XML 46 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Fair Value Measurements at 

 

September 30, 2022 Using:

 

    

Quoted Prices in

    

Significant

    

    

    

    

 

Active Markets

Other

Significant

 

for Identical

Observable

Unobservable

Total

 

Assets

Inputs

Inputs

Fair

 

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

 

Financial assets:

Available-for-sale debt securities:

U.S. Treasury securities and U.S. Government agencies

$

203,013

$

207,422

$

$

410,435

Private label mortgage-backed security

 

 

 

2,284

 

2,284

Mortgage-backed securities - residential

 

 

180,404

 

 

180,404

Collateralized mortgage obligations

 

 

22,916

 

 

22,916

Corporate bonds

9,998

9,998

Trust preferred security

 

 

 

3,910

 

3,910

Total available-for-sale debt securities

$

203,013

$

420,740

$

6,194

$

629,947

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

175

$

$

175

Total equity securities with readily determinable fair value

$

$

175

$

$

175

Mortgage loans held for sale

$

$

2,912

$

$

2,912

Consumer loans held for sale

8,796

8,796

Consumer loans held for investment

11

11

Mandatory forward contracts

639

639

Interest rate swap agreements

7,121

7,121

Financial liabilities:

Rate lock loan commitments

$

$

175

$

$

175

Interest rate swap agreements

7,121

7,121

Fair Value Measurements at

 

December 31, 2021 Using:

 

    

Quoted Prices in

    

Significant

    

    

    

    

 

Active Markets

Other

Significant

 

for Identical

Observable

Unobservable

Total

 

Assets

Inputs

Inputs

Fair

 

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

 

Financial assets:

Available-for-sale debt securities:

U.S. Treasury securities and U.S. Government agencies

$

70,112

$

167,347

$

$

237,459

Private label mortgage-backed security

 

 

 

2,731

 

2,731

Mortgage-backed securities - residential

 

 

210,749

 

 

210,749

Collateralized mortgage obligations

 

 

30,294

 

 

30,294

Corporate bonds

10,046

10,046

Trust preferred security

 

 

 

3,847

 

3,847

Total available-for-sale debt securities

$

70,112

$

418,436

$

6,578

$

495,126

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

170

$

$

170

Community Reinvestment Act mutual fund

 

2,450

 

 

 

2,450

Total equity securities with readily determinable fair value

$

2,450

$

170

$

$

2,620

Mortgage loans held for sale

$

$

29,393

$

$

29,393

Consumer loans held for sale

19,747

19,747

Consumer loans held for investment

170

170

Rate lock loan commitments

 

 

1,404

 

 

1,404

Mandatory forward contracts

66

66

Interest rate swap agreements

 

 

5,786

 

 

5,786

Financial liabilities:

Interest rate swap agreements

5,786

 

5,786

Assets Measured at Fair Value on a Non-Recurring Basis

Fair Value Measurements at

September 30, 2022 Using:

    

Quoted Prices in

    

Significant

    

    

    

Active Markets

Other

Significant

for Identical

Observable

Unobservable

Total

Assets

Inputs

Inputs

Fair

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

Collateral-dependent loans:

Residential real estate:

Owner occupied

$

$

$

1,314

$

1,314

Commercial real estate

 

 

 

944

 

944

Total collateral-dependent loans*

$

$

$

2,258

$

2,258

Other real estate owned:

Commercial real estate

$

$

$

1,634

$

1,634

Total other real estate owned

$

$

$

1,634

$

1,634

*

The difference between the carrying value and the fair value of collateral-dependent loans measured at fair value is reconciled in a subsequent table of this Footnote.

Fair Value Measurements at

December 31, 2021 Using:

    

Quoted Prices in

    

Significant

    

    

    

Active Markets

Other

Significant

for Identical

Observable

Unobservable

Total

Assets

Inputs

Inputs

Fair

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

Collateral-dependent loans:

Residential real estate:

Owner occupied

$

$

$

1,626

$

1,626

Commercial real estate

 

 

 

2,841

 

2,841

Home equity

 

 

 

378

 

378

Total collateral-dependent loans*

$

$

$

4,845

$

4,845

Other real estate owned:

Residential real estate

$

$

$

1,792

$

1,792

Total other real estate owned

$

$

$

1,792

$

1,792

*

The difference between the carrying value and the fair value of collateral-dependent loans measured at fair value is reconciled in a subsequent table of this Footnote.

