XML 31 R20.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2020
Notes to Financial Statements  
Fair Value of Financial Instruments

11.     Fair Value of Financial Instruments

The Company carries certain financial assets and financial liabilities at fair value in accordance with GAAP which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. GAAP permits entities to choose to measure many financial instruments and certain other items at fair value. At June 30, 2020, the Company carried financial assets and financial liabilities under the fair value option with fair values of $14.4 million and $35.6 million, respectively. At December 31, 2019, the Company carried financial assets and financial liabilities under the fair value option with fair values of $14.3 million and $44.4 million, respectively. The Company did not elect to carry any additional financial assets or financial liabilities under the fair value option during the three and six months ended June 30, 2020 and 2019.

The following table presents the financial assets and financial liabilities reported at fair value under the fair value option, and the changes in fair value included in the Consolidated Statement of Income – Net gain (loss) from fair value adjustments, at or for the periods ended as indicated:

Fair Value

Fair Value

Changes in Fair Values For Items Measured at Fair Value

Measurements

Measurements

Pursuant to Election of the Fair Value Option

 

at June 30, 

 

at December 31,

 

Three Months Ended

Six Months Ended

(In thousands)

    

2020

    

2019

    

June 30, 2020

    

June 30, 2019

    

June 30, 2020

June 30, 2019

 

  

 

  

 

  

 

  

 

  

  

  

Mortgage-backed securities

$

703

$

772

$

(1)

$

1

$

2

$

2

Other securities

 

13,707

 

13,548

 

(182)

 

184

 

37

 

363

Borrowed funds

 

35,570

 

44,384

 

10,334

 

(544)

 

7,983

 

(1,754)

Net gain (loss) from fair value adjustments (1)(2)

$

10,151

$

(359)

$

8,022

$

(1,389)

(1)The net gain (loss) from fair value adjustments presented in the above table does not include net gains (losses) of $0.1 million and ($1.6) million for the three months ended June 30, 2020 and 2019, respectively, from the change in the fair value of interest rate swaps.
(2)The net gain (loss) from fair value adjustments presented in the above table does not include net losses of $3.8 million and $2.6 million for the six months ended June 30, 2020 and 2019, respectively, from the change in the fair value of interest rate swaps.

Included in the fair value of the financial assets and financial liabilities selected for the fair value option is the accrued interest receivable or payable for the related instrument. The Company reports as interest income or interest expense in the Consolidated Statement of Income, the interest receivable or payable on the financial instruments selected for the fair value option at their respective contractual rates.

During the three months ended June 30, 2020, credit spreads used in the calculation of fair value of our junior subordinated debentures widened, causing a decrease of $10.3 million in the fair value.

The borrowed funds had a contractual principal amount of $61.9 million at both June 30, 2020 and December 31, 2019. The fair value of borrowed funds includes accrued interest payable of $0.1 million and $0.2 million at June 30, 2020 and December 31, 2019, respectively.

The Company generally holds its earning assets, other than securities available for sale, to maturity and settles its liabilities at maturity. However, fair value estimates are made at a specific point in time and are based on relevant market information.

These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Accordingly, as assumptions change, such as interest rates and prepayments, fair value estimates change and these amounts may not necessarily be realized in an immediate sale.

Disclosure of fair value does not require fair value information for items that do not meet the definition of a financial instrument or certain other financial instruments specifically excluded from its requirements. These items include core deposit intangibles and other customer relationships, premises and equipment, leases, income taxes and equity.

Further, fair value disclosure does not attempt to value future income or business. These items may be material and accordingly, the fair value information presented does not purport to represent, nor should it be construed to represent, the underlying “market” or franchise value of the Company.

Financial assets and financial liabilities reported at fair value are required to be measured based on either: (1) quoted prices in active markets for identical financial instruments (Level 1); (2) significant other observable inputs (Level 2); or (3) significant unobservable inputs (Level 3).

A description of the methods and significant assumptions utilized in estimating the fair value of the Company’s assets and liabilities that are carried at fair value on a recurring basis are as follows:

Level 1 – when quoted market prices are available in an active market. At June 30, 2020 and December 31, 2019, Level 1 included one mutual fund.

