XML 28 R18.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 11: Fair Value Measurements

 

The Company uses fair value to record certain assets and liabilities and to determine fair value disclosures. Authoritative accounting guidance (ASC 820, Fair Value Measurements (“ASC 820”)) clarifies that fair value of certain assets and liabilities is an exit price, representing the amount 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. Fair value also assumes that the reporting entity would sell the asset or transfer the liability in the principal or most advantageous market.

 

ASC 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels of the fair value hierarchy based on these two types of inputs are as follows:

 

 

 

 

Level 1 –

 

Valuation is based on quoted prices in active markets for identical assets and liabilities.

 

 

Level 2 –

 

Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market.

 

 

Level 3 –

 

Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market.

 

The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements:

 

Available-for-sale securities: Available-for-sale securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third-party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2). In certain cases, where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. The Company engages a third-party to determine the fair value of its available-for-sale securities.

 

Rabbi trust assets: The Company established a rabbi trust for the benefit of participants in the Company’s deferred compensation benefit plan. The assets held by the rabbi trust are invested at the direction of the individual participants and are generally invested in marketable investment securities, such as common stocks and mutual funds or short-term investments (e.g., cash) (Level 1). Rabbi trust assets are included in other assets on the consolidated balance sheets.

 

Mortgage servicing right (“MSR”) assets: The Company currently owns MSR assets from two residential loan portfolios, one serviced for Fannie Mae and one serviced for Freddie Mac. The MSR assets are recorded at fair value on a recurring basis, with changes in fair value recorded in the consolidated statements of operations.

 

A third-party model is used to determine fair value, which establishes pools of performing loans, calculates cash flows for each pool, and applies a discount rate to each pool. Loans are segregated into 12 pools based on each loan’s term and seasoning (age). All loans have fixed interest rates. Cash flows are then estimated by utilizing assumed service costs and prepayment speeds. Monthly service costs were assumed to be $6.00 and $6.50 per loan as of September 30, 2020 and December 31, 2019, respectively. Prepayment speeds are determined primarily based on the average interest rate of the loans in each pool. The prepayment scale used is the Public Securities Association (“PSA”) model, where “100% PSA” means prepayments are zero in the first month, then increase by 0.2% of the loan balance each month until reaching 6.0% in month 30. Thereafter, the 100% PSA model assumes an annual prepayment of 6.0% of the remaining loan balance. The average PSA speed assumption in the fair value model is 304% and 187% as of September 30, 2020 and December 31, 2019, respectively. A discount rate of 12.0% and 12.5% was then applied to each pool as of September 30, 2020 and December 31, 2019, respectively. The discount rate is intended to represent the estimated market yield for the highest quality grade of comparable servicing. MSR assets are classified as Level 3.

The following tables present the balances of financial assets and liabilities measured at fair value on a recurring basis as of the dates stated.

 

 

 

 

 

 

 

Fair Value Measurements as of September 30, 2020 Using

 

 

 

Balance as of September 30, 2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government agencies and mortgage backed securities

 

$

48,870

 

 

$

 

 

$

48,870

 

 

$

 

State and municipal obligations

 

 

18,846

 

 

 

 

 

 

18,846

 

 

 

 

Corporate bonds

 

 

20,137

 

 

 

 

 

 

14,464

 

 

 

5,673

 

Total available-for-sale securities

 

$

87,853

 

 

$

 

 

$

82,180

 

 

$

5,673

 

MSR assets

 

$

845

 

 

$

 

 

$

 

 

$

845

 

Rabbi trust assets

 

$

959

 

 

$

959

 

 

$

 

 

$

 

 

 

 

 

 

 

 

Fair Value Measurements as of December 31, 2019 Using

 

 

 

Balance as of December 31, 2019

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government agencies and mortgage backed securities

 

$

67,597

 

 

$

7,024

 

 

$

60,573

 

 

$

 

State and municipal obligations

 

 

16,576

 

 

 

 

 

 

16,576

 

 

 

 

Corporate bonds

 

 

15,281

 

 

 

2,000

 

 

 

10,631

 

 

 

2,650

 

Total available-for-sale securities

 

$

99,454

 

 

$

9,024

 

 

$

87,780

 

 

$

2,650

 

MSR assets

 

$

935

 

 

$

 

 

$

 

 

$

935

 

Rabbi trust assets

 

$

1,082

 

 

$

1,082

 

 

$

 

 

$

 

 

The following table presents the change in financial assets valued using Level 3 inputs for the periods stated.

 

 

 

MSR Assets

 

 

Corporate

Bonds

 

Balance as of January 1, 2020

 

$

935

 

 

$

2,650

 

Purchases

 

 

 

 

 

1,000

 

Transfers from Level 2 to Level 3

 

 

 

 

 

2,028

 

Fair value adjustments

 

 

(90

)

 

 

(5

)

Sales

 

 

 

 

 

 

Balance as of September 30, 2020

 

$

845

 

 

$

5,673

 

 

As of September 30, 2020, seven corporate bonds totaling $5.7 million were reported at their respective purchase prices and as Level 3 assets in the fair value hierarchy as there were no observable market prices for similar investments.

