XML 36 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of financial assets measured at fair value on a recurring basis

The following table summarizes the financial assets measured at fair value on a recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

Assets and Liabilities Measured on a Recurring Basis

 

March 31, 2022

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total
Fair Value

 

 

 

(In Thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. federal government corporations and
        agencies

 

$

 

 

$

161,433

 

 

$

 

 

$

161,433

 

Mortgage-backed securities

 

 

 

 

 

200,824

 

 

 

 

 

 

200,824

 

Collateralized mortgage obligations

 

 

 

 

 

305,529

 

 

 

 

 

 

305,529

 

Asset-backed securities

 

 

 

 

 

213,097

 

 

 

 

 

 

213,097

 

Corporate bonds

 

 

 

 

 

72,719

 

 

 

 

 

 

72,719

 

Obligations of state and political subdivisions

 

 

 

 

 

265,764

 

 

 

 

 

 

265,764

 

Equity securities

 

 

13,454

 

 

 

 

 

 

 

 

 

13,454

 

Loans held for sale, at fair value

 

 

 

 

 

37,014

 

 

 

116,484

 

 

 

153,498

 

Interest rate swaps

 

 

 

 

 

2,338

 

 

 

 

 

 

2,338

 

Mortgage banking derivative

 

 

 

 

 

9,923

 

 

 

 

 

 

9,923

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

     Interest rate swaps

 

 

 

 

 

2,338

 

 

 

 

 

 

2,338

 

Cash flow hedge derivative

 

 

 

 

 

16,180

 

 

 

 

 

 

16,180

 

 

December 31, 2021

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total
Fair Value

 

 

 

(In Thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. federal government corporations and
  agencies

 

$

 

 

$

174,710

 

 

$

 

 

$

174,710

 

Mortgage-backed securities

 

 

 

 

 

206,751

 

 

 

 

 

 

206,751

 

Collateralized mortgage obligations

 

 

 

 

 

260,168

 

 

 

 

 

 

260,168

 

Asset-backed securities

 

 

 

 

 

220,536

 

 

 

 

 

 

220,536

 

Corporate bonds

 

 

 

 

 

70,893

 

 

 

 

 

 

70,893

 

Obligations of state and political subdivisions

 

 

 

 

 

273,202

 

 

 

 

 

 

273,202

 

Equity securities

 

 

14,097

 

 

 

 

 

 

 

 

 

14,097

 

Loans held for sale, at fair value

 

 

 

 

 

28,780

 

 

 

134,167

 

 

 

162,947

 

Interest rate swaps

 

 

 

 

 

1,287

 

 

 

 

 

 

1,287

 

Mortgage banking derivative

 

 

 

 

 

2,336

 

 

 

 

 

 

2,336

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

 

 

 

1,292

 

 

 

 

 

 

1,292

 

Summary of Reconciliation of all Assets Measured at Fair Value on Recurring Basis using Significant Unobservable Inputs (Level 3)

The table below presents a reconciliation of assets that are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three month periods ended March 31, 2022 and 2021.

There were no securities that were measured at Level 3 for the three month periods ended March 31, 2022 and 2021.

 

 

Construction loans held for sale

 

 

Three Months Ended
March 31,

 

 

2022

 

 

2021

 

Balance of recurring Level 3 assets at beginning of period

$

134,167

 

 

$

123,029

 

Total gains (losses) for the period

 

 

 

 

 

      Included in change in fair value of loans held for sale

 

(13,459

)

 

 

(5,568

)

Originations

 

36,343

 

 

 

34,003

 

Sales

 

(40,567

)

 

 

(16,826

)

Balance of recurring Level 3 assets at end of period

$

116,484

 

 

$

134,638

 

 

Schedule of Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis

For Level 3 assets and liabilities measured at fair value on a recurring basis, the significant unobservable inputs used in the fair value measurements were as follows:

 

March 31, 2022

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Range of
Inputs

 

 

 

 

 

(Dollars in Thousands)

Construction loans held for sale

 

$

116,484

 

 

Quoted market price

 

Time discount using the 60 day forward contract

 

0.00% - 1.52%

 

 

December 31, 2021

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Range of
Inputs

 

 

 

 

 

(Dollars in Thousands)

Construction loans held for sale

 

$

134,167

 

 

Quoted market price

 

Time discount using the 60 day forward contract

 

0.00% - 1.86%

For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of March 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

Fair
Value

 

 

Valuation
Technique

 

Unobservable
Inputs

 

Range of
Inputs

 

 

Weighted
Average

 

 

 

 

 

 

(Dollars in Thousands)

 

Individually analyzed Loans-
   Applies to loan classes with an
   appraisal valuation

 

$

5,199

 

 

Appraisals which utilize sales comparison, net income and cost approach

 

Discounts for collection issues and changes in market conditions

 

20-50%

 

 

 

31.38

%

Individually analyzed Loans-
   Applies to loan classes without
   an appraisal valuation

 

$

5,033

 

 

Equitable Recoupment claim estimate

 

