XML 43 R11.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value

NOTE 3: Fair value

Generally accepted accounting principles establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of available for sale debt securities are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). U.S. Treasury securities are valued using quoted market prices.  Valuation adjustments are not applied (Level 1).  The fair values of corporate debt securities are calculated using market indicators such as broker quotes (Level 2).

The fair values of trading securities are determined as follows: (1) for those securities that have traded prior to the date of the consolidated balance sheet but have not settled (date of sale) until after such date, the sales price is used as the fair value; and, (2) for those securities which have not traded as of the date of the consolidated balance sheet, the fair value was determined by broker price indications of similar or same securities.  

The Company accounts for mortgage loans held for sale under the fair value option with changes in fair value recognized in current period earnings. These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans (Level 2).  In conjunction with the fair value election on loans held for sale, Mortgage banking uses derivative forward sales contracts and Interest Rate Lock Commitments (“IRLCs”) on residential mortgage loans.  Fair values of these mortgage derivatives are estimated based on changes in market prices for mortgage forward trades and mortgage interest rates (Level 2) and estimated pull through percentages from the date the interest on the loan is locked (Level 3).  The fair values of IRLCs are derived by a valuation model using various unobservable inputs, such as an estimate of the fair value of the servicing rights expected to be recorded upon sale of the loans, estimated costs to originate the loans, and the pull through rate.  At March 31, 2020, the estimated gain on sale before the pull through rate ranged from (1.45%) to 9.34% with an average of 3.19%.  The costs to originate ranged from 0.70% to 0.89% with an average of 0.82%.  The pull through rates ranged from 47.00% to 100.00% with an average of 85.19%.  At December 31, 2019, the estimated gain on sale before the pull through rate ranged from (2.41%) to 8.21% with an average of 2.54%.  The costs to originate ranged from 0.70% to 0.89% with an average of 0.82%.  The pull through rates ranged from 58.00% to 100.00% with an average of 89.00%.  

The Company has the rights to service a portfolio of Fannie Mae and other government guaranteed loans sold on a servicing retained basis. Mortgage servicing assets are measured at fair value when the loan is sold and subsequently measured at fair value on a recurring basis utilizing Level 2 inputs. Management uses a model operated and maintained by a third party to calculate the present value of future cash flows using the third party's market-based assumptions. The future cash flows for each asset are based on the asset's unique characteristics and the third party's market-based assumptions for prepayment speeds, default and voluntary prepayments. Adjustments to fair value are recorded as a component of Mortgage Banking Revenue in the Condensed Consolidated Statements of Income and Comprehensive Income.

The fair value of interest rate swap derivatives is based on valuation models using observable market data as of the measurement date (Level 2). The derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.

The fair value of impaired loans with specific valuation allowance for credit losses and other real estate owned is based on recent real estate appraisals. For residential real estate impaired loans and other real estate owned, appraised values are based on the comparative sales approach. For commercial and commercial real estate impaired loans, and other real estate owned, appraisers may use either a single valuation approach or a combination of approaches such as comparative sales, cost or the income approach. A significant unobservable input in the income approach is the estimated income capitalization rate for a given piece of collateral. At March 31, 2020, the range of capitalization rates utilized to determine the fair value of the underlying collateral ranged from 5% to 13%. Adjustments to appraisals may be made by the appraiser to reflect local market conditions or other economic factors and may result in changes in the fair value of a given asset over time. As such, the fair value of impaired loans, other real estate owned and bank property held for sale are considered a Level 3 in the fair value hierarchy.

 

Assets and liabilities measured at fair value on a recurring basis are summarized below.