Level 2 – when quoted market prices are not available, fair value is estimated using quoted market prices for similar financial instruments and adjusted for differences between the quoted instrument and the instrument being valued. Fair value can also be estimated by using pricing models, or discounted cash flows. Pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices and credit spreads. In addition to observable market information, models also incorporate maturity and cash flow assumptions. At June 30, 2020 and December 31, 2019, Level 2 included mortgage-backed securities, CLO’s, corporate debt, municipals and interest rate swaps.

Level 3 – when there is limited activity or less transparency around inputs to the valuation, financial instruments are classified as Level 3. At June 30, 2020 and December 31, 2019, Level 3 included trust preferred securities owned and junior subordinated debentures issued by the Company.

The methods described above may produce fair values that may not be indicative of net realizable value or reflective of future fair values. While the Company believes its valuation methods are appropriate and consistent with those of other market participants, the use of different methodologies, assumptions and models to determine fair value of certain financial instruments could produce different estimates of fair value at the reporting date.

The following table sets forth the Company’s assets and liabilities that are carried at fair value on a recurring basis, including those reported at fair value under the fair value option, and the level that was used to determine their fair value, at June 30 2020 and December 31, 2019:

Quoted Prices

in Active Markets

Significant Other

Significant Other

for Identical Assets

Observable Inputs

Unobservable Inputs

Total carried at fair value

(Level 1)

(Level 2)

(Level 3)

on a recurring basis

    

2020

    

2019

    

2020

    

2019

    

2020

    

2019

    

2020

    

2019

 

(In thousands)

Assets:

Securities available for sale

Mortgage-backed Securities

$

$

$

442,507

$

523,849

$

$

$

442,507

$

523,849

Other securities

 

12,639

 

12,216

 

219,096

 

235,103

 

1,068

 

1,332

 

232,803

 

248,651

Interest rate swaps

 

 

 

57

 

2,352

 

 

 

57

 

2,352

Total assets

$

12,639

$

12,216

$

661,660

$

761,304

$

1,068

$

1,332

$

675,367

$

774,852

Liabilities:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Borrowings

$

$

$

$

$

35,570

$

44,384

$

35,570

$

44,384

Interest rate swaps

 

 

 

75,193

 

19,653

 

 

 

75,193

 

19,653

Total liabilities

$

$

$

75,193

$

19,653

$

35,570

$

44,384

$

110,763

$

64,037

The following tables set forth the Company’s assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the periods indicated:

    

For the three months ended

June 30, 2020

June 30, 2019

Trust preferred

Junior subordinated

Trust preferred

Junior subordinated

    

securities

    

debentures

    

securities

    

debentures

 

(In thousands)

Beginning balance

$

1,355

$

45,126

$

1,289

$

42,941

Net (loss) gain from fair value adjustment of financial assets (1)

 

(285)

 

 

15

 

Net (gain) loss from fair value adjustment of financial liabilities (1)

 

 

(10,334)

 

 

543

Decrease in accrued interest receivable

(2)

(1)

Increase in accrued interest payable

 

 

(61)

 

 

(21)

Change in unrealized gains included in other comprehensive income

 

 

839

 

 

(49)

Ending balance

$

1,068

$

35,570

$

1,303

$

43,414

Changes in unrealized gains held at period end

$

 

2,223

 

 

1,425

(1)Totals in the table above are presented in the Consolidated Statement of Income under net gain (loss) from fair value adjustments.

    

For the six months ended

June 30, 2020

June 30, 2019

Trust preferred

Junior subordinated

Trust preferred

Junior subordinated

    

securities

    

debentures

    

securities

    

debentures

 

(In thousands)

Beginning balance

$

1,332

$

44,384

$

1,256

$

41,849

Net (loss) gain from fair value adjustment of financial assets (1)

 

(261)

 

 

47

 

Net (gain) loss from fair value adjustment of financial liabilities (1)

 

 

(7,983)

 

 

1,753

Decrease in accrued interest receivable

(3)

Increase in accrued interest payable

 

 

(85)

 

 

(11)

Change in unrealized gains included in other comprehensive income

 

 

(746)

 

 

(177)

Ending balance

$

1,068

$

35,570

$

1,303

$

43,414

Changes in unrealized gains held at period end

$

 

2,223

 

 

1,425

(1)Totals in the table above are presented in the Consolidated Statement of Income under net gain (loss) from fair value adjustments.

During the three and six months ended June 30, 2020 and 2019, there were no transfers between Levels 1, 2 and 3.

