XML 36 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Disclosures
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Fair Value Disclosures

NOTE 15 - Fair Value Disclosures

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Assets and liabilities measured at fair value on a recurring basis are summarized in the table below.

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2018

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

 

 

$

92,648

 

 

$

 

 

$

92,648

 

U.S. Treasury notes

 

 

 

 

 

1,932

 

 

 

 

 

 

1,932

 

Mortgage-backed securities, residential

 

 

 

 

 

39,736

 

 

 

 

 

 

39,736

 

Asset backed securities

 

 

 

 

 

10,145

 

 

 

 

 

 

10,145

 

State and municipal

 

 

 

 

 

118,451

 

 

 

 

 

 

118,451

 

Corporate bonds

 

 

 

 

 

68,787

 

 

 

 

 

 

68,787

 

SBA pooled securities

 

 

 

 

 

4,724

 

 

 

 

 

 

4,724

 

 

 

$

 

 

$

336,423

 

 

$

 

 

$

336,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual fund

 

$

5,044

 

 

$

 

 

$

 

 

$

5,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

 

 

$

2,106

 

 

$

 

 

$

2,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ICC Contingent consideration

 

$

 

 

$

 

 

$

20,745

 

 

$

20,745

 

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2017

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

 

 

$

109,890

 

 

$

 

 

$

109,890

 

U.S. Treasury notes

 

 

 

 

 

1,934

 

 

 

 

 

 

1,934

 

Mortgage-backed securities, residential

 

 

 

 

 

33,663

 

 

 

 

 

 

33,663

 

Asset backed securities

 

 

 

 

 

11,845

 

 

 

 

 

 

11,845

 

State and municipal

 

 

 

 

 

74,391

 

 

 

 

 

 

74,391

 

Corporate bonds

 

 

 

 

 

15,320

 

 

 

 

 

 

15,320

 

SBA pooled securities

 

 

 

 

 

3,560

 

 

 

 

 

 

3,560

 

 

 

$

 

 

$

250,603

 

 

$

 

 

$

250,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual fund

 

$

5,006

 

 

$

 

 

$

 

 

$

5,006

 

 

There were no liabilities measured at fair value on a recurring basis at December 31, 2017.

The Company used the following methods and assumptions to estimate fair value of financial instruments that are measured at fair value on a recurring basis:

Securities available for sale – The fair values of debt securities available for sale are determined by third party matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Equity securities – The fair values of equity securities are determined based on quoted market prices in active markets and are classified in Level 1 of the valuation hierarchy.

Loans held for sale – Loans held for sale represent mortgage loan originations intended to be sold in the secondary market. The fair value of loans held for sale is determined using commitments on hand from investors or prevailing market prices and are classified in Level 2 of the valuation hierarchy.

ICC contingent consideration – The fair value of the ICC contingent consideration is based on a proprietary index designed to approximate the rise and fall of transportation invoice prices subsequent to acquisition and is correlated to monthly movements in average invoice prices historically experienced by ICC. The fair value is classified in Level 3 of the valuation hierarchy. ICC contingent consideration was initially recorded with an acquisition date fair value of $20,000,000. Subsequent to acquisition, the contingent consideration increased in fair value by $745,000 to a fair value of $20,745,000 at December 31, 2018. There were no disposals of contingent consideration during the period. At the end of a 30 month earnout period, a final average index price will be calculated and the contingent consideration will be settled in cash based on the final average index price.

 

There were no transfers between levels for the years ended December 31, 2018 and 2017.

Assets measured at fair value on a non-recurring basis are summarized in the table below. There were no liabilities measured at fair value on a non-recurring basis at December 31, 2018 and 2017.

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2018

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

5,123

 

 

$

5,123

 

Construction, land development, land

 

 

 

 

 

 

 

 

70

 

 

 

70

 

1-4 family residential properties

 

 

 

 

 

 

 

 

100

 

 

 

100

 

Farmland

 

 

 

 

 

 

 

 

842

 

 

 

842

 

Commercial

 

 

 

 

 

 

 

 

3,277

 

 

 

3,277

 

Factored receivables

 

 

 

 

 

 

 

 

4,791

 

 

 

4,791

 

Consumer

 

 

 

 

 

 

 

 

41

 

 

 

41

 

PCI

 

 

 

 

 

 

 