 

 

 

 

 

Fair value measurements using

 

 

 

 

Quoted prices

 

Significant

 

 

 

 

 

 

in active

 

other

 

Significant

 

 

 

 

markets for

 

observable

 

unobservable

 

 

Carrying

 

identical assets

 

inputs

 

inputs

 

 

value

 

(Level 1)

 

(Level 2)

 

(Level 3)

at March 31,2020

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Trading securities

 

$8,432

 

$                    —

 

$8,432

 

$                    —

Available for sale debt securities

 

 

 

 

 

 

 

 

Corporate debt securities

 

5,757

 

 

5,757

 

   Obligations of U.S. government sponsored entities and agencies

 

147,959

 

 

147,959

 

   Mortgage-backed securities

 

1,787,846

 

 

1,787,846

 

U.S. treasuries

 

99,997

 

 

99,997

 

   Municipal securities

 

96,883

 

 

96,883

 

Loans held for sale

 

188,316

 

 

188,316

 

Mortgage servicing assets

 

1,038

 

 

1,038

 

Mortgage banking derivatives

 

6,436

 

 

57

 

6,379

Interest rate swap derivatives

 

831,891

 

 

831,891

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage banking derivatives

 

6,126

 

 

6,032

 

94

Interest rate swap derivatives

 

842,451

 

 

842,451

 

 

 

 

 

 

 

 

 

 

at December 31,2019

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Trading securities

 

$4,987

 

$                    —

 

$4,987

 

$                    —

Available for sale debt securities

 

 

 

 

 

 

 

 

   Corporate debt securities

 

5,657

 

 

5,657

 

   Obligations of U.S. government sponsored entities and agencies

 

19,930

 

 

19,930

 

   Mortgage-backed securities

 

1,767,242

 

 

1,767,242

 

   Municipal securities

 

93,895

 

 

93,895

 

Loans held for sale

 

142,801

 

 

142,801

 

Mortgage servicing assets

 

1,332

 

 

1,332

 

Mortgage banking derivatives

 

1,761

 

 

14

 

1,747

Interest rate swap derivatives

 

273,068

 

 

273,068

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage banking derivatives

 

305

 

 

288

 

17

Interest rate swap derivatives

 

275,033

 

 

275,033

 

 

 

Assets and liabilities measured at fair value on a non-recurring basis are summarized below.

 

 

 

 

 

Fair value measurements using

 

 

 

 

Quoted prices

 

Significant

 

 

 

 

 

 

in active

 

other

 

Significant

 

 

 

 

markets for

 

observable

 

unobservable

 

 

Carrying

 

identical assets

 

inputs

 

inputs

 

 

value

 

(Level 1)

 

(Level 2)

 

(Level 3)

at March 31,2020

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Impaired loans, non-PCD

 

 

 

 

 

 

 

 

   Residential real estate

 

$1,916

 

$                    —

 

$                    —

 

$1,916

   Commercial real estate

 

12,748

 

 

 

12,748

   Land, land development and construction

 

725

 

 

 

725

   Commercial

 

4,944

 

 

 

4,944

   Consumer

 

47

 

 

 

47

Impaired loans, PCD

 

 

 

 

 

 

 

 

   Commercial real estate

 

9,694

 

 

 

9,694

   Commercial

 

766

 

 

 

766

Other real estate owned

 

 

 

 

 

 

 

 

   Residential real estate

 

363

 

 

 

363

   Commercial real estate

 

2,129

 

 

 

2,129

   Land, land development and construction

 

289

 

 

 

289

Bank property held for sale

 

2,834

 

 

 

2,834

 

 

 

 

 

 

 

 

 

at December 31,2019

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

   Residential real estate

 

$2,213

 

$                    —

 

$                    —

 

$2,213

   Commercial real estate

 

8,177

 

 

 

8,177

   Land, land development and construction

 

847

 

 

 

847

   Commercial

 

5,564

 

 

 

5,564

   Consumer

 

47

 

 

 

47

Other real estate owned

 

 

 

 

 

 

 

 

   Residential real estate

 

 

 

 

   Commercial real estate

 

2,129

 

 

 

2,129

   Land, land development and construction

 

340

 

 

 

340

Bank property held for sale

 

4,160

 

 

 

4,160

 

