XML 40 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Summary of Financial Assets Measured at Fair Value on Recurring Basis

The following tables present the balances of financial assets measured at fair value on a recurring basis as of the dates stated.

 

 

March 31, 2023

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

51,662

 

 

$

 

 

$

51,662

 

 

$

 

U.S. Treasury and agencies

 

 

62,152

 

 

 

 

 

 

62,152

 

 

 

 

Mortgage backed securities

 

 

199,320

 

 

 

 

 

 

191,816

 

 

 

7,504

 

Corporate bonds

 

 

38,856

 

 

 

 

 

 

34,557

 

 

 

4,299

 

Total securities available for sale

 

$

351,990

 

 

$

 

 

$

340,187

 

 

$

11,803

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

MSR assets

 

$

27,095

 

 

$

 

 

$

 

 

$

27,095

 

Rabbi trust assets

 

 

577

 

 

 

577

 

 

 

 

 

 

 

Mortgage derivative asset

 

 

455

 

 

 

 

 

 

455

 

 

 

 

Interest rate swap asset

 

 

57

 

 

 

 

 

 

57

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

57

 

 

$

 

 

$

57

 

 

$

 

Interest rate swap liability

 

 

57

 

 

 

 

 

 

57

 

 

 

 

 

 

 

December 31, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

50,993

 

 

$

 

 

$

50,993

 

 

$

 

U.S. Treasury and agencies

 

 

67,162

 

 

 

 

 

 

67,162

 

 

 

 

Mortgage backed securities

 

 

196,336

 

 

 

 

 

 

188,719

 

 

 

7,617

 

Corporate bonds

 

 

39,850

 

 

 

 

 

 

35,561

 

 

 

4,289

 

Total securities available for sale

 

$

354,341

 

 

$

 

 

$

342,435

 

 

$

11,906

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

MSR assets

 

$

28,991

 

 

$

 

 

$

 

 

$

28,991

 

Rabbi trust assets

 

 

584

 

 

 

584

 

 

 

 

 

 

 

Mortgage derivative asset

 

 

112

 

 

 

 

 

 

112

 

 

 

 

Interest rate swap asset

 

 

95

 

 

 

 

 

 

95

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

24

 

 

$

 

 

$

24

 

 

$

 

Interest rate swap liability

 

 

95

 

 

 

 

 

 

95

 

 

 

 

 

Summary of changes incorporate bonds and mortgage backed securities using level 3 inputs

The following table presents the change in corporate bonds and mortgage backed securities using Level 3 inputs for the periods stated.

(Dollars in thousands)

 

Corporate
Bonds

 

 

Mortgage Backed Securities

 

Balance as of December 31, 2022

 

$

4,289

 

 

$

7,617

 

Fair value adjustments

 

 

10

 

 

 

(113

)

Balance as of March 31, 2023

 

$

4,299

 

 

$

7,504

 

 

Summary of Change in MSR Assets

The following table presents the change in MSR assets as of the dates and for the periods stated.

(Dollars in thousands)

 

MSR Assets

 

Balance as of December 31, 2022

 

$

28,991

 

Additions

 

 

242

 

Fair value adjustments

 

 

(2,138

)

Balance as of March 31, 2023

 

$

27,095

 

Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements.

Summary of Assets Measured at Fair Value

The following tables summarize assets that were measured at fair value on a nonrecurring basis as of the dates stated.

 

 

March 31, 2023

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other equity investments

 

$

22,960

 

 

$

 

 

$

22,960

 

 

$

 

Collateral-dependent loans

 

 

7,165

 

 

 

 

 

 

 

 

 

7,165

 

Loans held for sale

 

 

76,528

 

 

 

 

 

 

76,528

 

 

 

 

 

 

 

December 31, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other equity investments

 

$

23,776

 

 

$

 

 

$

23,776

 

 

$

 

Impaired loans - Pre-ASC 326

 

 

34,888

 

 

 

 

 

 

 

 

 

34,888

 

Loans held for sale

 

 

69,534

 

 

 

 

 

 

69,534

 

 

 

 

OREO

 

 

195

 

 

 

 

 

 

 

 

 

195

 

Summary of Quantitative Information about Level 3 Fair Value Measurements

The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

(Dollars in thousands)

 

Balance as of March 31, 2023

 

 

Unobservable Input

 

Range

 

Collateral-dependent loans

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

7,165

 

 

Selling Costs

 

 

7

%

 

(Dollars in thousands)

 

Balance as of December 31, 2022

 

 

Unobservable Input

 

Range

 

Impaired loans - Pre-ASC 326

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

34,743

 

 

Selling Costs

 

7% - 10%

 

Discounted cash flows technique

 

 

145

 

 

Discount Rate

 

4% - 11%

 

OREO

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

195

 

 

Selling Costs

 

 

7

%

Summary of Estimated Fair Values and Related Carrying Amounts and Valuation Level of Financial Instruments

The following tables present the estimated fair values, related carrying amounts, and valuation level of the financial instruments as of the dates stated.

