XML 29 R17.htm IDEA: XBRL DOCUMENT v3.22.2.2
FAIR VALUE MEASUREMENTS
9 Months Ended
Sep. 30, 2022
FAIR VALUE MEASUREMENTS  
FAIR VALUE MEASUREMENTS

​

​

NOTE 9.           FAIR VALUE MEASUREMENTS

​

Recurring Fair Value Measurements

​

The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of September 30, 2022 and December 31, 2021, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

​

Inputs

​

Inputs

​

Inputs

​

Fair Value

Available for sale securities:

​

​

​

​

  

​

​

  

​

​

  

​

Mortgage-backed securities:

 

​

  

 

​

  

 

​

  

 

​

  

US Government-sponsored enterprises

​

$

—

​

$

216,024

​

$

—

​

$

216,024

US Government agency

​

 

—

​

 

83,526

​

 

—

​

 

83,526

Private label

​

 

—

​

 

66,769

​

 

—

​

 

66,769

Obligations of states and political subdivisions thereof

​

 

—

​

 

104,652

​

 

—

​

 

104,652

Corporate bonds

​

 

—

​

 

85,781

​

 

—

​

 

85,781

Loans held for sale

​

​

—

​

​

982

​

​

—

​

​

982

Derivative assets

​

 

—

​

 

31,964

​

 

8

​

 

31,972

Derivative liabilities

​

 

—

​

 

(27,084)

​

 

—

​

 

(27,084)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

​

Inputs

​

Inputs

​

Inputs

​

Fair Value

Available for sale securities:

​

  

​

​

  

​

​

  

​

​

  

​

Mortgage-backed securities:

 

​

  

 

​

  

 

​

  

 

​

  

US Government-sponsored enterprises

​

$

—

​

$

236,117

​

$

—

​

$

236,117

US Government agency

​

 

—

​

 

79,637

​

 

—

​

 

79,637

Private label

​

 

—

​

 

68,695

​

 

—

​

 

68,695

Obligations of states and political subdivisions thereof

​

 

—

​

 

141,776

​

 

—

​

 

141,776

Corporate bonds

​

 

—

​

 

92,051

​

 

—

​

 

92,051

Loans held for sale

​

​

—

​

​

5,523

​

​

—

​

​

5,523

Derivative assets

​

 

—

​

 

13,850

​

 

298

​

 

14,148

Derivative liabilities

​

 

—

​

 

(15,257)

​

 

—

​

 

(15,257)

​

​

Securities Available for Sale: All securities and major categories of securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, we obtain fair value measurements from independent pricing providers. The fair value measurements used by the pricing providers consider observable data that may include dealer quotes, market maker quotes and live trading systems. If quoted prices are not readily available, fair values are determined using matrix pricing models, or other model-based valuation techniques requiring observable inputs other than quoted prices such as market pricing spreads, credit information, callable features, cash flows, the US Treasury yield curve, trade execution data, market consensus prepayment speeds, default rates, and the securities’ terms and conditions, among other things.

​

Loans Held for Sale: The valuation of the Company’s loans held for sale are determined on an individual basis using quoted secondary market prices and are classified as Level 2 measurements.

Derivative Assets and Liabilities

​

Cash Flow Hedges. The valuation of our cash flow hedges are obtained from a third party. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves. The inputs used to value the cash flow hedges are all classified as Level 2 measurements.

​

Interest Rate Lock Commitments. We enter into IRLCs for residential mortgage loans, which commit us to lend funds to  potential borrowers at a specific interest rate and within a specified period of time. The estimated fair value of commitments to originate residential mortgage loans for sale is based on quoted prices for similar loans in active markets. However, this value is adjusted by a factor which considers the likelihood of a loan in a lock position will ultimately close. The closing ratio is derived from internal data and is adjusted using significant management judgment. As such, IRLCs are classified as Level 3 measurements.

​

Forward Sale Commitments. We utilize forward sale commitments as economic hedges against potential changes in the values of the IRLCs and loans originated for sale. The fair values of mandatory delivery loan sale commitments are determined similarly to the IRLCs using quoted prices in the market place that are observable. However, closing ratios included in the calculation are internally generated and are based on management’s judgment and prior experience, which are not considered observable factors. As such, mandatory delivery forward commitments are classified as Level 3 measurements.