 

Certain assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets.

The following describes the valuation techniques used by the Company to measure certain assets recorded at fair value on a nonrecurring basis in the financial statements.

Impaired Loans: Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due will not be collected according to the contractual terms of the loan agreement. The measurement of loss associated with impaired loans can be based on either the discounted cash flows of the loan or the fair value of the collateral, if any, less estimated costs to sell, if the loan is collateral-dependent. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. Any given loan may have multiple types of collateral; however, the majority of the Company’s loan collateral is real estate. The value of real estate collateral is generally determined utilizing a market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However, if the collateral value is significantly adjusted due to differences in the comparable properties or is discounted by the Company because of lack of marketability, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal if deemed significant or the net book value on the applicable business’s financial statements if not considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (Level 3). Fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements of operations.

Other Real Estate Owned, net: OREO is measured at fair value less estimated costs to sell, generally based on an appraisal conducted by an independent, licensed appraiser, or using other methods such as a brokered price opinion of a third-party real estate agent. If the collateral value is significantly adjusted due to differences in the comparable properties or is discounted by the Company because of lack of marketability, then the fair value is considered Level 3. Fair value adjustments, if any, are recorded in the period incurred and included in other noninterest expense on the consolidated statements of operations.

The following tables summarize assets that were measured at fair value on a nonrecurring basis as of the dates stated.

 

 

 

 

 

 

 

Fair Value Measurements as of September 30, 2020 Using

 

 

 

Balance as of September 30, 2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

9,849

 

 

$

 

 

$

 

 

$

9,849

 

Other real estate owned, net

 

 

1,113

 

 

 

 

 

 

 

 

 

1,113

 

 

 

 

 

 

 

 

Fair Value Measurements as of December 31, 2019 Using

 

 

 

Balance as of December 31, 2019

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

4,084

 

 

$

 

 

$

 

 

$

4,084

 

Other real estate owned, net

 

 

1,916

 

 

 

 

 

 

 

 

 

1,916

 

 

The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

 

 

 

Balance as of September 30, 2020

 

 

Valuation

Technique

 

Unobservable

Input

 

Range

(Weighted

Average)

Impaired loans, net

 

$

9,849

 

 

Discounted appraised value

 

Selling Cost

Lack of Marketability

 

7%

13%-93% (23%)

 

 

 

 

 

 

Discounted cash flows

 

Discount rate

 

6%-7% (6%)

 

 

 

 

 

 

Enterprise Value ("EV")

 

EV Multiple

 

7.0-12.9 (7.1)

Other real estate owned, net

 

 

1,113

 

 

Discounted appraised value

 

Selling Cost

Lack of Marketability

 

0%-8% (6%)

41%-65% (58%)

 

Of the $9.8 million of impaired loans as of September 30, 2020, $5.7 million were evaluated for impairment using an EV valuation technique, as the Company owns a percentage of nationally syndicated loans to two publicly traded companies and one private conglomerate. EV is estimated using a multiple of earnings before income taxes, depreciation, and amortization (“EBITDA”). EBITDA estimates were developed based on historical and projected performance of these companies while the EV multiple was derived based on publicly available data of these borrower’s respective peer companies and industries.

 

 

 

Balance as of December 31, 2019

 

 

Valuation

Technique

 

Unobservable

Input

 

Range

(Weighted

Average)

Impaired loans, net

 

$

4,084

 

 

Discounted appraised value

 

Selling Cost

Lack of Marketability

 

7%

13%-100% (24%)

 

 

 

 

 

 

Discounted cash flows

 

Discount rate

 

6%-7% (6%)

Other real estate owned, net

 

 

1,916

 

 

Discounted appraised value

 

Selling Cost

Lack of Marketability

 

6%-10% (8%)

18%-100% (47%)

 

The carrying values of cash and due from banks, interest-earning deposits, federal funds sold or purchased, noninterest-bearing deposits, savings and interest-bearing deposits, and securities sold under repurchase agreements are payable on demand, or are of such short duration, that carrying value approximates fair value (Level 1).

 

The carrying values of certificates of deposit, loans held for sale, and accrued interest receivable are payable on demand, or are of such short duration, that carrying value approximates fair value (Level 2).

 

The carrying value of restricted securities approximates fair value based on the redemption provisions of the issuer.

 

The fair value of performing loans is estimated by discounting the future cash flows using two sets of data sources. First, recent originations, occurring over the prior twelve months, were evaluated, and second, market data showing originations over the prior three months were evaluated. The selected rate was the greater of the two sources. For all loans other than a selective consumer loan portfolio, credit loss severity rates were calculated using the probability of default and the loss given default percentages derived from market data. For the selective consumer loan portfolio, historical delinquency data were obtained by the servicer of the portfolio. The fair value of impaired loans is measured as described within the Impaired Loans section of this note. The fair value of loans does consider the lack of liquidity and uncertainty in the market that might affect the valuation.

