XML 28 R17.htm IDEA: XBRL DOCUMENT v3.19.2
Estimated Fair Values
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Estimated Fair Values ESTIMATED FAIR VALUES
Fair value estimates are intended to represent the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. Where there is no active market for a financial instrument, BancShares has made estimates using discounted cash flows or other valuation techniques. Inputs used in these valuation techniques are subjective in nature, involve uncertainties and require significant judgment and therefore can only be derived within a range of precision. Accordingly, the derived fair value estimates presented below are not necessarily indicative of the amounts BancShares would realize in a current market exchange.
ASC 820, Fair Value Measurements and Disclosures, indicates that assets and liabilities are recorded at fair value according to a fair value hierarchy comprised of three levels. The levels are based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The level within the fair value hierarchy for an asset or liability is based on the highest level of input that is significant to the fair value measurement (with Level 1 considered highest and Level 3 considered lowest). A brief description of each level follows:
Level 1 values are based on quoted prices for identical instruments in active markets.
Level 2 values are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 values are derived from valuation techniques in which one or more significant inputs or assumptions are not observable in the market. These unobservable inputs and assumptions reflect estimates that market participants would use in pricing the asset or liability. Valuation techniques include the use of discounted cash flow models and similar techniques.
BancShares' management reviews any changes to its valuation methodologies to ensure they are appropriate and supportable, and refines valuation methodologies as more market-based data becomes available. Transfers between levels of the fair value hierarchy are recognized at the end of the reporting period.
The methodologies used to estimate the fair value of financial assets and financial liabilities are discussed below:
Investment securities available for sale. Investment securities available for sale are carried at fair value. U.S. Treasury, government agency and mortgage-backed securities are generally measured at fair value using a third party pricing service. The third party provider evaluates securities based on comparable investments with trades and market data and will utilize pricing models that use a variety of inputs, such as benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids and offers as needed. These securities are generally classified as Level 2. Corporate bonds and trust preferred securities are generally measured at fair value based on indicative bids from broker-dealers and are not directly observable. These securities are considered Level 3.
Investment in marketable equity securities. Equity securities are measured at fair value using observable closing prices and the valuation also considers the amount of market activity by examining the trade volume of each security. Equity securities are classified as Level 1 if they are traded in an active market and as Level 2 if the observable closing price is from a less than active market.
Loans held for sale. Certain residential real estate loans that are originated to be sold to investors are carried at fair value based on quoted market prices for similar types of loans. Accordingly, the inputs used to calculate fair value of originated residential real estate loans held for sale are classified as Level 2 inputs. Portfolio loans that are subsequently transferred to held for sale to be sold in the secondary market are carried at fair value when a firm commitment from a counterparty exists. The fair value of the transferred portfolio loans is based on the quoted prices and is considered a Level 1 input.
Net loans and leases (PCI and Non-PCI). Fair value is estimated based on discounted future cash flows using the current interest rates at which loans with similar terms would be made to borrowers of similar credit quality. The inputs used in the fair value measurements for loans and leases are considered Level 3 inputs.
FHLB stock. The carrying amount of FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are evaluated for impairment based on the ultimate recoverability of the par value. BancShares considers positive and negative evidence, including the profitability and asset quality of the issuer, dividend payment history and recent redemption experience, when determining the ultimate recoverability of the par value. BancShares believes its investment in FHLB stock is ultimately recoverable at par. The inputs used in the fair value measurement for the FHLB stock are considered Level 2 inputs.
Mortgage and other servicing rights. Mortgage and other servicing rights are carried at the lower of amortized cost or market and are, therefore, carried at fair value only when fair value is less than the amortized cost. The fair value of mortgage and other servicing rights is performed using a pooling methodology. Similar loans are pooled together and a model that relies on discount rates, estimates of prepayment rates and the weighted average cost to service the loans is used to determine the fair value. The inputs used in the fair value measurement for mortgage and other servicing rights are considered Level 3 inputs.
Deposits. For non-time deposits, carrying value is a reasonable estimate of fair value. The fair value of time deposits is estimated by discounting future cash flows using the interest rates currently offered for deposits of similar remaining maturities. The inputs used in the fair value measurement for deposits are considered Level 2 inputs.    
Borrowings. For borrowings, the fair values are determined based on recent trades or sales of the actual security if available, otherwise, fair values are estimated by discounting future cash flows using current interest rates for similar financial instruments. The inputs used in the fair value measurement for long-term borrowings are considered Level 2 inputs.
Payable to the FDIC for shared-loss agreements. The fair value of the payable to the FDIC for shared-loss agreements is determined by the projected cash flows based on expected payments to the FDIC in accordance with the shared-loss agreements. Cash flows are discounted using current discount rates to reflect the timing of the estimated amounts due to the FDIC. The inputs used in the fair value measurement for the payable to the FDIC are considered Level 3 inputs.
Off-balance-sheet commitments and contingencies. Carrying amounts are reasonable estimates of the fair values for such financial instruments. Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to BancShares' financial position.
 For all other financial assets and financial liabilities, the carrying value is a reasonable estimate of the fair value as of June 30, 2019 and December 31, 2018. The carrying value and fair value for these assets and liabilities are equivalent because they are relatively short term in nature and there is no interest rate or credit risk that would cause the fair value to differ from the carrying value. Cash and due from banks is classified on the fair value hierarchy as Level 1. Overnight investments, income earned not collected, securities sold under customer repurchase agreements, and accrued interest payable are considered Level 2.
The table presents the carrying values and estimated fair values for financial instruments as of June 30, 2019 and December 31, 2018:
(Dollars in thousands)
June 30, 2019
 