​

Customer Loan Derivatives. The valuation of our customer loan derivatives is obtained from a third-party pricing service and is determined using a discounted cash flow analysis on the expected cash flows of each derivative. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves. We incorporate credit valuation adjustments to appropriately reflect our nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of the derivative contracts for the effect of nonperformance risk, we have considered the impact of master netting arrangements and any applicable credit enhancements, such as collateral postings.

​

Although we have determined that the majority of the inputs used to value customer loan derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and counterparties. However, as of September 30, 2022, we assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we determined that the derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

​

The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis for the three and nine months ended September 30, 2022 and 2021:

​

​

​

​

​

​

​

​

​

​

Assets (Liabilities)

​

​

Interest Rate Lock

​

Forward

(in thousands)

    

Commitments

    

Commitments

Three Months Ended September 30, 2022

​

  

​

​

  

​

Balance at beginning of period

​

$

50

​

$

(11)

Realized gain (loss) recognized in non-interest income

​

 

(50)

​

 

19

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Three Months Ended September 30, 2021

​

  

​

​

  

​

Balance at beginning of period

​

$

25

​

$

(45)

Realized (loss) gain recognized in non-interest income

​

 

22

​

 

(95)

Balance at end of period

​

$

47

​

$

(140)

​

​

​

​

​

​

​

Nine Months Ended September 30, 2022

​

 

  

​

 

  

Balance at beginning of period

​

$

283

​

$

15

Realized loss recognized in non-interest income

​

 

(283)

​

 

(7)

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Nine Months Ended September 30, 2021

​

 

  

​

 

  

Balance at beginning of period

​

$

22

​

$

(95)

Realized gain recognized in non-interest income

​

 

25

​

 

(45)

Balance at end of period

​

$

47

​

$

(140)

​

Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is, as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Fair Value

​

​

    

​

    

Significant

 

​

​

September 30,

​

Valuation

​

Unobservable

​

Unobservable

​

(in thousands, except ratios)

    

 2022

​

Techniques

    

Inputs

    

Input Value

​

Assets (Liabilities)

​

  

​

​

  

​

  

​

  

​

 

Interest Rate Lock Commitment

 

$

—

​

Pull-through Rate Analysis

 

Closing Ratio

 

​

—

%

​

​

 

​

​

Pricing Model

​

Origination Costs, per loan

​

$

—

​

​

​

​

​

​

Discount Cash Flows

​

Mortgage Servicing Asset

​

​

—

%

​

​

​

​

​

​

 

​

​

​

​

​

Forward Commitments

​

 

8

​

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

​

 

$97.2 to $101.4

​

Total

​

$

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Fair Value

​

​

    

​

    

Significant

 

​

​

December 31,

​

Valuation

​

Unobservable

​

Unobservable

​

(in thousands, except ratios)

    

 2021

​

Techniques

    

Inputs

    

Input Value

​

Assets (Liabilities)

​

  

​

​

  

​

  

​

  

​

 

Interest Rate Lock Commitment

 

$

283

​

Pull-through Rate Analysis

 

Closing Ratio

 

​

85

%

​

​

 

​

​

Pricing Model

​

Origination Costs, per loan

​

$

1.7

​

​

​

​

​

​

Discount Cash Flows

​

Mortgage Servicing Asset

​

​

1.0

%

​

​

​

​

​

​

 

​

​

​

​

​

Forward Commitments

​

 

15

​

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

​

 

$99.8 to $103.2

​

Total

​

$

298

​

​

​

​

​

​

​

​

​

Non-Recurring Fair Value Measurements

​

We are required, on a non-recurring basis, to adjust the carrying value or provide valuation allowances for certain assets using fair value measurements in accordance with GAAP. The following is a summary of applicable non-recurring fair value measurements:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

