XML 38 R27.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Fair Value Measurements

19.

Fair Value Measurements

The following is a summary of the carrying values and estimated fair values of the Company’s significant financial instruments as of the dates indicated:

 

 

 

June 30, 2019

 

 

December 31, 2018

 

 

 

Carrying

Value

 

 

Estimated

Fair Value

 

 

Carrying

Value

 

 

Estimated

Fair Value

 

 

 

(dollars in thousands)

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,557

 

 

$

38,557

 

 

$

18,473

 

 

$

18,473

 

Securities available for sale

 

 

153,053

 

 

 

153,053

 

 

 

168,163

 

 

 

168,163

 

Securities held to maturity

 

 

286,350

 

 

 

291,993

 

 

 

282,869

 

 

 

281,310

 

Loans, net

 

 

2,079,451

 

 

 

2,036,666

 

 

 

1,543,004

 

 

 

1,484,905

 

Loans held for sale

 

 

384

 

 

 

384

 

 

 

 

 

 

 

FHLB Boston stock

 

 

8,245

 

 

 

8,245

 

 

 

6,844

 

 

 

6,844

 

Accrued interest receivable

 

 

7,485

 

 

 

7,485

 

 

 

5,762

 

 

 

5,762

 

Mortgage servicing rights

 

 

891

 

 

 

1,105

 

 

 

666

 

 

 

941

 

Interest rate contracts

 

 

3,528

 

 

 

3,528

 

 

 

1,970

 

 

 

1,970

 

Loan level interest rate swaps

 

 

12,348

 

 

 

12,348

 

 

 

5,782

 

 

 

5,782

 

Risk participation agreements out to counterparties

 

 

46

 

 

 

46

 

 

 

28

 

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,329,665

 

 

 

2,328,568

 

 

 

1,811,410

 

 

 

1,809,051

 

Short-term borrowings

 

 

103,000

 

 

 

103,031

 

 

 

90,000

 

 

 

90,000

 

Long-term borrowings

 

 

3,323

 

 

 

3,316

 

 

 

3,409

 

 

 

3,363

 

Loan level interest rate swaps

 

 

12,348

 

 

 

12,348

 

 

 

5,782

 

 

 

5,782

 

Risk participation agreements in with counterparties

 

 

459

 

 

 

459

 

 

 

179

 

 

 

179

 

 

The Company follows ASC 820, “Fair Value Measurements and Disclosures,” for financial assets and liabilities. ASC 820 defines fair value, establishes a framework for measuring fair value, and expands disclosure requirements about fair value measurements. ASC 820, among other things, emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and states that a fair value measurement should be determined based on the assumptions the market participants would use in pricing the asset or liability. In addition, ASC 820 specifies a hierarchy of valuation techniques based on whether the types of valuation information (“inputs”) are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. These two types of inputs have created the following fair value hierarchy:

 

Level 1 – Quoted prices for identical assets or liabilities in active markets.

 

Level 2 – Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

 

Level 3 – Valuations derived from techniques in which one or more significant inputs or significant value drivers are unobservable in the markets and which reflect the Company’s market assumptions.

 

Under ASC 820, fair values are based on the 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. When available, the Company uses quoted market prices to determine fair value. If quoted prices are not available, fair value is based upon valuation techniques, such as matrix pricing or other models that use, where possible, current market-based or independently sourced market parameters, such as interest rates. If observable market-based inputs are not available, the Company uses unobservable inputs to determine appropriate valuation adjustments using methodologies applied consistently over time.

 

Valuation techniques based on unobservable inputs are highly subjective and require judgments regarding significant matters, such as the amount and timing of future cash flows and the selection of discount rates that may appropriately reflect market and credit risks.

Changes in these judgments often have a material impact on the fair value estimates. In addition, since these estimates are as of a specific point in time, they are susceptible to material near-term changes. The fair values disclosed do not reflect any premium or discount that could result from offering significant holdings of financial instruments at bulk sale, nor do they reflect the possible tax ramifications or estimated transaction costs. Changes in economic conditions may also dramatically affect the estimated fair values.

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale, derivative instruments, and hedges are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as collateral dependent impaired loans.

In accordance with the requirements of ASU 2016-01, the Company uses an exit price notion for its fair value disclosures as of June 30, 2019.