Non-PCD impaired loans measured at fair value had a recorded investment of $22,169, with a valuation allowance of $1,789 at March 31, 2020, and a recorded investment of $18,556, with a valuation allowance of $1,708 at December 31, 2019. The Company recorded a provision for credit loss expense of $911 and $1,124 on non-PCD impaired loans carried at fair value during the three-month periods ending March 31, 2020 and 2019, respectively. Beginning in 2020, the Company began accounting for PCD loans under ASC Topic 326 and as a result several loans previously evaluated on a pool level basis were individually evaluated for impairment during the current period.  PCD impaired loans measured at fair value had a recorded investment of $22,776, with a valuation allowance of $12,316 at March 31, 2020.  The Company recorded a provision for credit loss expense of $2,870 on PCD impaired loans carried at fair value during the three-month periods ending March 31, 2020.  

Other real estate owned had a decline in fair value of $95 and $108 during the three-month periods ending March 31, 2020 and 2019, respectively. Changes in fair value were recorded directly to current earnings through non-interest expense.

Bank property held for sale represents certain branch office buildings which the Company has closed and consolidated with other existing branches. The real estate was transferred out of the Bank Premises and Equipment category into Bank Property Held for Sale at the lower of amortized cost or fair value less estimated costs to sell. The fair values were based upon appraisals. The Company recognized an impairment charge of $31 and $107 during the three-month periods ending March 31, 2020 and 2019, respectively, related to bank properties held for sale.


Fair Value of Financial Instruments:

The methods and assumptions, not previously presented, used to estimate fair value are described as follows:

Cash and Cash Equivalents: The carrying amounts of cash and cash equivalents approximate fair values and are classified as Level 1.

FHLB, FRB and Other Stock: It is not practical to determine the fair value of FHLB, FRB and other stock due to restrictions placed on their transferability.

Investment securities held to maturity:  The fair values of securities held to maturity are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Loans, net: For performing loans, the fair value is determined based on a discounted cash flow analysis (income approach).  The discounted cash flow was based on contractual maturity of the loan and market indications of rates, prepayment speeds, defaults and credit risk resulting in Level 3 classification.  For non-performing loans, the fair value is determined based on the estimated values of the underlying collateral or individual analysis of receipts (asset approach) resulting in Level 3 classification. Tables below present additional information on assumptions ranges and methods used for the Level 3 fair value measurements for loans.

 

 

 

Quantitative information about Level 3 fair value measurements

 

 

Fair value

 

Valuation

 

Unobservable

 

Range

 

 

at March 31, 2020

 

technique

 

inputs

 

(weighted average rate)

Loan, net

 

$12,008,094

 

Discounted cash flow

 

Probability of default (PD)

 

0.51% - 100.00% (1.43%)

 

 

 

 

 

 

Loss given default (LGD)

 

0% - 100.00% (17.95%)

 

 

 

 

 

 

Prepayment rate

 

0.00% - 34.47% (20.76%)

 

 

 

 

 

 

Discount rate

 

3.03% - 8.28% (4.5%)

 

 

 

 

 

 

 

 

 

 

 

Quantitative information about Level 3 fair value measurements

 

 

Fair value

 

Valuation

 

Unobservable

 

Range

 

 

at December 31, 2019

 

technique

 

inputs

 

(average) (1)

Loan, net

 

$11,925,693

 

Discounted cash flow

 

Probability of default (PD)

 

1.04% - 2.79% (1.83%)

 

 

 

 

 

 

Loss given default (LGD)

 

6.44% - 46.26% (22.02%)

 

 

 

 

 

 

Prepayment rate

 

10.00% - 34.47% (19.19%)

 

 

 

 

 

 

Discount rate

 

1.48% - 2.39% (1.62%)

 

(1)

Average rates are median rates.

Accrued Interest Receivable: The carrying amount of accrued interest receivable approximates fair value and is classified as Level 2 for accrued interest receivable related to investment securities and Level 3 for accrued interest receivable related to loans.

Deposits: The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in Level 1 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Short-term Borrowings: The carrying amounts of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings, generally maturing within ninety days, approximate their fair values resulting in a Level 2 classification.

