XML 30 R19.htm IDEA: XBRL DOCUMENT v3.20.2
Estimated Fair Values
6 Months Ended
Jun. 30, 2020
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. Accuracy of the levels of the fair value hierarchy are validated 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 and held to maturity. The fair value of U.S. Treasury, government agency and mortgage-backed securities, municipal securities, as well as a portion of corporate bonds, is generally estimated 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. The remaining corporate bonds held 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 market activity. 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. Management elects the fair value option on certain residential real estate loans originated to be sold to investors. The loans 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. Loans held for investment subsequently transferred to held for sale are carried at fair value when a firm commitment to purchase from a counterparty exists. The fair value of the transferred loans is based on the quoted prices and is considered a Level 1 input.
Net loans and leases. 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 value 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 with 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 FHLB borrowings, subordinated debentures, and other 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 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 liabilities, the carrying value is a reasonable estimate of the fair value as of June 30, 2020 and December 31, 2019. 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, 2020 and December 31, 2019:
(Dollars in thousands)June 30, 2020December 31, 2019
Carrying valueFair valueCarrying valueFair value
Cash and due from banks$389,233  $389,233  $376,719  $376,719  
Overnight investments3,107,575  3,107,575  1,107,844  1,107,844  
Investment in marketable equity securities114,316  114,316  82,333  82,333  
Investment securities available for sale8,619,282  8,619,282  7,059,674  7,059,674  
Investment securities held to maturity774,878  791,325  30,996  30,996  
Loans held for sale107,881  107,881  67,869  67,869  
Net loans and leases32,195,975  32,604,388  28,656,355  28,878,550  
Income earned not collected175,496  175,496  123,154  123,154  
Federal Home Loan Bank stock45,392  45,392  43,039  43,039  
Mortgage and other servicing rights20,167  21,163  24,891  26,927  
Deposits with no stated maturity38,202,609  38,202,609  30,593,627  30,593,627  
Time deposits3,276,636  3,303,841  3,837,609  3,842,162  
Securities sold under customer repurchase agreements740,276  740,276  442,956  442,956  
Federal Home Loan Bank borrowings657,682  679,993  572,185  577,362  
Subordinated debt504,246  506,089  163,412  173,685  
Other borrowings96,791  95,861  148,318  149,232  
FDIC shared-loss payable15,025  15,730  112,395  114,252  
Accrued interest payable14,085  14,085  18,124  18,124  
For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of June 30, 2020 and December 31, 2019:
June 30, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury$754,586  $—  $754,586  $—  
Government agency545,709  —  545,709  —  
Residential mortgage-backed securities5,790,392  —  5,790,392  —  
Commercial mortgage-backed securities1,079,822  —  1,079,822  —  
Corporate bonds448,773  —  278,796  169,977  
Total investment securities available for sale$8,619,282  $—  $8,449,305  $169,977  
Marketable equity securities$114,316  $50,352  $63,964  $—  
Loans held for sale$107,881  $—  $107,881  $—  
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury$409,999  $—  $409,999  $—  
Government agency682,772  —  682,772  —  
Residential mortgage-backed securities5,267,090  —  5,267,090  —  
Commercial mortgage-backed securities380,020  —  380,020  —  
Corporate bonds201,566  —  131,881  69,685  
State, county and municipal118,227  —  118,227  —  
Total investment securities available for sale$7,059,674  $—  $6,989,989  $69,685  
Marketable equity securities$82,333  $29,458  $52,875  $—  
Loans held for sale$67,869  $—  $67,869  $—  
The following tables summarize activity for Level 3 assets:
Corporate bonds
Three months ended June 30Six months ended June 30
(Dollars in thousands)2020201920202019
Beginning balance$67,016  $146,287  $69,685  $143,226  
Purchases100,595  991  100,595  3,991  
Unrealized net gains (losses) included in other comprehensive income2,449  1,822  (1,917) 1,838  
Amounts included in net income(83) 37  (168) 82  
Transfers in—  —  1,782  —  
Ending balance$169,977  $149,137  $169,977  $149,137  
During the three months ended June 30, 2020, there were no transfers between levels. During the six months ended June 30, 2020, there were transfers from Level 2 to Level 3 of $1.8 million in corporate bonds available for sale. The transfers were due to a lack of observable inputs and trade activity for those securities. During the three and six months ended June 30, 2019, there were no transfers between levels.
The following table presents quantitative information about Level 3 fair value measurements for fair value on a recurring basis at June 30, 2020:
(Dollars in thousands)June 30, 2020
Level 3 assetsValuation techniqueSignificant unobservable inputFair Value
Corporate bondsIndicative bid provided by brokerMultiple factors, including but not limited to, current operations, financial condition, cash flows, and recently executed financing transactions related to the issuer$169,977  
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 gain of $2.4 million and a loss of $82 thousand for the three months ended June 30, 2020 and 2019, respectively. The changes in fair value included gains of $3.6 million and $167 thousand for the six months ended June 30, 2020 and 2019, 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, 2020 and December 31, 2019:
June 30, 2020
(Dollars in thousands)Fair valueAggregate unpaid principal balanceDifference
Originated loans held for sale$107,881  $102,189  $5,692  
December 31, 2019
Fair valueAggregate unpaid principal balanceDifference
Originated loans held for sale$67,869  $65,697  $2,172  
No originated loans held for sale were 90 or more days past due or on nonaccrual status as of June 30, 2020 or December 31, 2019.
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.
Following the adoption of ASC 326, the population of loans measured at fair value on a non-recurring basis has greatly diminished and is limited to collateral-dependent loans evaluated individually. These collateral-dependent loans are deemed to be at fair value if there is an associated allowance for credit losses or if a charge-off has been recorded in the previous 12 months. Collateral values are determined using appraisals or other third-party value estimates of the subject property discounted based on estimated selling costs, generally between 6% and 10%, and immaterial adjustments for other external factors that may impact the marketability of the collateral. The weighted average discount for estimated selling costs applied was 7.81%.
Prior to the adoption of ASC 326, impaired loans were deemed to be at fair value if an associated allowance or current period charge-off had been recorded. The value of impaired loans was determined by either collateral valuations or discounted present value of the expected cash flow calculations. Collateral values were 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 were determined using expected payment information at the individual loan level, discounted using the effective interest rate. The effective interest rate for impaired loans generally ranges between 3% and 7%.
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 with discounts generally between 7% and 16% applied for estimated selling costs and other external factors that may impact the marketability of the property. At June 30, 2020, the weighted average discount applied was 8.16%. 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, 2020 and December 31, 2019:
June 30, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Collateral-dependent loans$14,341  $—  $—  $14,341  
Other real estate owned44,465  —  —  44,465  
Mortgage servicing rights17,992  —  —  17,992  
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Impaired loans$132,336  $—  $—  $132,336  
Other real estate owned38,310  —  —  38,310  
Mortgage servicing rights3,757  —  —  3,757  
No financial liabilities were carried at fair value on a nonrecurring basis as of June 30, 2020 and December 31, 2019.