XML 43 R33.htm IDEA: XBRL DOCUMENT v3.19.1
FAIR VALUE MEASUREMENT (Tables)
3 Months Ended
Mar. 31, 2019
Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and Liabilities Measured on a Recurring Basis: Assets and liabilities measured at fair value on a recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

March 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2019

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

$

666

 

 

$

235

 

 

$

431

 

 

$

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and agency securities

 

97,093

 

 

 

 

 

 

97,093

 

 

 

 

States and municipalities

 

31,310

 

 

 

 

 

 

31,310

 

 

 

 

Corporate debt securities

 

2,026

 

 

 

 

 

 

2,026

 

 

 

 

Collateralized mortgage obligations

 

33,569

 

 

 

 

 

 

33,569

 

 

 

 

Mortgage-backed securities

 

73,423

 

 

 

 

 

 

73,423

 

 

 

 

Loans held for sale, at fair value

 

77,676

 

 

 

 

 

 

11,880

 

 

 

65,796

 

Purchased certificate of deposit option

 

328

 

 

 

 

 

 

328

 

 

 

 

Interest rate swaps

 

81

 

 

 

 

 

 

81

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

328

 

 

 

 

 

 

328

 

 

 

 

Interest rate swaps

 

90

 

 

 

 

 

 

90

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2018

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

$

364

 

 

$

364

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and agency securities

 

95,581

 

 

 

 

 

 

95,581

 

 

 

 

States and municipalities

 

47,746

 

 

 

 

 

 

47,746

 

 

 

 

Corporate debt securities

 

2,004

 

 

 

 

 

 

2,004

 

 

 

 

Collateralized mortgage obligations

 

22,108

 

 

 

 

 

 

22,108

 

 

 

 

Mortgage-backed securities

 

74,204

 

 

 

 

 

 

74,204

 

 

 

 

Loans held for sale, at fair value

 

91,472

 

 

 

 

 

 

11,221

 

 

 

80,251

 

Purchased certificate of deposit option

 

261

 

 

 

 

 

 

261

 

 

 

 

Interest rate swaps

 

56

 

 

 

 

 

 

56

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

261

 

 

 

 

 

 

261

 

 

 

 

Interest rate swaps

 

62

 

 

 

 

 

 

62

 

 

 

 

Reconciliation of All Assets Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2019 and 2018.  

 

 

Loans Held for Sale, At Fair Value

 

 

For the Three Months Ended

March 31,

 

 

2019

 

 

2018

 

 

(Dollars in thousands)

 

Balance of recurring Level 3 assets at beginning of period

$

80,251

 

 

$

65,016

 

Total gains (losses) for the period

 

 

 

 

 

 

 

Included in change in fair value of loans held for sale

 

1,069

 

 

 

(2,158

)

Included in other comprehensive income

 

 

 

 

 

Originations/Draws on construction perm loans

 

23,097

 

 

 

26,811

 

Amortization

 

 

 

 

 

Sales

 

(38,621

)

 

 

(25,117

)

Balance of recurring Level 3 assets at end of period

$

65,796

 

 

$

64,552

 

 

Assets and Liabilities Measured at Fair Value on Non-recurring Basis

Assets and Liabilities Measured on a Non-Recurring Basis: Assets and liabilities measured at fair value on a non-recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

March 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2019

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonresidential

$

1,527

 

 

$

 

 

$

 

 

$

1,527

 

Secured Commercial

 

310

 

 

 

 

 

 

 

 

 

310

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

241

 

 

 

 

 

 

 

 

 

241

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

8

 

 

 

 

 

 

 

 

 

8

 

Marine

 

105

 

 

 

 

 

 

 

 

 

105

 

Recreational vehicle

 

342

 

 

 

 

 

 

 

 

 

342

 

Mortgage servicing rights

 

3,126

 

 

 

 

 

 

3,126

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans

 

73

 

 

 

 

 

 

 

 

 

73

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

102

 

 

 

 

 

 

 

 

 

102

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2018

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

$

419

 

 

$

 

 

$

 

 

$

419

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

540

 

 

 

 

 

 

 

 

 

540

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

8

 

 

 

 

 

 

 

 

 

8

 

Mortgage servicing rights

 

2,990

 

 

 

 

 

 

2,990

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

181

 

 

 

 

 

 

 

 

 

181

 

Residential loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

121

 

 

 

 

 

 

 

 

 

121

 

Fair Value Option for Newly Originated Residential Mortgage and Permanent Construction Loans Held for Sale

The Company has elected the fair value option for newly originated residential mortgage and permanent construction loans held for sale.  These loans are intended for sale and the Company believes that fair value is the best indicator of the resolution of these loans.  Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment.  None of these loans are 90 or more days past due nor on nonaccrual status as of March 31, 2019 and December 31, 2018.  