The following tables present the quantitative information about recurring Level 3 fair value of financial instruments and the fair value measurements at the periods indicated:

June 30, 2020

 

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

    

Weighted Average

 

(Dollars in thousands)

Assets:

Trust preferred securities

$

1,068

 

Discounted cash flows

 

Discount rate

 

n/a

 

5.5

%

Liabilities:

 

  

 

  

 

  

 

  

 

  

Junior subordinated debentures

$

35,570

 

Discounted cash flows

 

Discount rate

 

n/a

 

5.5

%

    

December 31, 2019

 

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

    

Weighted Average

 

 

(Dollars in thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

Trust preferred securities

$

1,332

 

Discounted cash flows

 

Discount rate

 

n/a

 

4.2

%

Liabilities:

 

  

 

  

 

  

 

  

 

  

Junior subordinated debentures

$

44,384

 

Discounted cash flows

 

Discount rate

 

n/a

 

4.2

%

The significant unobservable inputs used in the fair value measurement of the Company’s trust preferred securities and junior subordinated debentures valued under Level 3 at June 30, 2020 and December 31, 2019, are the effective yields used in the cash flow models. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement. The increase in the discount rate used at June 30, 2020, was primarily due to widening credit spreads resulting from the COVID-19 crisis.

The following table sets forth the Company’s assets and liabilities that are carried at fair value on a non-recurring basis and the level that was used to determine their fair value at June 30, 2020 and December 31, 2019:

Quoted Prices

    

    

    

    

    

in Active Markets

Significant Other

Significant Other

for Identical Assets

Observable Inputs

Unobservable Inputs

Total carried at fair value

(Level 1)

(Level 2)

(Level 3)

on a non-recurring basis

    

2020

    

2019

    

2020

    

2019

    

2020

    

2019

    

2020

    

2019

 

(In thousands)

Assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Non-accrual loans

$

$

$

$

$

1,430

$

1,081

$

1,430

$

1,081

Other real estate owned

 

 

 

 

 

208

 

239

 

208

 

239

Total assets

$

$

$

$

$

1,638

$

1,320

$

1,638

$

1,320

The following tables present the qualitative information about non-recurring Level 3 fair value of financial instruments and the fair value measurements at the periods indicated:

    

June 30, 2020

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

    

Weighted Average

(Dollars in thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

Non-accrual loans

$

170

 

Sales approach

 

Adjustment to sales comparison value to reconcile differences between comparable sales

 

0.0%

0.0%

 

 

Reduction for planned expedited disposal

87.8%

87.8%

Non-accrual loans

$

818

 

Discounted Cash flow

 

Discount Rate

 

6.4%

6.4%

Probability of Default

20.0%

20.0%

 

 

Non-accrual loans

$

442

 

Blended income and sales approach

 

Adjustment to sales comparison value to reconcile differences between comparable sales

 

(10.0%) to 20.0%

5.4%

 

Capitalization rate

 

8.5% to 9.5%

9.1%

Reduction for planned expedited disposal

15.0%

15.0%

Other real estate owned

$

208

Sales approach

Adjustment to sales comparison value to reconcile differences between comparable sales

0.5% to 12.5%

6.5%

Reduction for planned expedited disposal

0.0%

0.0%

    

At December 31, 2019

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

    

Weighted Average

(Dollars in thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

Impaired loans

$

809

 

Discounted Cash flow

 

Discount Rate

 

6.4%

6.4%

 

 

Probability of Default

20.0%

20.0%

Impaired loans

$

272

 

Blended income and sales approach

 

Adjustment to sales comparison value to reconcile differences between comparable sales

 

(10.0%) to 15.0%

2.5%

Capitalization Rate

9.5%

9.5%

Reduction for planned expedited disposal

15.0%

15.0%

Other real estate owned

$

239

 

Sales approach

 

Reduction for planned expedited disposal

 

0.5% to 12.5%

6.5%

The Company did not have any liabilities that were carried at fair value on a non-recurring basis at June 30, 2020 and December 31, 2019.

The methods and assumptions used to estimate fair value at June 30, 2020 and December 31, 2019 are as follows:

Securities:

The fair values of securities are contained in Note 4 (“Securities”) of the Notes to Consolidated Financial Statements. Fair value is based upon quoted market prices, where available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities and adjusted for differences between the quoted instrument and the instrument being valued. When there is limited activity or less transparency around inputs to the valuation, securities are valued using discounted cash flows.