December 31, 2018
Carrying value
 
Fair value
 
Carrying value
 
Fair value
Cash and due from banks
$
284,147

 
$
284,147

 
$
327,440

 
$
327,440

Overnight investments
1,640,264

 
1,640,264

 
797,406

 
797,406

Investment securities available for sale
4,366,041

 
4,366,041

 
4,557,110

 
4,557,110

Investment securities held to maturity
2,218,048

 
2,285,283

 
2,184,653

 
2,201,502

Investment in marketable equity securities
111,489

 
111,489

 
92,599

 
92,599

Loans held for sale
52,837

 
52,837

 
45,505

 
45,505

Net loans and leases
26,501,654

 
26,791,041

 
25,299,564

 
24,845,060

Income earned not collected
115,303

 
115,303

 
109,903

 
109,903

Federal Home Loan Bank stock
25,545

 
25,545

 
25,304

 
25,304

Mortgage and other servicing rights
22,809

 
25,129

 
24,066

 
27,435

Deposits
32,719,671

 
31,461,196

 
30,672,460

 
30,623,214

Securities sold under customer repurchase agreements
544,527

 
544,527

 
543,936

 
543,936

Federal Home Loan Bank borrowings
197,131

 
203,464

 
193,556

 
195,374

Subordinated debentures
154,277

 
166,374

 
140,741

 
151,670

Other borrowings
18,446

 
18,625

 
13,921

 
13,985

FDIC shared-loss payable
108,892

 
111,298

 
105,618

 
105,846

Accrued interest payable
14,197

 
14,197

 
3,712

 
3,712


Among BancShares' assets and liabilities, investment securities available for sale, marketable equity securities and loans held for sale are reported at their fair values on a recurring basis. For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of June 30, 2019 and December 31, 2018:
 
June 30, 2019
 
 
 
Fair value measurements using:
(Dollars in thousands)
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Assets measured at fair value
 
 
 
 
 
 
 
Investment securities available for sale
 
 
 
 
 
 
 
U.S. Treasury
$
948,402

 
$

 
$
948,402

 
$

Government agency
534,804

 

 
534,804

 

Mortgage-backed securities
2,733,698

 

 
2,733,698

 

Corporate bonds
149,137

 

 

 
149,137

Total investment securities available for sale
$
4,366,041

 
$

 
$
4,216,904

 
$
149,137

Marketable equity securities
$
111,489

 
$
24,991

 
$
86,498

 
$

Loans held for sale
$
52,837

 
$

 
$
52,837

 
$

 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
Fair value measurements using:
 
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Assets measured at fair value
 
 
 
 
 
 
 
Investment securities available for sale
 
 
 
 
 
 
 
U.S. Treasury
$
1,247,710

 
$

 
$
1,247,710

 
$

Government agency
256,835

 

 
256,835

 

Mortgage-backed securities
2,909,339

 

 
2,909,339

 

Corporate bonds
143,226

 

 