Corporate and Subordinated Debentures: The fair values of the Company’s corporate and subordinated debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

Accrued Interest Payable: The carrying amount of accrued interest payable approximates fair value resulting in a Level 2 classification.

Off-balance Sheet Instruments: The fair value of off-balance-sheet items is not considered material.

The following table presents the carry amounts and estimated fair values of the Company’s financial instruments:

 

 

 

 

Fair value measurements

 

 

 

 

Carrying amount

 

Level 1

 

Level 2

 

Level 3

 

Total

at March 31,2020

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$1,146,691

 

$1,146,691

 

$                    —

 

$                    —

 

$1,146,691

Trading securities

 

8,432

 

 

8,432

 

 

8,432

Available for sale debt securities

 

2,138,442

 

 

2,138,442

 

 

2,138,442

Held to maturity debt securities

 

195,948

 

 

205,458

 

 

205,458

Loans held for sale, at fair value

 

188,316

 

 

188,316

 

 

188,316

Loans, net

 

11,868,498

 

 

 

12,008,094

 

12,008,094

Mortgage servicing assets

 

1,038

 

 

1,038

 

 

1,038

Mortgage banking derivatives

 

6,436

 

 

57

 

6,379

 

6,436

Interest rate swap derivatives

 

831,891

 

 

831,891

 

 

831,891

Accrued interest receivable

 

43,382

 

 

7,594

 

35,788

 

43,382

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits - without stated maturities

 

$11,228,116

 

$11,228,116

 

$                    —

 

$                    —

 

$11,228,116

Deposits - with stated maturities

 

2,893,383

 

 

2,918,615

 

 

2,918,615

Securities sold under agreement to repurchase

 

81,736

 

 

81,736

 

 

81,736

Federal funds purchased and other borrowings

 

466,433

 

 

466,433

 

 

466,433

Corporate and subordinated debentures

 

71,356

 

 

 

66,669

 

66,669

Mortgage banking derivatives

 

6,126

 

 

6,032

 

94

 

6,126

Interest rate swap derivatives

 

842,451

 

 

842,451

 

 

842,451

Accrued interest payable

 

4,334

 

 

4,334

 

 

4,334

 

 

 

 

 

Fair value measurements

 

 

 

 

Carrying amount

 

Level 1

 

Level 2

 

Level 3

 

Total

at December 31,2019

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$490,058

 

$490,058

 

$                    —

 

$                    —

 

$490,058

Trading securities

 

4,987

 

 

4,987

 

 

4,987

Available for sale debt securities

 

1,886,724

 

 

1,886,724

 

 

1,886,724

Held to maturity debt securities

 

202,903

 

 

208,852

 

 

208,852

Loans held for sale, at fair value

 

142,801

 

 

142,801

 

 

142,801

Loans, net

 

11,943,288

 

 

 

11,925,693

 

11,925,693

Mortgage servicing assets

 

1,332

 

 

1,332

 

 

1,332

Mortgage banking derivatives

 

1,761

 

 

14

 

1,747

 

1,761

Interest rate swap derivatives

 

273,068

 

 

273,068

 

 

273,068

Accrued interest receivable

 

40,945

 

 

7,547

 

33,398

 

40,945

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits - without stated maturities

 

$10,879,837

 

$10,879,837

 

$                    —

 

$                    —

 

$10,879,837

Deposits - with stated maturities

 

2,256,555

 

 

2,271,497

 

 

2,271,497

Securities sold under agreement to repurchase

 

93,141

 

 

93,141

 

 

93,141

Federal funds purchased and other borrowings

 

540,193

 

 

540,193

 

 

540,193

Corporate and subordinated debentures

 

71,343

 

 

 

66,964

 

66,964

Mortgage banking derivatives

 

305

 

 

288

 

17

 

305

Interest rate swap derivatives

 

275,033

 

 

275,033

 

 

275,033

Accrued interest payable

 

3,998

 

 

3,998

 

 

3,998