 

Time deposits are presented at estimated fair value by discounting the future cash flows using recent issuance rates over the prior three months and a market rate analysis of recent offering rates.

 

The fair value of the Company’s subordinated notes is estimated by utilizing recent issuance rates for subordinated debt offerings of similar issuer size.

 

The fair value of FHLB advances is estimated by discounting the future cash flows using current interest rates offered for similar advances (Level 2). FRB advances as of September 30, 2020 consist of advances from the PPPLF, which are fixed in rate at 35 basis points annually and have maturity dates that the Company considers to be short-term in nature. As a result, the Company believes that the carrying value of FRB advances approximates fair value (Level 1).

 

Commitments to extend and standby letters of credit are generally not sold or traded. The estimated fair values of off-balance sheet credit commitments, including standby letters of credit and guarantees written, are not readily available due to the lack of cost-effective and reliable measurement methods for these instruments.

 

The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair value of financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay in a rising rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.

 

The following tables summarize financial assets and liabilities at carrying values and estimated fair values on a nonrecurring basis as of the dates stated.

 

 

 

Carrying Value as of

 

 

Fair Value as of

 

 

Fair Value Measurements as of September 30, 2020 Using

 

 

 

September 30, 2020

 

 

September 30, 2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

9,324

 

 

$

9,324

 

 

$

9,324

 

 

$

 

 

$

 

Interest-earning deposits

 

 

50,069

 

 

 

50,069

 

 

 

50,069

 

 

 

 

 

 

 

Federal funds sold

 

 

152

 

 

 

152

 

 

 

152

 

 

 

 

 

 

 

Certificates of deposit

 

 

1,266

 

 

 

1,266

 

 

 

 

 

 

1,266

 

 

 

 

Restricted securities

 

 

5,022

 

 

 

5,022

 

 

 

 

 

 

 

 

 

5,022

 

Loans receivable, net

 

 

1,041,711

 

 

 

1,041,429

 

 

 

 

 

 

 

 

 

1,041,429

 

Loans held for sale

 

 

2,687

 

 

 

2,687

 

 

 

 

 

 

2,687

 

 

 

 

Accrued interest receivable

 

 

4,664

 

 

 

4,664

 

 

 

 

 

 

4,664

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

190,843

 

 

$

190,843

 

 

$

190,843

 

 

$

 

 

$

 

Savings and interest-bearing demand deposits

 

 

424,001

 

 

 

424,001

 

 

 

424,001

 

 

 

 

 

 

 

Time deposits

 

 

412,837

 

 

 

419,752

 

 

 

 

 

 

 

 

 

419,752

 

Securities sold under repurchase agreements

 

 

1,117

 

 

 

1,117

 

 

 

1,117

 

 

 

 

 

 

 

FHLB advances

 

 

25,000

 

 

 

24,849

 

 

 

 

 

 

24,849

 

 

 

 

FRB advances

 

 

32,637

 

 

 

32,637

 

 

 

32,637

 

 

 

 

 

 

 

Subordinated notes, net

 

 

31,083

 

 

 

33,087

 

 

 

 

 

 

 

 

 

33,087

 

 

 

 

Carrying Value as of

 

 

Fair Value as of

 

 

Fair Value Measurements as of December 31, 2019 Using

 

 

 

December 31, 2019

 

 

December 31, 2019

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

6,096

 

 

$

6,096

 

 

$

6,096

 

 

$

 

 

$

 

Interest-earning deposits

 

 

34,358

 

 

 

34,358

 

 

 

34,358

 

 

 

 

 

 

 

Federal funds sold

 

 

1,359

 

 

 

1,359

 

 

 

1,359

 

 

 

 

 

 

 

Certificates of deposit

 

 

2,754

 

 

 

2,754

 

 

 

 

 

 

2,754

 

 

 

 

Restricted securities

 

 

5,706

 

 

 

5,706

 

 

 

 

 

 

 

 

 

5,706

 

Loans receivable, net

 

 

916,628

 

 

 

910,678

 

 

 

 

 

 

 

 

 

910,678

 

Loans held for sale

 

 

1,231

 

 

 

1,231

 

 

 

 

 

 

1,231

 

 

 

 

Accrued interest receivable

 

 

3,035

 

 

 

3,035

 

 

 

 

 

 

3,035

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

137,933

 

 

$

137,933

 

 

$

137,933

 

 

$

 

 

$

 

Savings and interest-bearing demand deposits

 

 

382,607

 

 

 

382,607

 

 

 

382,607

 

 

 

 

 

 

 

Time deposits

 

 

389,900

 

 

 

392,562

 

 

 

 

 

 

 

 

 

392,562

 

Securities sold under repurchase agreements

 

 

6,525

 

 

 

6,525

 

 

 

6,525

 

 

 

 

 

 

 

FHLB advances

 

 

45,000

 

 

 

44,936

 

 

 

 

 

 

44,936

 

 

 

 

Subordinated notes, net

 

 

31,001

 

 

 

32,552

 

 

 

 

 

 

 

 

 

32,552