XML 59 R43.htm IDEA: XBRL DOCUMENT v3.19.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Summary of Financial Assets and Financial Liabilities Measured at Fair Value on a Recurring Basis Segregated by the Level of the Valuation Inputs Within the Fair Value Hierarchy Utilized to Measure Fair Value
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of December 31, 2018 and December 31, 2017, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.

 
 
December 31, 2018
(in thousands)
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Total Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 
$

 
$
404,952

 
$

 
$
404,952

  US Government agency
 

 
110,512

 

 
110,512

  Private label
 

 
20,382

 

 
20,382

Obligations of states and political subdivisions thereof
 

 
132,265

 

 
132,265

Corporate bonds
 

 
57,726

 

 
57,726

Derivative assets
 

 
2,156

 
8

 
2,164

Derivative liabilities
 

 
(1,353
)
 

 
(1,353
)

 
 
December 31, 2017
(in thousands)
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Total Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$
6,972

 
$

 
$
6,972

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
443,003

 

 
443,003

  US Government agency
 

 
95,596

 

 
95,596

  Private label
 

 
674

 

 
674

Obligations of states and political subdivisions thereof
 

 
140,200

 

 
140,200

Corporate bonds
 

 
30,797

 

 
30,797

Derivative assets
 

 
669

 

 
669

Derivative liabilities
 

 


 
(222
)
 
(222
)
Schedule of Changes in Level 3 Assets and Liabilities That Were Measured at Fair Value on a Recurring Basis
The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis in 2018 and 2017.
 
 
Assets (Liabilities)
(in thousands)
 
Interest Rate Lock Commitments
 
Forward Commitments
December 31, 2016
 
$

 
$

 
 
 
 
 
Business combination, January 13, 2017
 
96

 
23

Goodwill adjustment for business combination
 
(75
)
 
(167
)
Realized loss recognized in non-interest income
 
(22
)
 
(77
)
December 31, 2017
 
$
(1
)
 
$
(221
)
 
 
 
 
 
Realized gain recognized in non-interest income
 
9

 
221

December 31, 2018
 
$
8

 
$


Schedule of Quantitative Information About the Significant Unobservable Inputs Within Level 3
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is as follows:
(in thousands, except ratios)
 
Fair Value
December 31, 2018
 
Valuation  Techniques
 
Unobservable  Inputs
 
Significant Unobservable Input Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
8

 
 Historical trend
 
 Closing Ratio
 
90
%
 
 
 
 
 Pricing Model
 
Origination Costs, per loan
 
$
1.7

 
 
 
 
 
 
 
 
 
Forward Commitments
 

 
Quoted prices for similar loans in active markets.
 
Freddie Mac pricing system
 
Pair-off contract price

Total
 
$
8

 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets as of December 31, 2018 and December 31, 2017 is as follows:

 
 
Fair Value
 
 
 
 
 
Range  (Weighted Average) (a)
(in thousands, except ratios)
 
December 31, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
11,676

 
Fair value of collateral - appraised value
 
 Loss severity
 
0% to 55.00%

 
 
 
 
 
 
 Appraised value
 
$0 to $6,915

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,537

 
Discounted cash flow
 
 Discount rate
 
2.88% to 9.50%

 
 
 
 
 
 
 Cash flows
 
$22 to $1,072

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,882

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
8.19
%
 
 
 
 
 
 
 Discount rate
 
10.08
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
2,351

 
Fair value of collateral less selling costs
 
 Appraised value
 

$2,700

 
 
 
 
 
 
Selling costs
 
12.93
%
Total
 
$
22,446

 
 
 
 
 
 
______________________________________
(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
 
 
Fair Value
 
 
 
 
 
Range  (Weighted Average) (a)
(in thousands, except ratios)
 
December 31, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
8,586

 
Fair value of collateral - appraised value
 
Loss severity
 
15.70% to 45.28%

 
 
 
 
 
 
Appraised value
 
$100 to $7,545

 
 
 
 
 
 
 
 
 
Impaired loans
 
2,207

 
Discount cash flow
 
Discount rate
 
2.63% to 9.50%

 
 
 
 
 
 
Cash flows
 
$6 to $320

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,158

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
10.97
%
 
 
 
 
 
 
Discount rate
 
10.10
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
122

 
Fair value of collateral less selling costs
 
 Appraised value
 

$136

 
 


 
 
 
Selling costs
 
10.00
%
Total
 
$
15,073

 
 
 
 
 
 
______________________________________
(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
Summary of Applicable Non-Recurring Fair Value Measurements
The following is a summary of applicable non-recurring fair value measurements as of December 31, 2018 and December 31, 2017. There are no liabilities measured at fair value on a non-recurring basis.
 
 
December 31, 2018
 
December 31, 2017
 
December 31, 2018
 
Fair Value Measurement Date as of December 31, 2018
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
Impaired loans
 
$
15,213

 
$
10,793

 
$
(4,420
)
 
December 2018
Capitalized servicing rights
 
4,882

 
4,158

 

 
December 2018
Other real estate owned
 
2,351

 
122

 
(20
)
 
April 2018
Total
 
$
22,446

 
$
15,073

 
$
(4,440
)
 
 
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments
Summary of Estimated Fair Values of Financial Instruments
The following table represents estimated fair values, and related carrying amounts of the Company’s financial instruments as of December 31, 2018 and December 31, 2017. Certain financial instruments and all non-financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented herein may not necessarily represent the underlying fair value of the Company.
 
 
December 31, 2018
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
98,754

 
$
98,754

 
$
98,754

 
$

 
$

Securities available for sale
 
725,837

 
725,837

 

 
725,837

 

FHLB bank stock
 
35,659

 
35,659

 

 
35,659

 

Net loans
 
2,476,361

 
2,415,863

 

 

 
2,415,863

Accrued interest receivable
 
3,533

 
3,533

 

 
3,533

 

Cash surrender value of bank-owned life insurance policies
 
73,810

 
73,810

 

 
73,810

 

Derivative assets
 
2,164

 
2,164

 

 
2,156

 
8

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,483,238

 
$
2,404,250

 
$

 
$
2,404,250

 
$

Other short-term borrowings
 
36,211

 
36,171

 

 
36,171

 

Federal Home Loan Bank advances
 
644,611

 
643,065

 

 
643,065

 

Subordinated borrowings
 
37,973

 
37,973

 

 
37,973

 

Junior subordinated borrowings
 
5,000

 
3,923

 

 
3,923

 

Derivative liabilities
 
(1,353
)
 
(1,353
)
 

 

 
(1,353
)
 
 
December 31, 2017
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
90,685

 
$
90,685

 
$
90,685

 
$

 
$

Securities available for sale
 
717,242

 
717,242

 

 
717,242

 

FHLB bank stock
 
38,105

 
38,105

 

 
38,105

 

Net loans
 
2,473,288

 
2,433,557

 

 

 
2,433,557

Accrued interest receivable
 
3,347

 
3,347

 

 
3,347

 

Cash surrender value of bank-owned life insurance policies
 
57,997

 
57,997

 

 
57,997

 

Derivative assets
 
669

 
669

 

 
669

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,352,085

 
$
2,348,574

 
$

 
$
2,348,574

 
$

Other short-term borrowings
 
40,706

 
40,680

 

 
40,680

 

Federal Home Loan Bank advances
 
745,982

 
744,006

 

 
744,006

 

Subordinated borrowings
 
38,033

 
38,033

 

 
38,033

 

Junior subordinated borrowings
 
5,000

 
3,782

 

 
3,782

 

Derivative liabilities
 
(222
)
 
(222
)
 

 

 
(222
)