XML 34 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value (Tables)
6 Months Ended
Jun. 30, 2024
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.

 

 

June 30, 2024

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage backed securities

 

$

163,113

 

 

$

 

 

$

163,113

 

 

$

 

U.S. Treasury and agencies

 

 

68,895

 

 

 

 

 

 

68,895

 

 

 

 

State and municipals

 

 

43,003

 

 

 

 

 

 

43,003

 

 

 

 

Corporate bonds

 

 

32,416

 

 

 

 

 

 

31,666

 

 

 

750

 

Total securities available for sale

 

$

307,427

 

 

$

 

 

$

306,677

 

 

$

750

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights assets

 

$

29,862

 

 

$

 

 

$

 

 

$

29,862

 

Rabbi trust assets

 

 

575

 

 

 

575

 

 

 

 

 

 

 

Mortgage derivative asset

 

 

295

 

 

 

 

 

 

295

 

 

 

 

Interest rate swap asset

 

 

103

 

 

 

 

 

 

103

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liability

 

$

103

 

 

$

 

 

$

103

 

 

$

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights 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

 

 

 

 

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, 2023

 

$

750

 

 

$

 

Transfers from Level 2 to Level 3

 

 

 

 

 

2,000

 

Sales or paydowns

 

 

 

 

 

(2,000

)

Balance as of June 30, 2024

 

$

750

 

 

$

 

Summary of changes in corporate 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, 2023

 

$

750

 

 

$

 

Transfers from Level 2 to Level 3

 

 

 

 

 

2,000

 

Sales or paydowns

 

 

 

 

 

(2,000

)

Balance as of June 30, 2024

 

$

750

 

 

$

 

Summary of Change in Mortgage Servicing Right ("MSR") Assets

The following table presents the change in mortgage servicing rights ("MSR") assets as of the dates and for the periods stated.

(Dollars in thousands)

 

MSR Assets

 

Balance as of December 31, 2023

 

$

27,114

 

Additions

 

 

9

 

Fair value adjustments

 

 

2,739

 

Balance as of June 30, 2024

 

$

29,862

 

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. As noted previously, in the second quarter of 2024, the Company recorded an $8.5 million impairment charge against the Company's investment in a fintech company, which is reported in other equity investments on the consolidated balance sheets.

 

 

June 30, 2024

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other equity investments

 

$

4,354

 

 

$

 

 

$

1,348

 

 

$

3,006

 

Collateral-dependent loans

 

 

20,061

 

 

 

 

 

 

 

 

 

20,061

 

Loans held for sale

 

 

54,377

 

 

 

 

 

 

39,990

 

 

 

14,387

 

 

 

 

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

 

 

 

 

 

Summary of Quantitative Information about Level 3 Fair Value Measurements of Assets Measured on a Nonrecurring Basis

The following tables present quantitative information about Level 3 fair value measurements of assets measured on a nonrecurring basis as of the dates stated.

(Dollars in thousands)

 

Balance as of June 30, 2024

 

 

Unobservable Input

 

Range

 

Other equity investments

 

 

 

 

 

 

 

 

Probability weighted expected return technique

 

$

3,006

 

 

Discount Rate

 

 

20

%

Collateral-dependent loans

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

20,061

 

 

Selling Costs

 

7% - 15%

 

Loans held for sale

 

 

 

 

 

 

 

 

Discounted sales price technique

 

 

14,387

 

 

Selling Costs

 

 

15

%

 

 

 

 

 

Discount Rate

 

 

26

%

 

(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%

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.

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

124,607

 

 

$

124,607

 

 

$

124,607

 

 

$

 

 

$

 

Restricted cash

 

 

5,924

 

 

 

5,924

 

 

 

5,924

 

 

 

 

 

 

 

Federal funds sold

 

 

5,219

 

 

 

5,219

 

 

 

5,219

 

 

 

 

 

 

 

Securities available for sale

 

 

307,427

 

 

 

307,427

 

 

 

 

 

 

306,677

 

 

 

750

 

Restricted equity investments

 

 

18,236

 

 

 

18,236

 

 

 

 

 

 

18,236

 

 

 

 

Other equity investments

 

 

4,354

 

 

 

4,354

 

 

 

 

 

 

1,348

 

 

 

3,006

 

Other investments

 

 

21,099

 

 

 

21,099

 

 

 

 

 

 

 

 

 

21,099

 

Loans held for sale

 

 

54,377

 

 

 

54,377

 

 

 

 

 

 

39,990

 

 

 

14,387

 

Loans held for investment, net

 

 

2,231,243

 

 

 

2,139,734

 

 

 

 

 

 

 

 

 

2,139,734

 

Accrued interest receivable

 

 

14,172

 

 

 

14,172

 

 

 

 

 

 

14,172

 

 

 

 

Bank owned life insurance

 

 

42,446

 

 

 

42,446

 

 

 

 

 

 

42,446

 

 

 

 

MSR assets

 

 

29,862

 

 

 

29,862

 

 

 

 

 

 

 

 

 

29,862

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

470,128

 

 

$

470,128

 

 

$

470,128

 

 

$

 

 

$

 

Interest-bearing demand and money market

 

 

769,870

 

 

 

769,870

 

 

 

 

 

 

769,870

 

 

 

 

Savings

 

 

106,619

 

 

 

106,619

 

 

 

 

 

 

106,619

 

 

 

 

Time

 

 

979,222

 

 

 

974,348

 

 

 

 

 

 

 

 

 

974,348

 

FHLB borrowings

 

 

202,900

 

 

 

207,099

 

 

 

 

 

 

207,099

 

 

 

 

Subordinated notes, net

 

 

39,822

 

 

 

38,254

 

 

 

 

 

 

 

 

 

38,254

 

 

 

 

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

 

Loans held for sale

 

 

46,337

 

 

 

46,337

 

 

 

 

 

 

46,337

 

 

 

 

Loans held for investment, net

 

 

2,395,054

 

 

 

2,316,113

 

 

 

 

 

 

 

 

 

2,316,113

 

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 demand

 

$

506,248

 

 

$

506,248

 

 

$

506,248

 

 

$

 

 

$

 

Interest-bearing demand and money market

 

 

1,049,536

 

 

 

1,049,536

 

 

 

 

 

 

1,049,536

 

 

 

 

Savings

 

 

117,923

 

 

 

117,923

 

 

 

 

 

 

117,923

 

 

 

 

Time

 

 

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