XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.1.u1
FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of fair value assets and liabilities measured on recurring basis
The following presents assets and liabilities measured on a recurring basis as of the dates noted (dollars in thousands):
March 31, 2024Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
Financial Assets
Mortgage loans held for sale$— $10,470 $— $10,470 
Loans held at fair value$— $— $11,922 $11,922 
Equity securities$629 $122 $— $751 
Guarantee asset$— $— $199 $199 
IRLC, net$— $— $813 $813 
Equity warrants$— $— $795 $795 
Swap derivative assets$— $1,199 $— $1,199 
Financial Liabilities
Forward commitments and FSC$— $23 $— $23 
Swap derivative liabilities$— $664 $— $664 
December 31, 2023Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
Financial Assets
Mortgage loans held for sale$— $7,254 $— $7,254 
Loans held at fair value$— $— $13,726 $13,726 
Equity securities$636 $122 $— $758 
Guarantee asset$— $— $189 $189 
IRLC, net$— $— $345 $345 
Equity warrants$— $— $795 $795 
Swap derivative asset$— $763 $— $763 
Financial Liabilities
Forward commitments and FSC$— $351 $— $351 
Swap derivative liabilities$— $740 $— $740 
Schedule of loans measured at fair value under fair value option
The following tables provide more information about the fair value carrying amount and unpaid principal outstanding of loans accounted for under the fair value option as of the dates noted (dollars in thousands):
March 31, 2024
Total LoansNon Accruals90 Days or More Past Due
Fair Value Carrying
Amount
Unpaid Principal
Balance
DifferenceFair Value Carrying
Amount
Unpaid Principal
Balance
DifferenceFair Value Carrying
Amount
Unpaid Principal
Balance
Difference
Mortgage loans held for sale$10,470 $10,243 $227 $— $— $— $— $— $— 
Loans held for investment11,922 12,276 (354)178 182 (4)178 182 (4)
$22,392 $22,519 $(127)$178 $182 $(4)$178 $182 $(4)
December 31, 2023
Total LoansNon Accruals90 Days or More Past Due
Fair Value Carrying
Amount
Unpaid Principal
Balance
DifferenceFair Value Carrying
Amount
Unpaid Principal
Balance
DifferenceFair Value Carrying
Amount
Unpaid Principal
Balance
Difference
Mortgage loans held for sale$7,254 $7,106 $148 $— $— $— $— $— $— 
Loans held for investment13,726 14,129 (403)210 220 (10)210 220 (10)
$20,980 $21,235 $(255)$210 $220 $(10)$210 $220 $(10)
Schedule of changes in fair value of loans
The following table presents the changes in fair value of loans accounted for under the fair value option as of the dates noted:
Three Months Ended
March 31,
(dollars in thousands)
20242023
Mortgage loans held for sale$79 $68 
Loans held for sale— (20)
Loans held for investment50 (150)
$129 $(102)
The following summarizes the activity pertaining to loans accounted for under the fair value option as of the dates noted (dollars in thousands):
Three Months Ended
March 31,
Mortgage loans held for sale20242023
Balance at beginning of period$7,254 $8,839 
Loans originated58,748 54,073 
Fair value changes79 68 
Sales(55,607)(53,102)
Settlements(4)(5)
Balance at end of period$10,470 $9,873 
Three Months Ended
March 31,
Loans held for sale20242023
Balance at beginning of period$— $1,965 
Loans transferred from held for investment2,729 39,221 
Fair value changes— (20)
Sales(2,729)(40,761)
Settlements— (405)
Balance at end of period$— $— 
Three Months Ended
March 31,
Loans held for investment, fair value option20242023
Balance at beginning of period$13,726 $23,321 
Loans acquired— 1,162 
Fair value changes50 (150)
Net charge-offs(352)(392)
Settlements(1,502)(3,134)
Balance at end of period$11,922 $20,807 
Summary of assets measured at fair value on nonrecurring basis
The following presents assets measured on a nonrecurring basis as of the dates noted (dollars in thousands):
March 31, 2024Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
Collateral dependent loans:
Consumer and Other$— $— $3,798 $3,798 
1-4 Family Residential— — 2,438 2,438 
Commercial and Industrial— — 23,353 23,353 
Owner Occupied CRE— — 3,980 3,980 
Total$— $— $33,569 $33,569 

December 31, 2023Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
Collateral dependent loans:
Consumer and Other$— $— $7,500 $7,500 
1-4 Family Residential— — 2,438 2,438 
Commercial and Industrial— — 25,738 25,738 
Owner Occupied CRE— — 3,980 3,980 
Total$— $— $39,656 $39,656 
Summary of assets and liability for level 3 instruments measured at fair value on recurring basis
The following presents a reconciliation for Level 3 instruments measured at fair value on a recurring basis as of the dates noted (dollars in thousands):
Three Months Ended March 31, 2024Loans Held at Fair
Value
Guarantee AssetIRLCEquity Warrants
Beginning balance$13,726 $189 $345 $795 
Acquisitions— — 813 — 
Originations— 13 (819)— 
Gains/(losses) in net income, net50 474 — 
Net charge-offs(352)— — — 
Settlements(1,502)(8)— — 
Ending balance$11,922 $199 $813 $795 
Three Months Ended March 31, 2023 Loans Held at Fair