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

226,374

 

 

$

226,374

 

 

$

226,374

 

 

$

 

 

$

 

Federal funds sold

 

 

1,976

 

 

 

1,976

 

 

 

1,976

 

 

 

 

 

 

 

Securities available for sale

 

 

351,990

 

 

 

351,990

 

 

 

 

 

 

340,187

 

 

 

11,803

 

Restricted equity investments

 

 

18,388

 

 

 

18,388

 

 

 

 

 

 

18,388

 

 

 

 

Other equity investments

 

 

22,960

 

 

 

22,960

 

 

 

 

 

 

22,960

 

 

 

 

Other investments

 

 

26,538

 

 

 

26,538

 

 

 

 

 

 

 

 

 

26,538

 

PPP loans receivable, net

 

 

7,988

 

 

 

7,988

 

 

 

 

 

 

 

 

 

7,988

 

Loans held for investment, net

 

 

2,419,018

 

 

 

2,382,220

 

 

 

 

 

 

 

 

 

2,382,220

 

Accrued interest receivable

 

 

14,915

 

 

 

14,915

 

 

 

 

 

 

14,915

 

 

 

 

Bank owned life insurance

 

 

47,536

 

 

 

47,536

 

 

 

 

 

 

47,536

 

 

 

 

MSR assets

 

 

27,095

 

 

 

27,095

 

 

 

 

 

 

 

 

 

27,095

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

594,518

 

 

$

594,518

 

 

$

594,518

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

1,326,655

 

 

 

1,326,655

 

 

 

 

 

 

1,326,655

 

 

 

 

Savings deposits

 

 

143,530

 

 

 

143,530

 

 

 

 

 

 

143,530

 

 

 

 

Time deposits

 

 

696,344

 

 

 

693,332

 

 

 

 

 

 

 

 

 

693,332

 

FHLB borrowings

 

 

239,100

 

 

 

239,045

 

 

 

 

 

 

239,045

 

 

 

 

Subordinated notes, net

 

 

39,904

 

 

 

37,610

 

 

 

 

 

 

 

 

 

37,610

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

77,274

 

 

$

77,274

 

 

$

77,274

 

 

$

 

 

$

 

Federal funds sold

 

 

1,426

 

 

 

1,426

 

 

 

1,426

 

 

 

 

 

 

 

Securities available for sale

 

 

354,341

 

 

 

354,341

 

 

 

 

 

 

342,435

 

 

 

11,906

 

Restricted equity investments

 

 

21,257

 

 

 

21,257

 

 

 

 

 

 

21,257

 

 

 

 

Other equity investments

 

 

23,776

 

 

 

23,776

 

 

 

 

 

 

23,776

 

 

 

 

Other investments

 

 

24,672

 

 

 

24,672

 

 

 

 

 

 

 

 

 

24,672

 

PPP loans receivable, net

 

 

11,967

 

 

 

11,967

 

 

 

 

 

 

 

 

 

11,967

 

Loans held for investment, net

 

 

2,376,153

 

 

 

2,321,042

 

 

 

 

 

 

 

 

 

2,321,042

 

Accrued interest receivable

 

 

12,393

 

 

 

12,393

 

 

 

 

 

 

12,393

 

 

 

 

Bank owned life insurance

 

 

47,245

 

 

 

47,245

 

 

 

 

 

 

47,245

 

 

 

 

MSR assets

 

 

28,991

 

 

 

28,991

 

 

 

 

 

 

 

 

 

28,991

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

640,101

 

 

$

640,101

 

 

$

640,101

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

1,318,799

 

 

 

1,318,799

 

 

 

 

 

 

1,318,799

 

 

 

 

Savings deposits

 

 

151,646

 

 

 

151,646

 

 

 

 

 

 

151,646

 

 

 

 

Time deposits

 

 

391,961

 

 

 

352,294

 

 

 

 

 

 

 

 

 

352,294

 

FHLB borrowings

 

 

311,700

 

 

 

311,700

 

 

 

 

 

 

311,700

 

 

 

 

FRB borrowings

 

 

51

 

 

 

51

 

 

 

 

 

 

51

 

 

 

 

Subordinated notes, net

 

 

39,920

 

 

 

37,689

 

 

 

 

 

 

 

 

 

37,689