 
143,226

Total investment securities available for sale
$
4,557,110

 
$

 
$
4,413,884

 
$
143,226

Marketable equity securities
$
92,599

 
$
17,887

 
$
74,712

 
$

Loans held for sale
$
45,505

 
$

 
$
45,505

 
$


During the three and six months ended June 30, 2019, there were no transfers between levels. For the three months ended June 30, 2018, there were no transfers between levels and for the six ended June 30, 2018, there were transfers from Level 2 to Level 3 of $65.3 million for corporate bonds available for sale. The transfers were due to a lack of observable inputs and trade activity for those securities.
The following tables summarize activity for Level 3 assets:
 
Six months ended June 30, 2019
(Dollars in thousands)
Corporate bonds
Balance at January 1, 2019
$
143,226

Amounts included in net income
82

Unrealized net gains included in other comprehensive income
1,838

Purchases
3,991

Balance at June 30, 2019
$
149,137

The following table presents quantitative information about Level 3 fair value measurements for fair value on a recurring basis at June 30, 2019:
(Dollars in thousands)
 
 
 
June 30, 2019
Level 3 assets
 
Valuation technique
 
Significant unobservable input
 
Fair Value
Corporate bonds
 
Indicative bid provided by broker
 
Multiple factors, including but not limited to, current operations, financial condition, cash flows, and recently executed financing transactions related to the company
 
$
149,137


Fair Value Option
BancShares has elected the fair value option for residential real estate loans originated to be sold. This election reduces certain timing differences in the Consolidated Statement of Income and better aligns with the management of the portfolio from a business perspective. The changes in fair value were recorded as a component of mortgage income and included a loss of $82 thousand and a gain of $700 thousand for the three months ended June 30, 2019 and June 30, 2018, respectively. The changes in fair value included a gain of $167 thousand and $245 thousand for six months ended June 30, 2019 and June 30, 2018, respectively.
The following table summarizes the difference between the aggregate fair value and the aggregate unpaid principal balance for residential real estate originated for sale measured at fair value as of June 30, 2019 and December 31, 2018:
 
June 30, 2019
(Dollars in thousands)
Fair Value
 
Aggregate Unpaid Principal Balance
 
Difference
Originated loans held for sale
$
52,837

 
$
51,237

 
$
1,600

 
 
 
 
 
 
 
December 31, 2018
 
Fair Value
 
Aggregate Unpaid Principal Balance
 
Difference
Originated loans held for sale
$
45,505

 
$
44,073

 
$
1,432

No originated loans held for sale were 90 or more days past due or on nonaccrual status as of June 30, 2019 or December 31, 2018.
We may be required to measure certain financial assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of lower of amortized cost or fair value accounting or write-downs of individual assets due to impairment.
Impaired loans are deemed to be at fair value if an associated allowance or current period charge-off has been recorded. The value of impaired loans is determined by either collateral valuations or discounted present value of the expected cash flow calculations. Collateral values are determined using appraisals or other third-party value estimates of the subject property with discounts generally between 6% and 11% applied for estimated selling costs and other external factors that may impact the marketability of the property. Expected cash flows are determined using expected payment information at the individual loan level, discounted using the effective interest rate. The effective interest rate generally ranges between 2% and 18%.
OREO acquired or written down within the previous 12 months is deemed to be at fair value. Asset valuations are determined by using appraisals or other third-party value estimates of the subject property with discounts generally between 6% and 11% applied for estimated selling costs and other external factors that may impact the marketability of the property. Changes to the value of the assets between scheduled valuation dates are monitored through continued communication with brokers and monthly reviews by the asset manager assigned to each asset. If there are any significant changes in the market or the subject property, valuations are adjusted or new appraisals ordered to ensure the reported values reflect the most current information.
For financial assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of June 30, 2019 and December 31, 2018:
 
June 30, 2019
 
 
 
Fair value measurements using:
(Dollars in thousands)
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Impaired loans
$
120,783

 
$

 
$

 
$
120,783

Other real estate remeasured during the previous 12 months
20,079

 

 

 
20,079

 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
Fair value measurements using:
 
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Impaired loans
$
105,994

 
$

 
$

 
$
105,994

Other real estate remeasured during the previous 12 months
35,344

 

 

 
35,344


No financial liabilities were carried at fair value on a nonrecurring basis as of June 30, 2019 and December 31, 2018.