 

67

 

 

 

67

 

Other real estate owned (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

1,095

 

 

 

1,095

 

 

 

$

 

 

$

 

 

$

15,406

 

 

$

15,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2017

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

42

 

 

$

42

 

1-4 family residential properties

 

 

 

 

 

 

 

 

85

 

 

 

85

 

Commercial

 

 

 

 

 

 

 

 

7,785

 

 

 

7,785

 

Factored receivables

 

 

 

 

 

 

 

 

3,777

 

 

 

3,777

 

Consumer

 

 

 

 

 

 

 

 

191

 

 

 

191

 

Other real estate owned (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

138

 

 

 

138

 

Construction, land development, land

 

 

 

 

 

 

 

 

202

 

 

 

202

 

 

 

$

 

 

$

 

 

$

12,220

 

 

$

12,220

 

 

(1) Represents the fair value of OREO that was adjusted subsequent to its initial classification as OREO.

As of December 31, 2018 and 2017, the only Level 3 assets with material unobservable inputs are associated with impaired loans and OREO.

Impaired Loans with Specific Allocation of ALLL

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due pursuant to the contractual terms of the loan agreement. Impairment is measured by estimating the fair value of the loan based on the present value of expected cash flows, the market price of the loan, or the underlying fair value of the loan’s collateral. For real estate loans, fair value of the impaired loan’s collateral is determined by third party appraisals, which are then adjusted for the estimated selling and closing costs related to liquidation of the collateral. For this asset class, the actual valuation methods (income, sales comparable, or cost) vary based on the status of the project or property. For example, land is generally based on the sales comparable method while construction is based on the income and/or sales comparable methods. The unobservable inputs may vary depending on the individual assets with no one of the three methods being the predominant approach. The Company reviews the third party appraisal for appropriateness and adjusts the value downward to consider selling and closing costs, which typically range from 5% to 8% of the appraised value. For non-real estate loans, fair value of the impaired loan’s collateral may be determined using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business.

OREO

OREO is primarily comprised of real estate acquired in partial or full satisfaction of loans. OREO is recorded at its estimated fair value less estimated selling and closing costs at the date of transfer, with any excess of the related loan balance over the fair value less expected selling costs charged to the ALLL. Subsequent changes in fair value are reported as adjustments to the carrying amount and are recorded against earnings. The Company outsources the valuation of OREO with material balances to third party appraisers. For this asset class, the actual valuation methods (income, sales comparable, or cost) vary based on the status of the project or property. For example, land is generally based on the sales comparable method while construction is based on the income and/or sales comparable methods. The unobservable inputs may vary depending on the individual assets with no one of the three methods being the predominant approach. The Company reviews the third party appraisal for appropriateness and adjusts the value downward to consider selling and closing costs, which typically range from 5% to 8% of the appraised value.

The estimated fair values of the Company’s financial instruments not measured at fair value on a recurring or non-recurring basis were as follows:

 

 

December 31, 2018

 

 

 

Carrying

 

 

Fair Value Measurements Using

 

 

Total

 

(Dollars in thousands)

 

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

234,939

 

 

$

234,939

 

 

$

 

 

$

 

 

$

234,939

 

Securities - held to maturity

 

 

8,487

 

 

 

 

 

 

 

 

 

7,326

 

 

 

7,326

 

Loans not previously presented, gross

 

 

3,589,676

 

 

 

 

 

 

 

 

 

3,505,724

 

 

 

3,505,724

 

FHLB stock

 

 

15,943

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Accrued interest receivable

 

 

19,094

 

 

 

19,094

 

 

 

 

 

 

 

 

 

19,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,450,349

 

 

 

 

 

 

3,440,570

 

 

 

 

 

 

3,440,570

 

Customer repurchase agreements

 

 

4,485

 

 

 

 

 

 

4,485

 

 

 

 

 

 

4,485

 

Federal Home Loan Bank advances

 

 

330,000

 

 

 

 

 

 

330,000

 

 

 

 

 

 

330,000

 

Subordinated notes

 

 

48,929

 

 

 

 

 

 

50,500

 

 

 

 

 

 

50,500

 

Junior subordinated debentures

 

 

39,083

 

 

 

 

 

 

40,808

 

 

 

 

 

 

40,808

 

Accrued interest payable

 

 

6,722

 

 

