XML 31 R24.htm IDEA: XBRL DOCUMENT v3.20.1
FAIR VALUE OF FINANCIAL INSTRUMENTS
3 Months Ended
Mar. 31, 2020
FAIR VALUE OF FINANCIAL INSTRUMENTS  
FAIR VALUE OF FINANCIAL INSTRUMENTS

Note 16 – Fair Value of Financial Instruments

Fair value is defined as the exchange price 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 reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

●Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.
●Level 2: Significant other observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data.
●Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and nonrecurring basis as of March 31, 2020 and December 31, 2019, are summarized below:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2020

 

​

​

​

​

​

Quoted prices

​

​

​

​

​

​

 

​

​

​

​

​

in active

​

Significant

​

​

​

 

​

​

​

​

​

markets

​

other

​

Significant

 

​

​

​

​

​

for identical

​

observable

​

unobservable

 

​

​

​

​

​

assets

​

inputs

​

inputs

 

(dollars in thousands)

​

Total

​

(Level 1)

​

(Level 2)

​

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

​

    

    

​

    

    

​

    

    

​

    

​

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

Investment securities available for sale:

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. government sponsored entities and U.S. agency securities

​

$

47,357

​

$

—

​

$

47,357

​

$

—

​

Mortgage-backed securities - agency

​

 

326,700

​

 

—

​

 

326,700

​

 

—

​

Mortgage-backed securities - non-agency

​

​

27,281

​

​

—

​

​

27,281

​

​

—

​

State and municipal securities

​

 

116,094

​

 

—

​

 

116,094

​

 

—

​

Corporate securities

​

 

138,822

​

 

—

​

 

137,897

​

 

925

​

Equity securities

​

​

5,640

​

​

—

​

​

5,640

​

​

—

​

Loans held for sale

​

 

113,852

​

 

—

​

 

113,852

​

 

—

​

Interest rate lock commitments

​

 

4,305

​

 

—

​

 

4,305

​

 

—

​

Interest rate swap contracts

​

​

888

​

​

—

​

​

888

​

​

—

​

Total

​

$

780,939

​

$

—

​

$

780,014

​

$

925

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swap contracts

​

$

888

​

$

—

​

$

888

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets measured at fair value on a non-recurring basis:

​

​

​

​

​

​

​

​

​

​

​

​

​

Loan servicing rights

​

$

44,566

​

$

—

​

$

—

​

$

44,566

​

Mortgage servicing rights held for sale

​

​

1,460

​

​

—

​

​

—

​

​

1,460

​

Nonperforming loans

​

 

15,972

​

 

—

​

 

15,450

​

 

522

​

Other real estate owned

​

​

909

​

​

—

​

​

909

​

​

—

​

Assets held for sale

​

 

3,790

​

 

—

​

 

3,790

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2019

 

​

​

​

​

​

Quoted prices

​

​

​

​

​

 

​

​

​

​

​

in active

​

Significant

​

​

​

 

​

​

​

​

​

markets

​

other

​

Significant

 

​

​

​

​

​

for identical

​

observable

​

unobservable

 

​

​

​

​

​

assets

​

inputs

​

inputs

 

(dollars in thousands)

​

Total

​

(Level 1)

​

(Level 2)

​

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

​

    

    

​

    

    

​

    

    

​

    

​

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

Investment securities available for sale:

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. government sponsored entities and U.S. agency securities

​

$

60,020

​

$

—

​

$

60,020

​

$

—

​

Mortgage-backed securities - agency

​

 

324,974

​

 

—

​

 

324,974

​

 

—

​

Mortgage-backed securities - non-agency

​

 

17,148

​

 

—

​

 

17,148

​

 

—

​

State and municipal securities

​

 

124,555

​

 

—

​

 

124,555

​

 

—

​

Corporate securities

​

 

122,736

​

 

—

​

 

121,781

​

 