Value
Guarantee Asset IRLC Equity Warrants
Beginning balance$23,321 $143 $229 $825 
Acquisitions1,162 — 886 — 
Originations— (1,486)— 
Gains/(losses) in net income, net(150)92 1,094 — 
Net charge-offs(392)— — — 
Settlements(3,134)(5)— — 
Ending balance$20,807 $235 $723 $825 
Summary of assets and liabilities measured at fair value on a recurring or nonrecurring, the significant unobservable inputs
The following presents quantitative information about Level 3 assets measured on a recurring and nonrecurring basis as of the dates noted:
Quantitative Information about Level 3 Fair Value Measurements as of March 31, 2024
(dollars in thousands)Fair ValueValuation
Technique
Significant
Unobservable Input
Range
(Weighted Average)
Recurring fair value
Loans held for investment at fair value$11,922 Discounted cash flowDiscount rate
8% to 8% (8%)
Guarantee asset199 Discounted cash flowDiscount rate
Prepayment rate
5% (5%)
5% (5%)
IRLC, net813 Best execution modelPull through
56% to 100% (87%)
Equity warrants795 Black-Scholes option pricing modelVolatility
Risk-free interest rate
Remaining life
23.0% to 59.6% (30.4%)
4.70% (4.70%)
0 to 1.75 years
Nonrecurring fair value
Collateral dependent loans:
Consumer and Other3,798 Sales Comparison-Market Value ApproachMarket Rate Adjustments
50%
(7%)
1-4 Family Residential2,438 Sales Comparison-Market Value ApproachMarket Rate Adjustments
7% to 50%
(6%)
Commercial and Industrial23,207 Sales Comparison-Market Value ApproachMarket Rate Adjustments
7% to 50%
(6%)
Commercial and Industrial146 Sales comparison, Market approach - guideline transaction methodLoss given default
8% to 62%
(42%)
Owner Occupied CRE3,980 Sales Comparison-Market Value ApproachMarket Rate Adjustments
50%
(7%)
Quantitative Information about Level 3 Fair Value Measurements as of December 31, 2023
(dollars in thousands)Fair ValueValuation
Technique
Significant
Unobservable Input
Range
(Weighted Average)
Recurring fair value
Loans held for investment at fair value$13,726 Discounted cash flowDiscount rate
7% to 8% (8%)
Guarantee asset189 Discounted cash flowDiscount rate
Prepayment rate
5% (5%)
5% (5%)
IRLC, net345 Best execution modelPull through
48% to 100% (86%)
Equity warrants795 Black-Scholes option pricing modelVolatility
Risk-free interest rate
Remaining life
20.1% to 23.0% (22.4%)
4.62% to 4.62% (4.62%)
2.00 to 2.03 years
Nonrecurring fair value
Collateral dependent loans:
Consumer and Other7,500 Sales Comparison-Market Value ApproachMarket rate adjustments
46% (8%)
1-4 Family Residential2,438 Sales Comparison-Market Value ApproachMarket rate adjustments
46% (8%)
Commercial and Industrial24,791 Sales Comparison-Market Value ApproachMarket rate adjustments
46% (8%)
Commercial and Industrial148 Sales comparison,
Market approach –
guideline transaction
method
Loss given default
14% to 62% (20%)
Commercial and Industrial799 Sales Comparison-Market Value ApproachMarket rate adjustments
21% (11%)
Owner Occupied CRE3,980 Sales Comparison-Market Value ApproachMarket rate adjustments
46% (8%)
Summary of carrying amounts and estimated fair values of financial instruments
The following presents carrying amounts and estimated fair values for financial instruments not carried at fair value as of the dates noted (dollars in thousands):
Carrying
Amount
Fair Value Measurements Using:
March 31, 2024Level 1Level 2Level 3
Assets:
Cash and cash equivalents$257,889 $257,889 $— $— 
Held-to-maturity securities, net of ACL72,303 245 56,332 8,331 
Loans, net(1)
2,438,972 — — 2,340,551 
Accrued interest receivable11,919 11,919 — — 
Liabilities:    
Term deposits(2)
442,834 362,564 — 80,249 
Non-term deposits2,089,136 2,089,136 — — 
Borrowings:    
FHLB borrowings – fixed rate56,314 — 56,340 — 
Federal Reserve borrowings – fixed rate13,170 3,171 9,940 — 
Subordinated notes – fixed-to-floating rate52,397 — — 47,441 
Accrued interest payable2,415 2,415 — — 
Carrying
Amount
Fair Value Measurements Using:
December 31, 2023Level 1Level 2Level 3
Assets:
Cash and cash equivalents$254,442 $254,442 $— $— 
Held-to-maturity securities, net of ACL74,102 242 58,231 8,144 
Loans, net(1)
2,493,258 — — 2,395,468 
Accrued interest receivable11,428 11,428 — — 
Liabilities:
Term deposits(2)
496,452 414,613 — 82,564 
Non-term deposits2,032,587 2,032,587 — — 
Borrowings:
FHLB borrowings – fixed rate41,175 — 41,372 — 
FHLB borrowings – floating rate50,000 — 49,986 — 
Federal Reserve borrowings – fixed rate34,536 3,539 30,936 — 
Subordinated notes – fixed-to-floating rate52,340 — — 48,228 
Accrued interest payable3,793 3,793 — — 
(1) Excludes loans accounted for under the fair value option of $11.9 million and $13.7 million as of March 31, 2024 and December 31, 2023, respectively, as these are carried at fair value.
(2) Term deposits due within one year totaling $362.6 million and $414.6 million as of March 31, 2024 and December 31, 2023, respectively, are classified under Level 1 fair value measurement.