Impaired collateral dependent loans classified with Level 3 fair value hierarchy

(in thousands)

    

September 30, 2022

    

December 31, 2021

    

Carrying amount of loans measured at fair value

$

1,815

$

4,928

Estimated selling costs considered in carrying amount

 

479

 

842

Valuation allowance

(36)

(925)

Total fair value

$

2,258

$

4,845

Provisions for loss on collateral dependent impaired loans

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

    

2021

    

2022

    

2021

Provision on collateral-dependent loans

$

(7)

$

345

$

(11)

$

393

Other Real Estate Owned

    

(in thousands)

September 30, 2022

    

December 31, 2021

    

Other real estate owned carried at fair value

$

1,634

$

1,792

Other real estate owned carried at cost

 

 

Total carrying value of other real estate owned

$

1,634

$

1,792

    

Three Months Ended

Nine Months Ended

    

September 30, 

September 30, 

(in thousands)

2022

    

2021

    

2022

    

2021

Other real estate owned write-downs during the period

$

53

$

53

$

158

$

158

Carrying amount and estimated fair values of financial instruments

Fair Value Measurements at

 

September 30, 2022:

 

    

    

    

    

    

    

    

    

Total

 

Carrying

Fair

 

(in thousands)

Value

Level 1

Level 2

Level 3

Value

 

Assets:

Cash and cash equivalents

$

754,393

$

754,393

$

$

$

754,393

Available-for-sale debt securities

 

629,947

 

203,013

 

420,740

 

6,194

 

629,947

Held-to-maturity debt securities

 

32,628

 

 

32,621

 

 

32,621

Equity securities with readily determinable fair values

175

175

175

Mortgage loans held for sale, at fair value

 

2,912

 

 

2,912

 

 

2,912

Consumer loans held for sale, at fair value

8,796

8,796

8,796

Consumer loans held for sale, at the lower of cost or fair value

12,679

12,679

12,679

Loans, net

 

4,224,531

 

 

 

4,048,246

 

4,048,246

Federal Home Loan Bank stock

 

8,568

 

 

 

 

NA

Accrued interest receivable

 

11,102

 

 

11,102

 

 

11,102

Mortgage servicing rights

9,177

17,592

17,592

Mandatory forward contracts

639

639

639

Interest rate swap agreements

7,121

7,121

7,121

Liabilities:

Noninterest-bearing deposits

$

2,014,123

$

$

2,014,123

$

$

2,014,123

Transaction deposits

 

2,540,961

 

 

2,540,961

 

 

2,540,961

Time deposits

 

245,424

 

 

239,058

 

 

239,058

Securities sold under agreements to repurchase and other short-term borrowings

 

209,376

 

 

209,376

 

 

209,376

Federal Home Loan Bank advances

 

20,000

 

 

21,671

 

 

21,671

Accrued interest payable

 

193

 

 

193

 

 

193

Rate lock loan commitments

175

175

175

Interest rate swap agreements

7,121

7,121

7,121

Fair Value Measurements at

 

December 31, 2021:

 

    

    

    

    

    

    

    

    

    

Total

 

Carrying

Fair

 

(in thousands)

Value

Level 1

Level 2

Level 3

Value

 

Assets:

Cash and cash equivalents

$

756,971

$

756,971

$

$

$

756,971

Available-for-sale debt securities

 

495,126

 

70,112

 

418,436

 

6,578

 

495,126

Held-to-maturity debt securities

 

44,299

 

 

44,764

 

 

44,764

Equity securities with readily determinable fair values

2,620

2,450

170

2,620

Mortgage loans held for sale, at fair value

 

29,393

 

 

29,393

 

 

29,393

Consumer loans held for sale, at fair value

19,747

19,747

19,747

Consumer loans held for sale, at the lower of cost or fair value

2,937

2,937

2,937

Loans, net

 

4,431,985

 

 

 

4,445,244

 

4,445,244

Federal Home Loan Bank stock

 

10,311

 

 

 

 

NA

Accrued interest receivable

 

9,877

 

 

9,877

 

 

9,877

Mortgage servicing rights

9,196

11,540

11,540

Rate lock loan commitments

1,404

1,404

1,404

Mandatory forward contracts

66

66

66

Interest rate swap agreements

5,786

5,786

5,786

Liabilities:

Noninterest-bearing deposits

$

1,990,781

$

$

1,990,781

$

$

1,990,781

Transaction deposits

 

2,553,423

 

 

2,553,423

 

 

2,553,423

Time deposits

 

296,214

 

 

298,236

 

 

298,236

Securities sold under agreements to repurchase and other short-term borrowings

 

290,967

 

 

290,967

 

 

290,967

Federal Home Loan Bank advances

 

25,000

 

 

25,000

 

 

25,000

Accrued interest payable

 

159

 

 

159

 

 

159

Interest rate swap agreements

5,786

5,786

5,786

Nonrecurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

September 30, 2022 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner occupied

$

1,314

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 41% (11%)

Collateral-dependent loans - commercial real estate

$

944

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

16% (16%)

Other real estate owned - commercial real estate

$

1,634

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

39% (39%)

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

December 31, 2021 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner occupied

$

1,626

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 51% (10%)

Collateral-dependent loans - commercial real estate

$

2,841

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

12% - 13% (12%)

Collateral-dependent loans - home equity

$

378

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

2%-4% (3%)

Other real estate owned - commercial real estate

$

1,792

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

33% (33%)

Private label mortgage backed security  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

  

Three Months Ended

  

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

2021

2022

2021

    

Balance, beginning of period

$

2,478

$

2,824

$

2,731

$

2,957

Total gains or losses included in earnings:

Net change in unrealized gain

 

1

 

13

 

10

 

62

Principal paydowns

 

(195)

 

(57)

 

(457)

 

(239)

Balance, end of period

$

2,284

$

2,780

$

2,284

$

2,780

Private label mortgage backed security | Recurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

    

Fair

    

Valuation

    

    

    

 

September 30, 2022 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

 

Private label mortgage-backed security

$

2,284

 

Discounted cash flow

 

(1) Constant prepayment rate

 

4.5% - 4.7%

 

(2) Probability of default

 

1.8% - 9.3%

 

(3) Loss severity

 

25% - 35%

    

Fair

    

Valuation

    

    

    

 

December 31, 2021 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

 

Private label mortgage-backed security

$

2,731

 

Discounted cash flow

 

(1) Constant prepayment rate

 

4.5% - 5.7%

 

(2) Probability of default

 

1.8% - 9.3%

 

(3) Loss severity

 

50% - 75%

Trust Preferred Securities  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

    

Three Months Ended

    

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

2021

2022

2021

Balance, beginning of period

$

3,824

$

3,700

$

3,847

$

3,800

Total gains or losses included in earnings:

Discount accretion

14

14

42

40

Net change in unrealized gain

 

72

 

136

 

21

 

10

Balance, end of period

$

3,910

$

3,850

$

3,910

$

3,850

Mortgage Loans Held for Sale  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

(in thousands)

    

September 30, 2022

    

December 31, 2021

 

Aggregate fair value

$

2,912

$

29,393

Contractual balance

 

2,925

 

28,668

Unrealized (loss) gain

 

(13)

 

725

Schedule of gains and losses from changes in fair value included in earnings

    

Three Months Ended

Nine Months Ended

    

September 30, 

September 30, 

(in thousands)

2022

    

2021

    

2022

    

2021

Interest income

$

112

$

253

$

469

$

802

Change in fair value

 

(141)

 

(373)

 

(738)

 

(1,527)

Total included in earnings

$

(29)

$

(120)

$

(269)

$

(725)

Consumer loans  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

(in thousands)

    

September 30, 2022

    

December 31, 2021

Aggregate fair value

$

8,796

$

19,747

Contractual balance

 

8,868

 

19,633

Unrealized (loss) gain

 

(72)

 

114

Schedule of gains and losses from changes in fair value included in earnings

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

    

2021

    

2022

    

2021

Interest income

$

3,009

$

2,102

$

8,889

$

4,070

Change in fair value

 

32

 

(16)

 

(186)

 

62

Total included in earnings

$

3,041

$

2,086

$

8,703

$

4,132

Consumer loans | Recurring basis  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

    

Fair

    

Valuation

    

    

    

September 30, 2022 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

8,796

 

Contract Terms

 

(1) Net Premium

 

0.15%

 

(2) Discounted Sales

 

10.00%

    

Fair

    

Valuation

    

    

    

December 31, 2021 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

19,747

 

Contract Terms

 

(1) Net Premium

 

1.4%

 

(2) Discounted Sales

 

5.00%