XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.2.u1
FAIR VALUE (Tables)
6 Months Ended
Jun. 30, 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):
June 30, 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$— $26,856 $— $26,856 
Loans held at fair value$— $— $10,190 $10,190 
Equity securities$626 $122 $— $748 
Guarantee asset$— $— $228 $228 
IRLC, net$— $— $912 $912 
Equity warrants$— $— $795 $795 
Swap derivative assets$— $1,305 $— $1,305 
Financial Liabilities
Forward commitments and FSC$— $24 $10 $34 
Swap derivative liabilities$— $730 $— $730 
December 31, 2023Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
Financial Assets
Mortgage loans held for sale$— $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):
June 30, 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$26,856 $26,347 $509 $— $— $— $— $— $— 
Loans held for investment10,190 10,494 (304)149 153 (4)149 153 (4)
$37,046 $36,841 $205 $149 $153 $(4)$149 $153 $(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
June 30,
Six Months Ended
June 30,
(dollars in thousands)
2024202320242023
Mortgage loans held for sale$283 $59 $362 $128 
Loans held for sale— — — (20)
Loans held for investment50 (507)100 (657)
$333 $(448)$462 $(549)
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
June 30,
Six Months Ended
June 30,
Mortgage loans held for sale2024202320242023
Balance at beginning of period$10,470 $9,873 $7,254 $8,839 
Loans originated113,510 97,117 172,258 151,189 
Fair value changes283 59 362 128 
Sales(97,394)(87,303)(153,001)(140,403)
Settlements(13)— (17)(7)
Balance at end of period$26,856 $19,746 $26,856 $19,746 
Three Months Ended
June 30,
Six Months Ended
June 30,
Loans held for sale2024202320242023
Balance at beginning of period$— $— $— $1,965 
Loans transferred from held for investment— — 2,729 39,221 
Fair value changes— — — (20)
Sales— — (2,729)(40,761)
Settlements— — — (405)
Balance at end of period$— $— $— $— 
Three Months Ended
June 30,
Six Months Ended
June 30,
Loans held for investment, fair value option2024202320242023
Balance at beginning of period$11,922 $20,807 $13,726 $23,321 
Loans acquired— — — 1,162 
Fair value changes50 (507)100 (657)
Net charge-offs(365)(617)(717)(1,009)
Settlements(1,417)(2,160)(2,919)(5,294)
Balance at end of period$10,190 $17,523 $10,190 $17,523 
Summary of assets measured at fair value on nonrecurring basis
The following presents the fair value measurement of assets with a recorded change during the period resulting from re-measuring the assets at fair value on a nonrecurring basis as of the dates noted (dollars in thousands):
June 30, 2024Quoted
Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Reported
Balance
OREO:
1-4 Family Residential$— $— $11,421 $11,421 
Collateral dependent loans, net of ACL:
Consumer and Other$— $— $2,998 $2,998 
Commercial and Industrial— — 15,548 15,548 
Owner Occupied CRE— — 3,980 3,980 
Total$— $— $22,526 $22,526 

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, net of ACL:
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 June 30, 2024Loans Held at Fair ValueGuarantee AssetIRLCEquity Warrants
Beginning balance$11,922 $199 $813 $795 
Acquisitions— — 912 — 
Originations— 34 (1,294)— 
Gains/(losses) in net income, net50 481 — 
Net charge-offs(365)— — — 
Settlements(1,417)(11)— — 
Ending balance$10,190 $228 $912 $795 
Three Months Ended June 30, 2023 Loans Held at Fair ValueGuarantee Asset IRLC Equity Warrants
Beginning balance$20,807 $235 $723 $825 
Acquisitions— — 454 — 
Originations— (692)— 
Gains/(losses) in net income, net(507)(78)(32)— 
Net charge-offs(617)— — — 
Settlements(2,160)— — — 
Ending balance$17,523 $166 $453 $825 
Six Months Ended June 30, 2024Loans Held at Fair ValueGuarantee AssetIRLCEquity Warrants
Beginning balance$13,726 $189 $345 $795 
Acquisitions— — 1,725 — 
Originations— 47 (2,113)— 
Gains/(losses) in net income, net100 11 955 — 
Net charge-offs(717)— — — 
Settlements(2,919)(19)— — 
Ending balance$10,190 $228 $912 $795 
Six Months Ended June 30, 2023 Loans Held at Fair Value  Guarantee Asset  IRLC  Equity Warrants
Beginning balance$23,321 $143 $229 $825 
Acquisitions1,162 — 1,340 — 
Originations— 14 (2,178)— 
Gains/(losses) in net income, net(657)1,062 — 
Net charge-offs(1,009)— — — 
Settlements(5,294)— — — 
Ending balance$17,523 $166 $453 $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 June 30, 2024
(dollars in thousands)Fair ValueValuation
Technique
Significant
Unobservable Input
Range
(Weighted Average)
Recurring fair value
Loans held for investment at fair value$10,190 Discounted cash flowDiscount rate
8% to 8%
(8%)
Guarantee asset228 Discounted cash flowDiscount rate
Prepayment rate
5% (5%)
5% (5%)
IRLC, net912 Best execution modelPull through
66% to 100% (90%)
Equity warrants795 Black-Scholes option pricing modelVolatility
Risk-free interest rate
Remaining life
23.0% to 59.6% (30.4%)
4.76% (4.76%)
0 to 1.5 years
Nonrecurring fair value
OREO:
1-4 Family Residential$11,421 Appraisal valueCommission, cost to sell, closing costs
5.0%
(5.0)%
Collateral dependent loans:
Consumer and Other$2,998 Sales Comparison-Market Value ApproachMarket Rate Adjustments
2% to 4%
(6%)
Commercial and Industrial14,733 Sales Comparison-Market Value ApproachMarket Rate Adjustments
2% to 4%
(5%)
Commercial and Industrial815 Sales Comparison-Market Value ApproachMarket Rate Adjustments
7%
(7)%
Owner Occupied CRE3,980 Sales Comparison-Market Value ApproachMarket Rate Adjustments
2% to 4%
(6)%
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% (4.62%)
2.00 to 2.03 years
Nonrecurring fair value
Collateral dependent loans:
Consumer and Other$7,500 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:
June 30, 2024Level 1Level 2Level 3
Assets:
Cash and cash equivalents$245,799 $245,799 $— $— 
Held-to-maturity securities, net of ACL78,927 248 62,850 7,969 
Loans, net(1)
2,418,554 — — 2,323,908 
Accrued interest receivable11,339 11,339 — — 
Liabilities:    
Term deposits(2)
519,597 463,850 — 55,425 
Non-term deposits1,891,295 1,891,295 — — 
Borrowings:    
FHLB borrowings – fixed rate128,712 — 128,752 — 
FHLB borrowings – floating rate50,000 — 49,054 — 
Federal Reserve borrowings – fixed rate12,793 2,793 9,947 — 
Subordinated notes – fixed-to-floating rate52,451 — — 46,621 
Accrued interest payable2,243 2,243 — — 
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 $10.2 million and $13.7 million as of June 30, 2024 and December 31, 2023, respectively, as these are carried at fair value.
(2) Term deposits due within one year totaling $463.8 million and $414.6 million as of June 30, 2024 and December 31, 2023, respectively, are classified under Level 1 fair value measurement.