Discounts for collection issues

 

 

25

%

 

 

25.00

%

 

For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

Fair
Value

 

 

Valuation
Technique

 

Unobservable
Inputs

 

Range of
Inputs

 

 

Weighted
Average

 

 

 

 

 

 

(Dollars in Thousands)

 

Individually analyzed Loans-
   Applies to loan classes with an
   appraisal valuation

 

$

5,821

 

 

Appraisals which utilize sales comparison, net income and cost approach

 

Discounts for collection issues and changes in market conditions

 

20-50%

 

 

 

35.18

%

Individually analyzed Loans-
   Applies to loan classes without
   an appraisal valuation

 

$

5,492

 

 

Equitable Recoupment claim estimate

 

Discounts for collection issues

 

 

25

%

 

 

25.00

%

Schedule of financial assets measured at fair value on a non-recurring basis

The following table summarizes the financial assets measured at fair value on a non-recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

Assets and Liabilities Measured on a Non-Recurring Basis

 

March 31, 2022

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total Fair
Value

 

 

 

(In Thousands)

 

Individually analyzed loans

 

 

 

 

 

 

 

 

 

 

 

 

      Residential

 

$

 

 

$

 

 

$

16

 

 

 

16

 

Commercial real estate

 

 

 

 

 

 

 

 

3,218

 

 

 

3,218

 

Commercial

 

 

 

 

 

 

 

 

6,998

 

 

 

6,998

 

Total individually analyzed loans

 

 

 

 

 

 

 

 

10,232

 

 

 

10,232

 

Mortgage servicing rights

 

 

 

 

 

20,715

 

 

 

 

 

 

20,715

 

 

December 31, 2021

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total Fair
Value

 

 

 

(In Thousands)

 

Individually analyzed loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

2,749

 

 

$

2,749

 

Commercial

 

 

 

 

 

 

 

 

8,564

 

 

 

8,564

 

Total individually analyzed loans

 

 

 

 

 

 

 

 

11,313

 

 

 

11,313

 

Mortgage servicing rights

 

 

 

 

 

19,538

 

 

 

 

 

 

19,538

 

Schedule of FHLB advances with maturities

FHLB advances with maturities greater than 90 days are valued based on a DCF analysis, using interest rates currently being quoted for similar characteristics and maturities resulting in a Level 2 classification. The cost or value of any call or put options is based on the estimated cost to settle the option at March 31, 2022.

The carrying value and estimated fair values of financial instruments at March 31, 2022 and December 31, 2021, were as follows:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2022

 

 

 

 

 

 

(In Thousands)

 

 

 

Carrying
Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

153,766

 

 

$

153,766

 

 

$

153,766

 

 

$

 

 

$

 

Securities available for sale

 

 

1,219,365

 

 

 

1,219,365

 

 

 

 

 

 

1,219,365

 

 

 

 

Equity securities

 

 

13,454

 

 

 

13,454

 

 

 

13,454

 

 

 

 

 

 

 

Accrued interest receivable

 

 

21,765

 

 

 

21,765

 

 

 

21,765

 

 

 

 

 

 

 

Federal Home Loan Bank Stock

 

 

15,332

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans receivable, net

 

 

5,321,136

 

 

 

5,319,654

 

 

 

 

 

 

 

 

 

5,319,654

 

Loans held for sale, carried at fair value

 

 

153,498

 

 

 

153,498

 

 

 

 

 

 

37,014

 

 

 

116,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

6,317,235

 

 

$

6,306,616

 

 

$

5,592,560

 

 

$

714,056

 

 

$

 

Advances from Federal Home Loan Bank

 

 

150,000

 

 

 

150,000

 

 

 

 

 

 

150,000

 

 

 

 

Subordinated debentures

 

 

85,008

 

 

 

84,168

 

 

 

 

 

 

84,168

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2021

 

 

 

 

 

 

(In Thousands)

 

 

 

Carrying
Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

161,566

 

 

$

161,566

 

 

$

161,566

 

 

$

 

 

$

 

Securities available for sale

 

 

1,206,260

 

 

 

1,206,260

 

 

 

 

 

 

1,206,260

 

 

 

 

Equity securities

 

 

14,097

 

 

 

14,097

 

 

 

14,097

 

 

 

 

 

 

 

Accrued interest receivable

 

 

20,767

 

 

 

20,767

 

 

 

20,767

 

 

 

 

 

 

 

Federal Home Loan Bank Stock

 

 

11,585

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans receivable, net

 

 

5,229,700

 

 

 

5,265,689

 

 

 

 

 

 

 

 

 

5,265,689

 

Loans held for sale, carried at fair value

 

 

162,947

 

 

 

162,947

 

 

 

 

 

 

28,780

 

 

 

134,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

6,282,051

 

 

$

6,280,336

 

 

$

5,481,928

 

 

$

798,408

 

 

$

 

Subordinated debentures

 

 

84,976

 

 

 

85,417

 

 

 

 

 

 

 

 

 

85,417