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

(Dollars in thousands)

 

Aggregate fair value

 

$

77,676

 

 

$

91,472

 

Contractual balance

 

 

72,856

 

 

 

87,731

 

Gain

 

 

4,820

 

 

 

3,741

 

Amount of Gains and Losses from Changes in Fair Value Included in Earnings

The total amount of gains and losses from changes in fair value included in earnings for the three months ended March 31, 2019 and 2018 for loans held for sale, at fair value were:

 

 

 

For the Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(Dollars in thousands)

 

Interest  income

 

$

 

 

$

 

Interest expense

 

 

 

 

 

 

Change in fair value

 

 

1,079

 

 

 

(2,482

)

Total change in fair value

 

$

1,079

 

 

$

(2,482

)

Carrying Value and Estimated Fair Values of Financial Instruments

In accordance with U.S. GAAP, the carrying value and estimated fair values of financial instruments at March 31, 2019 and December 31, 2018, were as follows:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using:

 

 

March 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

77,197

 

 

$

77,197

 

 

$

 

 

$

 

Trading securities

 

666

 

 

 

235

 

 

 

431

 

 

 

 

Available for sale securities

 

237,421

 

 

 

 

 

 

237,421

 

 

 

 

Held to maturity securities

 

75,760

 

 

 

 

 

 

70,862

 

 

 

3,886

 

Loans held for sale, at fair value

 

77,676

 

 

 

 

 

 

11,880

 

 

 

65,796

 

Loans, net

 

2,215,549

 

 

 

 

 

 

 

 

 

2,183,520

 

Purchased certificate of deposit option

 

328

 

 

 

 

 

 

328

 

 

 

 

Interest rate swaps

 

81

 

 

 

 

 

 

81

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,398,123

)

 

 

(1,398,123

)

 

 

 

 

 

 

Certificates of deposit

 

(891,680

)

 

 

 

 

 

(888,509

)

 

 

 

FHLB advances

 

(204,000

)

 

 

 

 

 

(204,000

)

 

 

 

Repurchase agreements and other

 

(254

)

 

 

 

 

 

(250

)

 

 

 

Written certificate of deposit option

 

(328

)

 

 

 

 

 

(328

)

 

 

 

Interest rate swaps

 

(90

)

 

 

 

 

 

(90

)

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using:

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

60,985

 

 

$

60,985

 

 

$

 

 

$

 

Trading securities

 

364

 

 

 

364

 

 

 

 

 

 

 

Available for sale securities

 

241,643

 

 

 

 

 

 

241,643

 

 

 

 

Held to maturity securities

 

77,491

 

 

 

 

 

 

71,206

 

 

 

3,869

 

Loans held for sale, at fair value

 

91,472

 

 

 

 

 

 

11,221

 

 

 

80,251

 

Loans, net

 

2,176,842

 

 

 

 

 

 

 

 

 

2,138,319

 

Purchased certificate of deposit option

 

261

 

 

 

 

 

 

261

 

 

 

 

Interest rate swaps

 

56

 

 

 

 

 

 

 

56

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(1,305,439

)

 

 

(1,305,439

)

 

 

 

 

 

 

Certificates of deposit

 

(907,781

)

 

 

 

 

 

(904,198

)

 

 

 

FHLB advances

 

(243,000

)

 

 

 

 

 

(243,000

)

 

 

 

Repurchase agreements and other

 

(224

)

 

 

 

 

 

(213

)

 

 

 

Written certificate of deposit option

 

(261

)

 

 

 

 

 

(261

)

 

 

 

Interest rate swaps

 

(62

)

 

 

 

 

 

(62

)

 

 

 

Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Recurring [Member]  
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value

The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2019:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Construction loans held for sale

$

65,796

 

 

Comparable sales

 

Time discount

 

0.00-1.13%

 

The following table presents quantitative information about recurring Level 3 fair value measurements at December 31, 2018:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Construction loans held for sale

$

80,251

 

 

Comparable sales

 

Time discount

 

0.00-1.05%

Significant Unobservable Inputs (Level 3) [Member] | Fair Value, Measurements, Nonrecurring [Member]  
Quantitative Information About Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at March 31, 2019:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Nonresidential

 

$

1,527

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Secured Commercial

 

 

310

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00-35.00%  (15.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

241

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Consumer loans

 

 

 

 

 

 

 

 

 

 

Auto

 

 

8

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Marine

 

 

105

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Recreational vehicle

 

 

342

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-17.85%  (8.93%)

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

73

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-50.00%  (45.85%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

102

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-14.22%  (14.22%)

 

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2018:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Secured

 

 

419

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-64.00%  (16.00%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

540

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-10.77%  (4.27%)

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

Construction loans

 

 

181

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-52.90%  (52.41%)

Residential loans

 

 

 

 

 

 

 

 

 

 

One-to four-family residential

 

 

121

 

 

Sales comparison approach

 

Adjustment for differences

between comparable sales

 

0.00%-13.43%  (13.43%)