955

​

Equity securities

​

​

5,621

​

​

—

​

​

5,621

​

​

—

​

Loans held for sale

​

 

16,431

​

 

—

​

 

16,431

​

 

—

​

Interest rate lock commitments

​

 

3,350

​

 

—

​

 

3,350

​

 

—

​

Interest rate swap contracts

​

 

306

​

 

—

​

 

306

​

 

—

​

Total

​

$

675,141

​

$

—

​

$

674,186

​

$

955

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swap contracts

​

$

306

​

$

—

​

$

306

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets measured at fair value on a non-recurring basis:

​

​

​

​

​

​

​

​

​

​

​

​

​

Loan servicing rights

​

$

53,824

​

$

—

​

$

—

​

$

53,824

​

Mortgage servicing rights held for sale

​

​

1,972

​

​

—

​

​

—

​

​

1,972

​

Nonperforming loans

​

​

14,693

​

​

—

​

​

12,518

​

​

2,175

​

Assets held for sale

​

​

3,974

​

​

—

​

​

3,974

​

​

—

​

​

The following table provides a reconciliation of activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2020 and 2019:

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

March 31, 

(dollars in thousands)

​

2020

​

2019

Balance, beginning of period

​

$

955

​

$

1,923

Total realized in earnings (1)

​

​

2

​

​

22

Total unrealized in other comprehensive income (2)

​

​

(30)

​

​

7

Net settlements (principal and interest)

​

​

(2)

​

​

(22)

Balance, end of period

​

$

925

​

$

1,930

(1)Amounts included in interest income from investment securities taxable in the consolidated statements of income.
(2)Represents change in unrealized gains or losses for the period included in other comprehensive income for assets held at the end of the reporting period.

​

​

The following table provides quantitative information about significant unobservable inputs used in fair value measurements of Level 3 assets measured at fair value on a recurring basis at March 31, 2020 and December 31, 2019:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Valuation

​

Unobservable

​

​

(dollars in thousands)

​

​

Fair Value

​

technique

​

input / assumptions

​

Range (weighted average)(1)

March 31, 2020

​

​

​

​

​

​

​

​

​

Corporate securities

​

$

925

​

Consensus pricing

​

Net market price

​

-1.5% - 2.0% (1.0%)

​

​

​

​

​

​

​

​

​

​

December 31, 2019

​

​

​

​

​

​

​

​

​

Corporate securities

​

$

955

​

Consensus pricing

​

Net market price

​

-2.0% - 2.5% (1.5%)

(1)Unobservable inputs were weighted by the relative fair value of the instruments.

The significant unobservable inputs used in the fair value measurement of the Company’s corporate securities is net market price. The corporate securities are not actively traded, and as a result, fair value is determined utilizing third-party valuation services through consensus pricing. Significant changes in any of the inputs in isolation would result in a significant change to the fair value measurement. Generally, net market price increases when market interest rates decline and declines when market interest rates increase.

The following table presents losses recognized on assets measured on a nonrecurring basis for the three months ended March 31, 2020 and 2019:

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

​

March 31, 

​

(dollars in thousands)

    

2020

    

2019

 

Loan servicing rights

​

$

8,468

​

$

25

​

Mortgage servicing rights held for sale

​

​

496

​

​

—

​

Nonperforming loans

​

​

12,919

​

​

981

​

Other real estate owned

​

​

605

​

​

16

​

Assets held for sale

​

​

146

​

​

—

​

Total losses on assets measured on a nonrecurring basis

​

$

22,634

​

$

1,022

​

​

The following tables present quantitative information about significant unobservable inputs used in fair value measurements of Level 3 assets measured on a nonrecurring basis at March 31, 2020 and December 31, 2019:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Valuation

​

​

Unobservable

​

​

​

(dollars in thousands)

​

​

Fair Value

​

​

technique

​

​

input / assumptions

​

​

Range (weighted average)(1)

March 31, 2020

​

​

​

​

​

​

​

​

​

​

​

​

Loan servicing rights:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial MSR