Non-accrual Loans:

For non-accruing loans, fair value is generally estimated by discounting management’s estimate of future cash flows with a discount rate commensurate with the risk associated with such assets or, for collateral dependent loans, 85% of the appraised or internally estimated value of the property, except for taxi medallion loans. The fair value of the underlying collateral of taxi medallion loans is the most recent reported arm’s length transaction. When there is no recent sale activity, the fair value is calculated using capitalization rates. See Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements.

Junior Subordinated Debentures:

The fair value of the junior subordinated debentures was developed using a credit spread based on stated spreads for recently issued subordinated debt instruments for issuers of similar asset size and credit quality of the Company and with similar durations adjusting for differences in the junior subordinated debt’s credit rating, liquidity and time to maturity. The unrealized net gain/loss attributable to changes in our own credit risk was determined by adjusting the fair value as determined in the proceeding sentence by the average rate of default on debt instruments with a similar debt rating as our junior subordinated debentures, with the difference from the original calculation and this calculation resulting in the instrument-specific unrealized gain/loss.

Other Real Estate Owned and Other Repossessed Assets:

The fair value for OREO is based on appraised value through a current appraisal, or sometimes through an internal review, additionally adjusted by the estimated costs to sell the property. The fair value for other repossessed assets are based upon the most recently reported arm’s length sales transaction. When there is no recent sale activity, the fair value is calculated using capitalization rates.

Interest Rate Swaps:

The fair value of interest rate swaps is based upon broker quotes.

The following tables set forth the carrying amounts and estimated fair values of selected financial instruments based on the assumptions described above used by the Company in estimating fair value at the periods indicated:

    

June 30, 2020

Carrying

Fair

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

 

(In thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

Cash and due from banks

$

84,754

$

84,754

$

84,754

$

$

Securities held-to-maturity

 

  

 

  

 

  

 

  

 

  

Mortgage-backed securities

 

7,924

 

9,126

 

 

9,126

 

Other securities

 

50,480

 

52,532

 

 

 

52,532

Securities available for sale

 

  

 

  

 

  

 

  

 

  

Mortgage-backed securities

 

442,507

 

442,507

 

 

442,507

 

Other securities

 

232,803

 

232,803

 

12,639

 

219,096

 

1,068

Loans

 

5,983,275

 

6,050,424

 

 

 

6,050,424

FHLB-NY stock

 

56,400

 

56,400

 

 

56,400

 

Accrued interest receivable

 

30,219

 

30,219

 

1

 

1,793

 

28,425

Interest rate swaps

 

57

 

57

 

 

57

 

Liabilities:

 

  

 

  

 

  

 

  

 

  

Deposits

$

5,098,399

$

4,769,134

$

3,623,519

$

1,145,615

$

Borrowings

 

1,305,187

 

1,313,822

 

 

1,278,252

 

35,570

Accrued interest payable

 

5,071

 

5,071

 

 

5,071

 

Interest rate swaps

 

75,193

 

75,193

 

 

75,193

 

    

December 31, 2019

Carrying

Fair

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

(In thousands)

Assets:

 

  

 

  

 

  

 

  

 

  

Cash and due from banks

$

49,787

$

49,787

$

49,787

$

$

Securities held-to-maturity

 

  

 

  

 

  

 

  

 

  

Mortgage-backed securities

 

7,934

 

8,114

 

 

8,114

 

Other securities

 

50,954

 

53,998

 

 

 

53,998

Securities available for sale

 

  

 

  

 

  

 

  

 

  

Mortgage-backed securities

 

523,849

 

523,849

 

 

523,849

 

Other securities

 

248,651

 

248,651

 

12,216

 

235,103

 

1,332

Loans

 

5,772,206

 

5,822,124

 

 

 

5,822,124

FHLB-NY stock

 

56,921

 

56,921

 

 

56,921

 

Accrued interest receivable

 

25,722

 

25,722

 

9

 

2,519

 

23,194

Interest rate swaps

 

2,352

 

2,352

 

 

2,352

 

Liabilities:

 

  

 

  

 

  

 

  

 

  

Deposits

$

5,066,424

$

5,070,046

$

3,628,534

$

1,441,512

$

Borrowings

 

1,237,231

 

1,389,883

 

 

1,345,499

 

44,384

Accrued interest payable

 

6,752

 

6,752

 

 

6,752

 

Interest rate swaps

 

19,653

 

19,653

 

 

19,653