XML 42 R24.htm IDEA: XBRL DOCUMENT v3.20.4
Estimated Fair Values
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Estimated Fair Values
ESTIMATED FAIR VALUES
Fair value represents 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. BancShares estimates fair value using discounted cash flows or other valuation techniques when there is no active market for a financial instrument. Inputs used in these valuation techniques are subjective in nature, involve uncertainties and require significant judgment. Therefore, the derived fair value estimates presented below are not necessarily indicative of the amounts BancShares would realize in a current market exchange.
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 lowest level of input significant to the fair value measurement with Level 1 inputs considered highest and Level 3 inputs considered lowest. A brief description of each input level follows:
Level 1 inputs are quoted prices in active markets for identical assets and liabilities.
Level 2 inputs are quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active and inputs other than quoted prices observable for the assets or liabilities and market corroborated inputs.
Level 3 inputs are unobservable inputs for the asset or liability. These unobservable inputs and assumptions reflect the estimates market participants would use in pricing the asset or liability.
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. The fair value of U.S. Treasury, government agency, mortgage-backed and municipal securities and a portion of our corporate bonds are 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 which use a variety of inputs, such as benchmark yields, reported trades, 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 using inputs that are not directly observable. These securities are considered Level 3.
Marketable equity securities. Equity securities are measured at fair value using observable closing prices. 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 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 considered Level 2 inputs. Portfolio loans subsequently transferred to held for sale to be sold in the secondary market are transferred at fair value. The fair value of the transferred portfolio loans is based on quoted prices and considered Level 1 inputs.
Net loans and leases (Non-PCD and PCD). 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 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 which 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 deposits with no stated maturity, the 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 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 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 December 31, 2020 and 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 and accrued interest payable are considered Level 2.
The table presents the carrying values and estimated fair values for financial instruments as of December 31, 2020 and 2019.
 December 31, 2020December 31, 2019
(Dollars in thousands)Carrying valueFair valueCarrying valueFair value
Cash and due from banks$362,048 $362,048 $376,719 $376,719 
Overnight investments4,347,336 4,347,336 1,107,844 1,107,844 
Investment securities available for sale7,014,243 7,014,243 7,059,674 7,059,674 
Investment securities held to maturity2,816,982 2,838,499 30,996 30,996 
Investment in marketable equity securities91,680 91,680 82,333 82,333 
Loans held for sale124,837 124,837 67,869 67,869 
Net loans and leases32,567,661 33,298,166 28,656,355 28,878,550 
Income earned not collected145,694 145,694 123,154 123,154 
Federal Home Loan Bank stock45,392 45,392 43,039 43,039 
Mortgage and other servicing rights19,628 20,283 24,891 26,927 
Deposits with no stated maturity40,542,596 40,542,596 30,593,627 30,593,627 
Time deposits2,889,013 2,905,577 3,837,609 3,842,162 
Securities sold under customer repurchase agreements641,487 641,487 442,956 442,956 
Federal Home Loan Bank borrowings655,175 677,579 572,185 577,362 
Subordinated debt504,518 525,610 163,412 173,685 
Other borrowings88,470 89,263 148,318 149,232 
FDIC shared-loss payable15,601 15,843 112,395 114,252 
Accrued interest payable9,414 9,414 18,124 18,124 
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 December 31, 2020 and 2019.
December 31, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 Level 2Level 3
Assets measured at fair value
Investment securities available for sale
U.S. Treasury$499,933 $— $499,933 $— 
Government agency701,391 — 701,391 — 
Residential mortgage-backed securities4,438,103 — 4,438,103 — 
Commercial mortgage-backed securities771,537 — 771,537 — 
Corporate bonds603,279 — 286,655 316,624 
Total investment securities available for sale$7,014,243 $— $6,697,619 $316,624 
Marketable equity securities$91,680 $32,855 $58,825 — 
Loans held for sale124,837 — 124,837 — 
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 Level 2Level 3
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 sale67,869 — 67,869 — 
During the year ended December 31, 2020, $1.8 million of corporate bonds available for sale were transferred from Level 2 to Level 3. The transfers were due to a lack of observable inputs and trade activity for those securities. During the year ended December 31, 2019, $112.6 million of corporate bonds available for sale were transferred from Level 3 to Level 2. The transfers were due to the availability of additional observable inputs for those securities.
The following table summarizes activity for Level 3 assets for the years ended December 31, 2020 and 2019:
20202019
(Dollars in thousands)Corporate bondsCorporate bonds
Beginning balance$69,685 $143,226 
Purchases(1)
242,595 35,993 
Unrealized net gains included in other comprehensive income2,898 3,891 
Amounts included in net income(336)174 
Transfers in1,782 — 
Transfers out— (112,599)
Sales / Calls— (1,000)
Ending balance$316,624 $69,685 
(1) The year ended December 31, 2019, includes Corporate bonds of $500 thousand acquired in Entegra transaction.
The following table presents quantitative information about Level 3 fair value measurements for fair value on a recurring basis at December 31, 2020.
(Dollars in thousands)December 31, 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$316,624 
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 Statements of Income and better aligns with the management of the portfolio from a business perspective. The changes in fair value are recorded as a component of mortgage income and were gains of $3.9 million, $289 thousand and $50 thousand for the years ended December 31, 2020, 2019 and 2018, respectively.
The following table summarizes the difference between the aggregate fair value and the unpaid principal balance for residential real estate loans originated for sale measured at fair value as of December 31, 2020 and 2019.
December 31, 2020
(Dollars in thousands)Fair ValueUnpaid Principal BalanceDifference
Originated loans held for sale$124,837 $118,902 $5,935 
December 31, 2019
Fair ValueUnpaid 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 December 31, 2020 or December 31, 2019.
Certain other assets are adjusted to their fair value on a nonrecurring basis, including certain loans, OREO, goodwill, which are periodically tested for impairment, and mortgage servicing rights, which are carried at the lower of amortized cost or market. Most loans held for investment, deposits, and borrowings are not reported at fair value.
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. At December 31, 2020, the weighted average discount for estimated selling costs applied was 7.63%.
Prior to the adoption of ACS 326, impaired loans were considered to be at fair value if an associated allowance adjustment or current period charge-off was 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 for the majority of impaired loans generally ranged 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 December 31, 2020, the weighted average discount applied was 8.44%. 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.
Mortgage servicing rights are carried at the lower of cost or market and are, therefore, carried at fair value only when fair value is less than amortized cost. The fair value of mortgage servicing rights is performed using a pooling methodology. Similar loans are pooled together and a discounted cash flow model, which takes into consideration discount rates, prepayment rates, and the weighted average cost to service the loans, are used to determine the fair value.
For financial assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of December 31, 2020 and December 31, 2019.
December 31, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 Level 2 Level 3
Collateral-dependent loans11,779 — — 11,779 
Other real estate remeasured during the year40,115 — — 40,115 
Mortgage servicing rights16,966 — — 16,966 
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 Level 2 Level 3
Impaired loans$132,336 $— $— $132,336 
Other real estate remeasured during the year38,310 — — 38,310 
Mortgage servicing rights3,757 — — 3,757 
No financial liabilities were carried at fair value on a nonrecurring basis as of December 31, 2020 and December 31, 2019.