 

6,722

 

 

 

 

 

 

 

 

 

6,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Carrying

 

 

Fair Value Measurements Using

 

 

Total

 

(Dollars in thousands)

 

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

134,129

 

 

$

134,129

 

 

$

 

 

$

 

 

$

134,129

 

Securities - held to maturity

 

 

8,557

 

 

 

 

 

 

 

 

 

7,527

 

 

 

7,527

 

Loans not previously presented, net

 

 

2,780,228

 

 

 

 

 

 

 

 

 

2,800,362

 

 

 

2,800,362

 

Loans included in assets held for sale, net

 

 

68,668

 

 

 

 

 

 

 

 

 

69,268

 

 

 

69,268

 

FHLB stock

 

 

16,006

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Accrued interest receivable

 

 

15,517

 

 

 

15,517

 

 

 

 

 

 

 

 

 

15,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,621,348

 

 

 

 

 

 

2,616,034

 

 

 

 

 

 

2,616,034

 

Customer repurchase agreements

 

 

11,488

 

 

 

 

 

 

11,488

 

 

 

 

 

 

11,488

 

Federal Home Loan Bank advances

 

 

365,000

 

 

 

 

 

 

365,000

 

 

 

 

 

 

365,000

 

Subordinated notes

 

 

48,828

 

 

 

 

 

 

52,310

 

 

 

 

 

 

52,310

 

Junior subordinated debentures

 

 

38,623

 

 

 

 

 

 

41,563

 

 

 

 

 

 

41,563

 

Accrued interest payable

 

 

3,323

 

 

 

3,323

 

 

 

 

 

 

 

 

 

3,323

 

 

For those financial instruments not previously described, the following methods and assumptions were used by the Company in estimating the fair values of financial instruments as disclosed herein:

Cash and Cash Equivalents

For financial instruments with a shorter term or with no stated maturity, prevailing market rates, and limited credit risk, the carrying amounts approximate fair value and are considered a Level 1 classification.

Securities held to maturity

The fair values of the Company’s investments in the subordinated notes of Trinitas IV, Trinitas V, and Trinitas VI classified as securities held to maturity are determined based on the securities’ discounted projected future cash flows (net present value), resulting in a Level 3 classification.

The fair values of the Company’s other securities held to maturity at December 31, 2016 were determined by third party matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities, resulting in a Level 2 classification. There were no such securities held at December 31, 2017.

Loans

Loans include loans held for investment and loans included in assets held for sale. Loans exclude impaired loans previously described above.  For variable rate loans that reprice frequently and have no significant changes in credit risk, excluding previously presented impaired loans measured at fair value on a non-recurring basis, fair values are based on carrying values. Fair values for fixed rate loans are estimated using discounted cash flow analyses.  In accordance with ASU 2016-01, which was adopted effective January 1, 2018,  the discount rates used to determine the fair value of loans at December 31, 2018 use interest rate spreads that reflect factors such as liquidity, credit, and nonperformance risk of the loans. The discount rates used to determine the fair value of loans at December 31, 2017 were based on interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Loans are considered a Level 3 classification.

FHLB stock

FHLB stock is restricted to member banks and there are restrictions placed on its transferability.  As a result, the fair value of FHLB stock was not practicable to determine.

Deposits

The fair values disclosed for demand deposits and non-maturity transaction accounts are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts) and are considered a Level 2 classification. Fair values for fixed rate time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered on time deposits to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Customer repurchase agreements

The carrying amount of customer repurchase agreements approximates fair value due to their short term nature.  The customer repurchase agreement fair value is considered a Level 2 classification.

Federal Home Loan Bank advances

The Company’s FHLB advances have variable rates or a maturity of less than three months and therefore fair value materially approximates carrying value and is considered a Level 2 classification.

Subordinated notes

The subordinated notes were valued based on quoted market prices, but due to limited trading activity for the subordinated notes in these markets, the subordinated notes are considered a Level 2 classification.  

Junior subordinated debentures

The junior subordinated debentures were valued by discounting future cash flows using current interest rates for similar financial instruments, resulting in a Level 2 classification.  

Accrued Interest Receivable and Accrued Interest Payable

The carrying amounts of accrued interest receivable and accrued interest payable approximate their fair values given the short term nature of the receivables and are considered a Level 1 classification.