December 31, 2021

​

Three Months Ended September 30, 2022

​

Nine Months Ended September 30, 2022

​

Fair Value Measurement Date as of September 30, 2022

​

​

Level 3

​

Level 3

​

Total

​

Total

​

Level 3

(in thousands)

    

Inputs

    

Inputs

    

Gains (Losses)

    

Gains (Losses)

    

Inputs

Assets

​

  

​

​

  

​

​

  

​

​

  

​

​

  

Individually evaluated loans

​

$

15,388

​

$

17,932

​

$

1,778

​

$

(2,544)

​

September 2022

Capitalized servicing rights

​

 

7,127

​

​

5,263

 

​

84

 

​

1,864

 

September 2022

Premises held for sale

​

 

327

​

​

226

 

​

—

 

​

101

 

February 2022

Total

​

$

22,842

​

$

23,421

​

$

1,862

​

$

(579)

 

  

​

There are no liabilities measured at fair value on a non-recurring basis in 2022 and 2021.

​

​

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is, as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

(in thousands, except ratios)

    

Fair Value September 30, 2022

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

 

Assets

 

​

  

 

  

 

  

​

​

  

​

Individually evaluated loans

​

$

10,903

 

Fair value of collateral-appraised value

 

Loss severity

​

​

10% to 70%

​

​

​

​

​

​

​

 

Appraised value

​

​

$80 to $1,175

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

4,485

 

Discount cash flow

 

Discount rate

 

​

2.88% to 6.45%

​

​

​

​

​

​

​

 

Cash flows

​

​

$4 to $925

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

7,127

 

Discounted cash flow

 

Constant prepayment rate (CPR)

 

​

7.10%

​

​

​

 

  

 

  

 

Discount rate

 

​

9.54%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

327

 

Fair value of asset less selling costs

 

Appraised value

​

​

$347

​

​

​

 

​

 

  

 

Selling Costs

 

​

6%

​

Total

​

$

22,842

 

  

 

  

 

​

  

​

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(in thousands, except ratios)

    

Fair Value December 31, 2021

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

​

Assets

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

$

12,127

​

Fair value of collateral-appraised value

​

Loss severity

​

​

10% to 70%

​

​

​

​

​

​

​

​

Appraised value

​

​

$71 to $1,792

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

5,805

​

Discount cash flow

​

Discount rate

 

​

2.88% to 9.50%

​

​

​

​

​

​

​

​

Cash flows

​

​

$6 to $931

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

5,263

​

Discounted cash flow

​

Constant prepayment rate (CPR)

 

​

12.47%

​

​

​

​

​

​

​

​

Discount rate

 

​

9.53%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

226

​

Fair value of asset less selling costs

​

Appraised value

 

​

$240

​

​

​

​

​

​

​

​

Selling Costs

 

​

6%

​

Total

​

$

23,421

​

​

​

​

​

​

​

​

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.

​

There were no Level 1 or Level 2 non-recurring fair value measurements for the periods ended September 30, 2022 and December 31, 2021.

​

Individually evaluated loans. Loans are generally not recorded at fair value on a recurring basis. Periodically, we record non-recurring adjustments to the carrying value of loans based on fair value measurements for partial charge-offs of the uncollectible portions of those loans. Non-recurring adjustments can also include certain impairment amounts for collateral-dependent loans calculated when establishing the allowance for credit losses. Such amounts are generally based on the fair value of the underlying collateral supporting the loan and, as a result, the carrying value of the loan less the calculated valuation amount does not necessarily represent the fair value of the loan. Real estate collateral is typically valued using appraisals or other indications of value based on recent comparable sales of similar properties or assumptions generally observable in the marketplace. However, the choice of observable data is subject to significant judgment, and there are often adjustments based on judgment in order to make observable data comparable and to consider the impact of time, the condition of properties, interest rates, and other market factors on current values. Additionally, commercial real estate appraisals frequently involve discounting of projected cash flows, which relies inherently on unobservable data. Therefore, non-recurring fair value measurement adjustments relating to real estate collateral have generally been classified as Level 3. Estimates of fair value for other collateral supporting commercial loans are generally based on assumptions not observable in the marketplace and therefore such valuations have been classified as Level 3.