 

The following tables summarize certain assets reported at fair value on a recurring basis:

 

 

 

Fair Value as of June 30, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(dollars in thousands)

 

Measured on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GSE obligations

 

$

 

 

$

49,815

 

 

$

 

 

$

49,815

 

Mortgage-backed securities

 

 

 

 

 

103,238

 

 

 

 

 

 

103,238

 

Corporate debt securities

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps with customers

 

 

 

 

 

12,348

 

 

 

 

 

 

12,348

 

Risk participation agreements out to counterparties

 

 

 

 

 

46

 

 

 

 

 

 

46

 

Interest rate contracts

 

 

 

 

 

3,528

 

 

 

 

 

 

3,528

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mirror swaps with counterparties

 

 

 

 

 

12,348

 

 

 

 

 

 

12,348

 

Risk participation agreements in with counterparties

 

 

 

 

 

459

 

 

 

 

 

 

459

 

 

 

 

Fair Value as of December 31, 2018

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(dollars in thousands)

 

Measured on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GSE obligations

 

$

 

 

$

74,039

 

 

$

 

 

$

74,039

 

Mortgage-backed securities

 

 

 

 

 

89,268

 

 

 

 

 

 

89,268

 

Corporate debt securities

 

 

 

 

 

4,856

 

 

 

 

 

 

4,856

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps with customers

 

 

 

 

 

5,782

 

 

 

 

 

 

5,782

 

Risk participation agreements out to counterparties

 

 

 

 

 

28

 

 

 

 

 

 

28

 

Interest rate contracts

 

 

 

 

 

1,970

 

 

 

 

 

 

1,970

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mirror swaps with counterparties

 

 

 

 

 

5,782

 

 

 

 

 

 

5,782

 

Risk participation agreements in with counterparties

 

 

 

 

 

179

 

 

 

 

 

 

179

 

 

 

The following table presents the carrying value of assets held at June 30, 2019, which were measured at fair value on a non-recurring basis during the three and six months ended June 30, 2019:

 

 

 

June 30, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(dollars in thousands)

 

Items recorded at fair value on a nonrecurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateral dependent impaired loans

 

$

 

 

$

 

 

$

 

 

$

 

Loans held for sale

 

 

 

 

 

 

 

 

384

 

 

 

384

 

Other real estate owned

 

 

 

 

 

 

 

 

185

 

 

 

185

 

Total

 

$

 

 

$

 

 

$

569

 

 

$

569

 

 

During the three months ended June 30, 2019, the Company recorded total OREO of $185,000.  These properties are recorded at fair value less estimated costs to sell at the date control is established. There were no assets measured at fair value on a non-recurring basis during the year ended December 31, 2018.

 

There were no transfers between levels for the three and six months ended June 30, 2019 and the three and six months ended June 30, 2018.  

The following is a description of the principal valuation methodologies used by the Company to estimate the fair values of its financial instruments:

Investment Securities

For investment securities, fair values are primarily based upon valuations obtained from a national pricing service which uses matrix pricing with inputs that are observable in the market or can be derived from, or corroborated by, observable market data. When available, quoted prices in active markets for identical securities are utilized.

Loans Held for Sale

For loans held for sale, fair values are estimated using projected future cash flows, discounted at rates based upon either trades of similar loans or mortgage-backed securities, or at current rates at which similar loans would be made to borrowers with similar credit ratings and for similar remaining maturities.

Loans

For most categories of loans, fair values are estimated using projected future cash flows, discounted at rates based upon current rates at which similar loans would be made to borrowers with similar credit ratings, and for similar remaining maturities. Projected estimated cash flows are adjusted for prepayment assumptions, liquidity premium assumptions, and credit loss assumptions. Loans that are deemed to be impaired in accordance with ASC 310, “Receivables,” are valued based upon the lower of cost or fair value of the underlying collateral.

FHLB of Boston Stock

The fair value of FHLB of Boston stock equals its carrying value since such stock is only redeemable at its par value.

Deposits

The fair value of non-maturity deposit accounts is the amount payable on demand at the reporting date. This amount does not take into account the value of the Bank’s long-term relationships with core depositors. The fair value of fixed-maturity certificates of deposit is estimated using a replacement cost of funds approach and is based upon rates currently offered for deposits of similar remaining maturities.

Long-Term Borrowings

For long-term borrowings, fair values are estimated using future cash flows, discounted at rates based upon current costs for debt securities with similar terms and remaining maturities.

Other Financial Assets and Liabilities

Cash and cash equivalents, accrued interest receivable, and short-term borrowings have fair values which approximate their respective carrying values because these instruments are payable on demand or have short-term maturities and present relatively low credit risk and interest rate risk.

Derivative Instruments and Hedges

The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Bank incorporates credit valuation adjustments to appropriately reflect nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Bank has considered the impact of netting and any applicable credit enhancements, such as collateral postings.

Off-Balance-Sheet Financial Instruments

In the course of originating loans and extending credit, the Bank will charge fees in exchange for its commitment. While these commitment fees have value, the Bank has not estimated their value due to the short-term nature of the underlying commitments and their immateriality.

Values Not Determined

In accordance with ASC 820, the Company has not estimated fair values for non-financial assets such as banking premises and equipment, goodwill, the intangible value of the Bank’s portfolio of loans serviced for itself, and the intangible value inherent in the Bank’s deposit relationships (i.e., core deposits), among others. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.