​

$

43,497

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

8.00% - 22.50% (8.38%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

10.00% - 27.00% (11.43%)

​

​

​

​

​

​

​

​

​

​

​

​

​

SBA servicing rights

​

$

1,069

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

8.31% - 9.21% (8.60%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

No range (11.70%)

​

​

​

​

​

​

​

​

​

​

​

​

​

MSR held for sale

​

$

1,460

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

14.04% - 26.28% (16.92%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

9.00% - 11.50% (10.13%)

​

​

​

​

​

​

​

​

​

​

​

​

​

Other:

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming loans

​

$

522

​

​

Fair value of collateral

​

​

Discount for type of property,

​

​

No range (4.50%)

​

​

​

​

​

​

​

​

​

age of appraisal and current status

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2019

​

​

​

​

​

​

​

​

​

​

​

​

Loan servicing rights:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial MSR

​

$

52,693

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

8.00% - 18.00% (8.20%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

10.00% - 14.00% (11.02%)

​

​

​

​

​

​

​

​

​

​

​

​

​

SBA servicing rights

​

$

1,131

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

8.31% - 9.21% (8.60%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

No range (11.70%)

​

​

​

​

​

​

​

​

​

​

​

​

​

MSR held for sale

​

$

1,972

​

​

Discounted cash flow

​

​

Prepayment speed

​

​

8.64% - 26.28% (12.42%)

​

​

​

​

​

​

​

​

​

Discount rate

​

​

9.50% - 12.50% (10.75%)

​

​

​

​

​

​

​

​

​

​

​

​

​

Other:

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming loans

​

$

2,175

​

​

Fair value of collateral

​

​

Discount for type of property,

​

​

4.32% - 8.00% (5.22%)

​

​

​

​

​

​

​

​

​

age of appraisal and current status

​

​

​

(1)Unobservable inputs were weighted by the relative fair value of the instruments.

Loan Servicing Rights. In accordance with GAAP, the Company must record impairment charges on loan servicing rights on a non-recurring basis when the carrying value exceeds the estimated fair value. The fair value of our servicing rights is estimated by using a cash flow valuation model, which calculates the present value of estimated future net servicing cash flows, taking into consideration expected loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions. The determination of fair value of servicing rights relies upon Level 3 inputs.

Nonperforming loans. Nonperforming loans are measured and recorded at fair value on a non-recurring basis. All of our nonaccrual loans and restructured loans are considered nonperforming and are reviewed individually for the amount of impairment, if any. Most of our loans are collateral dependent and, accordingly, we measure nonperforming loans based on the estimated fair value of such collateral. The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral; such valuation inputs result in a nonrecurring fair value measurement that is categorized as a Level 2 measurement. When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable and the fair value measurement is categorized as a Level 3 measurement. The nonperforming loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment.

ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.

The Company has elected the fair value option for newly originated commercial and residential loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option

to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.

The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of March 31, 2020 and December 31, 2019:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2020

​

December 31, 2019

​

​

Aggregate

​

​

​

​

Contractual

​

Aggregate

​

​

​

​

Contractual

(dollars in thousands)

​

fair value

​

Difference

​

principal

​

fair value

​

Difference

​

principal

Commercial loans held for sale

    

$

1,706

​

$

48

​

$

1,658

​

$

8,236

​

$

206

​

$

8,030

Residential loans held for sale

    

​

12,458

​

​

667

​

​

11,791

​

​

8,195

​

​

446

​

​

7,749

Consumer loans held for sale

​

​

99,688

​

​

—

​

​

99,688

​

​

—

​

​

—

​

​

—

Total loans held for sale

​

$

113,852

​

$

715

​

$

113,137

​

$

16,431

​

$

652

​

$

15,779

The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value for the three months ended March 31, 2020 and 2019:

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

March 31, 

(dollars in thousands)

​

2020

​

2019

Commercial loans held for sale

​

$

(158)

