ended

June 30,

 

 

For the Six Months Ended

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance of recurring Level 3 assets at beginning of period

$

64,552

 

 

$

67,439

 

 

$

65,016

 

 

$

53,761

 

Total gains (losses) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in change in fair value of loans held for sale

 

19

 

 

 

1,822

 

 

 

(2,139

)

 

 

2,412

 

Included in other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Originations/Draws on construction perm loans

 

35,517

 

 

 

25,945

 

 

 

62,327

 

 

 

51,245

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

Sales

 

(23,398

)

 

 

(25,211

)

 

 

(48,514

)

 

 

(37,423

)

Balance of recurring Level 3 assets at end of period

$

76,690

 

 

$

69,995

 

 

$

76,690

 

 

$

69,995

 

 

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 June 30, 2018 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

June 30,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2018

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

$

247

 

 

$

 

 

$

 

 

$

247

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

131

 

 

 

 

 

 

 

 

 

131

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

16

 

 

 

 

 

 

 

 

 

16

 

Marine

 

38

 

 

 

 

 

 

 

 

 

38

 

Mortgage servicing rights

 

240

 

 

 

 

 

 

240

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans

 

227

 

 

 

 

 

 

 

 

 

227

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

59

 

 

 

 

 

 

 

 

 

59

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2017

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

$

247

 

 

$

 

 

$

 

 

$

247

 

Nonresidential

 

2

 

 

 

 

 

 

 

 

 

2

 

Secured

 

40

 

 

 

 

 

 

 

 

 

40

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

1,010

 

 

 

 

 

 

 

 

 

1,010

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity

 

89

 

 

 

 

 

 

 

 

 

89

 

Auto

 

13

 

 

 

 

 

 

 

 

 

13

 

Marine

 

169

 

 

 

 

 

 

 

 

 

169

 

Recreational vehicle

 

86

 

 

 

 

 

 

 

 

 

86

 

Mortgage servicing rights

 

382

 

 

 

 

 

 

382

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans

 

354

 

 

 

 

 

 

 

 

 

354

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

82

 

 

 

 

 

 

 

 

 

82

 

 

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 June 30, 2018 and December 31, 2017.  

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

(Dollars in thousands)

 

Aggregate fair value

 

$

107,701

 

 

$

83,541

 

Contractual balance

 

 

106,255

 

 

 

79,898

 

Gain

 

 

1,446

 

 

 

3,643

 

 

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 and six months ended June 30, 2018 and 2017 for loans held for sale, at fair value were:

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Interest  income

 

$

 

 

$

 

 

$

 

 

$

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

285

 

 

 

2,149

 

 

 

(2,197

)

 

 

2,900

 

Total change in fair value

 

$

285

 

 

$

2,149

 

 

$

(2,197

)

 

$

2,900

 

 

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 June 30, 2018 and December 31, 2017, were as follows:

 

 

 

 

 

 

Fair Value Measurements at June 30, 2018 Using:

 

 

June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

66,977

 

 

$

66,977

 

 

$

 

 

$

 

Available for sale securities

 

247,630

 

 

 

489

 

 

 

247,141

 

 

 

 

Held to maturity securities

 

81,294

 

 

 

 

 

 

78,194

 

 

 

 

Loans held for sale, at fair value

 

107,701

 

 

 

 

 

 

31,011

 

 

 

76,690

 

Loans, net

 

2,099,781

 

 

 

 

 

 

 

 

 

2,065,231

 

FHLB stock

 

19,324

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

8,454

 

 

 

 

 

 

1,970

 

 

 

6,484

 

Purchased certificate of deposit option

 

472

 

 

 

 

 

 

472

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,330,737

)

 

 

(1,330,737

)

 

 

 

 

 

 

Certificates of deposit

 

(804,608

)

 

 

 

 

 

(801,541

)

 

 

 

FHLB advances

 

(296,927

)

 

 

 

 

 

(296,942

)

 

 

 

Repurchase agreements and other

 

(191

)

 

 

 

 

 

(180

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(19,253

)

 

 

(19,253

)

 

 

 

 

 

 

Accrued interest payable

 

(964

)

 

 

 

 

 

(964

)

 

 

 

Written certificate of deposit option

 

(472

)

 

 

 

 

 

(472

)

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using:

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

46,880

 

 

$

46,880

 

 

$

 

 

$

 

Available for sale securities

 

270,561

 

 

 

 

 

 

270,561

 

 

 

 

Held to maturity securities

 

82,911

 

 

 

 

 

 

82,126

 

 

 

 

Loans held for sale at lower of cost or market

 

211

 

 

 

 

 

 

217

 

 

 

 

Loans held for sale, at fair value

 

83,541

 

 

 

 

 

 

18,525

 

 

 

65,016

 

Loans, net

 

1,999,877

 

 

 

 

 

 

 

 

 

1,990,289

 

FHLB stock

 

19,324

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

8,190

 

 

 

 

 

 

2,244

 

 

 

5,946

 

Purchased certificate of deposit option

 

809

 

 

 

 

 

 

809

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,251,398

)

 

 

(1,251,398

)

 

 

 

 

 

 

Certificates of deposit

 

(705,341

)

 

 

 

 

 

(705,238

)

 

 

 

FHLB advances

 

(356,536

)

 

 

 

 

 

(356,521

)

 

 

 

Repurchase agreements and other

 

(197

)

 

 

 

 

 

(190

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(25,038

)

 

 

(25,038

)

 

 

 

 

 

 

Accrued interest payable

 

(1,097

)

 

 

 

 

 

(1,097

)

 

 

 

Written certificate of deposit option

 

(809

)

 

 

 

 

 

(809

)

 

 

 

 

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 June 30, 2018:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Loans held for sale, at fair value

$

76,690

 

 

Comparable sales

 

Time discount

 

0.00-2.00%

 

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

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Construction loans held for sale

$

65,016

 

 

Comparable sales

 

Time discount

 

0.00-1.96%

 

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 June 30, 2018:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

247

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

131

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Consumer loans

 

 

 

 

 

 

 

 

 

 

Auto

 

 

16

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Marine

 

 

38

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

227

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-50.00%  (45.85%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

59

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-14.22%  (14.22%)

 

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, 2017:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

247

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Nonresidential

 

 

2

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Secured

 

 

40

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-64.00%  (16.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

1,010

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Consumer loans

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

89

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

354

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-52.90%  (52.41%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

82

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-13.43%  (13.43%)