​

Capitalized loan servicing rights. A loan servicing right asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans exceed adequate compensation for performing the servicing. The fair value of loan servicing rights is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Adjustments are only recorded when the discounted cash flows derived from the valuation model are less than the carrying value of the asset. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy.

​

Other real estate owned or OREO. OREO results from the foreclosure process on residential or commercial loans issued by the Company. Upon assuming the real estate, we record the property at the fair value of the asset less the estimated sales costs. Thereafter, OREO properties are recorded at the lower of cost or fair value less the estimated sales costs. OREO fair values are primarily determined based on Level 3 data including sales comparables and appraisals.

​

Premises held for sale. Assets held for sale, identified as part of our strategic review and branch optimization exercise, were transferred from premises and equipment at the lower of amortized cost or fair value less the estimated sales costs. Assets held for sale fair values are primarily determined based on Level 3 data including sales comparables and appraisals.

​

Summary of Estimated Fair Values of Financial Instruments

​

The estimated fair values, and related carrying amounts, of our financial instruments are included in the table below. Certain financial instruments and all non-financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented herein may not necessarily represent the underlying fair value of the Company.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

82,065

​

$

82,065

​

$

82,065

​

$

—

​

$

—

Securities available for sale

​

 

556,752

​

 

556,752

​

 

—

​

 

556,752

​

 

—

FHLB stock

​

 

9,035

​

 

9,035

​

 

—

​

 

9,035

​

 

—

Loans held for sale

​

​

987

​

​

982

​

​

—

​

​

982

​

​

—

Net loans

​

 

2,850,364

​

 

2,783,612

​

 

—

​

 

—

​

 

2,783,612

Accrued interest receivable

​

 

4,053

​

 

4,053

​

 

—

​

 

4,053

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

80,758

​

 

80,758

​

 

—

​

 

80,758

​

 

—

Derivative assets

​

 

31,973

​

 

31,973

​

 

—

​

 

31,973

​

 

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,801,432

​

$

2,616,000

​

$

—

​

$

2,616,000

​

$

—

Time deposits

​

​

334,248

​

​

330,059

​

​

—

​

​

330,059

​

​

—

Securities sold under agreements to repurchase

​

​

18,916

​

​

18,916

​

​

—

​

​

18,916

​

​

—

FHLB advances

​

 

169,841

​

 

169,459

​

 

—

​

 

169,459

​

 

—

Subordinated borrowings

​

 

60,248

​

 

57,744

​

 

—

​

 

57,744

​

 

—

Derivative liabilities

​

 

27,084

​

 

27,084

​

 

—

​

 

27,084

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

250,389

​

$

250,389

​

$

250,389

​

$

—

​

$

—

Securities available for sale

​

 

618,276

​

 

618,276

​

 

—

​

 

618,276

​

 

—

FHLB stock

​

 

7,384

​

 

7,384

​

 

—

​

 

7,384

​

 

—

Loans held for sale

​

​

5,523

​

​

5,523

​

​

—

​

​

5,523

​

​

—

Net loans

​

 

2,509,192

​

 

2,442,741

​

 

—

​

 

—

​

 

2,442,741

Accrued interest receivable

​

 

2,712

​

 

2,712

​

 

—

​

 

2,712

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

79,020

​

 

79,020

​

 

—

​

 

79,020

​

 

—

Derivative assets

​

 

14,148

​

 

14,148

​

 

—

​

 

13,850

​

 

298

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,623,012

​

$

2,853,000

​

$

—

​

$

2,853,000

​

$

—

Time deposits

​

​

425,532

​

​

424,000

​

​

—

​

​

424,000

​

​

—

Securities sold under agreements to repurchase

​

​

19,802

​

​

19,802

​

​

—

​

​

19,802

​

​

—

FHLB advances

​

 

98,598

​

 

98,439

​

 

—

​

 

98,439

​

 

—

Subordinated borrowings

​

 

60,124

​

 

61,884

​

 

—

​

 

61,884

​

 

—

Derivative liabilities

​

 

15,257

​

 

15,257

​

 

—

​

 

15,257

​

 

—

​