​

$

(328)

Residential loans held for sale

​

​

255

​

​

(57)

Total loans held for sale

​

$

97

​

$

(385)

​

​

The carrying values and estimated fair value of certain financial instruments not carried at fair value at March 31, 2020 and December 31, 2019 were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2020

 

​

​

​

​

​

​

​

​

Quoted prices

​

​

​

​

​

​

 

​

​

​

​

​

​

​

​

in active

​

Significant

​

​

​

 

​

​

​

​

​

​

​

​

markets

​

other

​

Significant

 

​

​

​

​

​

​

​

​

for identical

​

observable

​

unobservable

 

​

​

Carrying

​

​

​

​

assets

​

inputs

​

inputs

 

(dollars in thousands)

​

Amount

​

Fair Value

​

(Level 1)

​

(Level 2)

​

(Level 3)

 

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and due from banks

    

$

445,097

    

$

445,097

    

$

445,097

    

$

—

    

$

—

​

Federal funds sold

​

 

4,299

​

 

4,299

​

 

4,299

​

 

—

​

 

—

​

Nonmarketable equity securities

​

 

46,068

​

 

46,068

​

 

—

​

 

46,068

​

 

—

​

Loans, net

​

 

4,337,659

​

 

4,387,244

​

 

—

​

 

—

​

 

4,387,244

​

Accrued interest receivable

​

 

16,532

​

 

16,532

​

 

—

​

 

16,532

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

$

4,650,640

​

$

4,661,375

​

$

—

​

$

4,661,375

​

$

—

​

Short-term borrowings

​

 

43,578

​

 

43,578

​

 

—

​

 

43,578

​

 

—

​

FHLB and other borrowings

​

 

593,089

​

 

631,450

​

 

—

​

 

631,450

​

 

—

​

Subordinated debt

​

 

169,505

​

 

160,344

​

 

—

​

 

160,344

​

 

—

​

Trust preferred debentures

​

 

48,420

​

 

42,391

​

 

—

​

 

42,391

​

 

—

​

Accrued interest payable

​

 

7,078

​

 

7,078

​

 

—

​

 

7,078

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2019

​

​

​

​

​

​

​

​

Quoted prices

​

​

​

​

​

​

​

​

​

​

​

​

​

​

in active

​

Significant

​

​

​

​

​

​

​

​

​

​

​

markets

​

other

​

Significant

​

​

​

​

​

​

​

​

for identical

​

observable

​

unobservable

​

​

Carrying

​

​

​

​

assets

​

inputs

​

inputs

(dollars in thousands)

​

Amount

​

Fair Value

​

(Level 1)

​

(Level 2)

​

(Level 3)

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and due from banks

    

$

392,694

    

$

392,694

    

$

392,694

    

$

—

    

$

—

Federal funds sold

​

 

1,811

​

 

1,811

​

 

1,811

​

 

—

​

 

—

Nonmarketable equity securities

​

 

44,505

​

 

44,505

​

 

—

​

 

44,505

​

 

—

Loans, net

​

 

4,373,382

​

 

4,385,768

​

 

—

​

 

—

​

 

4,385,768

Accrued interest receivable

​

 

16,346

​

 

16,346

​

 

—

​

 

16,346

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

$

4,544,254

​

$

4,548,327

​

$

—

​

$

4,548,327

​

$

—

Short-term borrowings

​

 

82,029

​

 

82,029

​

 

—

​

 

82,029

​

 

—

FHLB and other borrowings

​

 

493,311

​

 

506,832

​

 

—

​

 

506,832

​

 

—

Subordinated debt

​

 

176,653

​

 

182,189

​

 

—

​

 

182,189

​

 

—

Trust preferred debentures

​

 

48,288

​

 

53,811

​

 

—

​

 

53,811

​

 

—

Accrued interest payable

​

 

6,400

​

 

6,400

​

 

—

​

 

6,400

​

 

—

​