XML 57 R44.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value (Tables)
12 Months Ended
Dec. 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.

 

 

 

December 31, 2023

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage backed securities

 

$

176,970

 

 

$

 

 

$

176,970

 

 

$

 

U.S. Treasury and agencies

 

 

68,871

 

 

 

 

 

 

68,871

 

 

 

 

State and municipals

 

 

43,325

 

 

 

 

 

 

43,325

 

 

 

 

Corporate bonds

 

 

31,915

 

 

 

 

 

 

31,165

 

 

 

750

 

Total securities available for sale

 

$

321,081

 

 

$

 

 

$

320,331

 

 

$

750

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

MSR assets

 

$

27,114

 

 

$

 

 

$

 

 

$

27,114

 

Rabbi trust assets

 

 

531

 

 

 

531

 

 

 

 

 

 

 

Mortgage derivative asset

 

 

335

 

 

 

 

 

 

335

 

 

 

 

Interest rate swap asset

 

 

71

 

 

 

 

 

 

71

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

140

 

 

$

 

 

$

140

 

 

$

 

Interest rate swap liability

 

 

71

 

 

 

 

 

 

71

 

 

 

 

 

 

December 31, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage backed securities

 

$

196,336

 

 

$

 

 

$

188,719

 

 

$

7,617

 

U.S. Treasury and agencies

 

 

67,162

 

 

 

 

 

 

67,162

 

 

 

 

State and municipals

 

 

50,993

 

 

 

 

 

 

50,993

 

 

 

 

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, 2021

 

$

11,064

 

 

$

7,916

 

Transfers from Level 3 to Level 2

 

 

(6,751

)

 

 

 

Sales or paydowns

 

 

 

 

 

(300

)

Fair value adjustments

 

 

(24

)

 

 

1

 

Balance as of December 31, 2022

 

$

4,289

 

 

$

7,617

 

Transfers from Level 3 to Level 2

 

 

(3,539

)

 

 

(7,617

)

Balance as of December 31, 2023

 

$

750

 

 

$

 

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, 2021 - Amortized cost

 

$

16,469

 

Change in accounting method

 

 

4,484

 

Additions

 

 

5,791

 

Fair value adjustments

 

 

2,247

 

Balance as of December 31, 2022 - Fair value

 

$

28,991

 

Additions

 

 

1,010

 

Fair value adjustments

 

 

(2,887

)

Balance as of December 31, 2023 - Fair value

 

$

27,114

 

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.

 

 

 

December 31, 2023

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other equity investments

 

$

12,905

 

 

$

 

 

$

12,905

 

 

$

 

Collateral-dependent loans

 

 

56,068

 

 

 

 

 

 

 

 

 

56,068

 

Loans held for sale

 

 

46,337

 

 

 

 

 

 

46,337

 

 

 

 

 

 

 

December 31, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other equity investments

 

$

23,776

 

 

$

 

 

$

23,776

 

 

$

 

Impaired loans, net

 

 

54,906

 

 

 

 

 

 

 

 

 

54,906

 

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 December 31, 2023

 

 

Unobservable Input

 

Range

Collateral-dependent loans

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

56,068

 

 

Selling Costs

 

7% - 15%

 

(Dollars in thousands)

 

Balance as of December 31, 2022

 

 

Unobservable Input

 

Range

 

Impaired loans, net

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

54,761

 

 

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 of Financial Instruments

The following tables present estimated fair values and related carrying amounts of the Company’s financial instruments as of the dates stated.

 

 

 

December 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

 

$

110,491

 

 

$

110,491

 

 

$

110,491

 

 

$

 

 

$

 

Restricted cash

 

 

10,660

 

 

 

10,660

 

 

 

10,660

 

 

 

 

 

 

 

Federal funds sold

 

 

4,451

 

 

 

4,451

 

 

 

4,451

 

 

 

 

 

 

 

Securities available for sale

 

 

321,081

 

 

 

321,081

 

 

 

 

 

 

320,331

 

 

 

750

 

Restricted equity investments

 

 

18,621

 

 

 

18,621

 

 

 

 

 

 

18,621

 

 

 

 

Other equity investments

 

 

12,905

 

 

 

12,905

 

 

 

 

 

 

12,905

 

 

 

 

Other investments

 

 

29,467

 

 

 

29,467

 

 

 

 

 

 

 

 

 

29,467

 

PPP loans receivable, net

 

 

2,386

 

 

 

2,386

 

 

 

 

 

 

 

 

 

2,386

 

Loans held for investment, net

 

 

2,392,668

 

 

 

2,313,727

 

 

 

 

 

 

 

 

 

2,313,727

 

Accrued interest receivable

 

 

14,967

 

 

 

14,967

 

 

 

 

 

 

14,967

 

 

 

 

Bank owned life insurance

 

 

48,453

 

 

 

48,453

 

 

 

 

 

 

48,453

 

 

 

 

MSR assets

 

 

27,114

 

 

 

27,114

 

 

 

 

 

 

 

 

 

27,114

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

506,248

 

 

$

506,248

 

 

$

506,248

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

1,049,536

 

 

 

1,049,536

 

 

 

 

 

 

1,049,536

 

 

 

 

Savings deposits

 

 

117,923

 

 

 

117,923

 

 

 

 

 

 

117,923

 

 

 

 

Time deposits

 

 

892,325

 

 

 

892,439

 

 

 

 

 

 

 

 

 

892,439

 

FHLB borrowings

 

 

210,000

 

 

 

211,799

 

 

 

 

 

 

211,799

 

 

 

 

FRB borrowings

 

 

65,000

 

 

 

65,000

 

 

 

 

 

 

65,000

 

 

 

 

Subordinated notes, net

 

 

39,855

 

 

 

37,803

 

 

 

 

 

 

 

 

 

37,803

 

 

 

 

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

 

 

2,368,352

 

 

 

2,321,042

 

 

 

 

 

 

 

 

 

2,321,042

 

Accrued interest receivable

 

 

11,569

 

 

 

11,569

 

 

 

 

 

 

11,569

 

 

 

 

Bank owned life insurance

 

 

47,245

 

 

 

47,245

 

 

 

 

 

 

47,245

 

 

 

 

MSR assets

 

 

28,991

 

 

 

28,991

 

 

 

 

 

 

 

 

 

28,991

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing 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