XML 45 R32.htm IDEA: XBRL DOCUMENT v3.19.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2019 and December 31, 2018, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
 
 
March 31, 2019
(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
 
$

 
$
401,278

 
$

 
$
401,278

  US Government agency
 

 
123,746

 

 
123,746

  Private label
 

 
20,270

 

 
20,270

Obligations of states and political subdivisions thereof
 

 
129,948

 

 
129,948

Corporate bonds
 

 
71,993

 

 
71,993

Derivative assets
 

 
3,172

 
14

 
3,186

Derivative liabilities
 

 
(3,377
)
 
(65
)
 
(3,442
)

 
 
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
)
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 for the three months ended March 31, 2019:
 
 
Assets (Liabilities)
(in thousands)
 
Interest Rate Lock Commitments
 
Forward Commitments
Three Months Ended March 31, 2019
 
 

 
 

Balance at beginning of period
 
$
8

 
$

Realized gain recognized in non-interest income
 
6

 
(65
)
March 31, 2019 Balance
 
$
14

 
$
(65
)

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
March 31, 2019
 
Valuation Techniques
 
Unobservable Inputs
 
Unobservable Input Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
14

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

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(65
)
 
Quoted prices for similar loans in active markets.
 
Freddie Mac pricing system
 
Pair-off contract price
Total
 
$
(51
)
 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is, as follows:
 
 
Fair Value
 
 
 
 
 
Range
(in thousands, except ratios)
 
March 31, 2019
 
Valuation Techniques
 
Unobservable Inputs
 
(Weighted Average)(a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
11,122

 
Fair value of collateral -appraised value
 
 Loss severity
 
0% to 65%

 
 
 
 
 
 
 Appraised value
 
$0 to $6,915

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,473

 
 Discount cash flow
 
 Discount rate
 
2.88% to 9.50%

 
 
 
 
 
 
 Cash flows
 
$22 to $1,071

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,658

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
8.68
%
 
 
 
 
 
 
 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
 
$
21,604

 
 
 
 
 
 

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

 
Discount 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.
Summary of Applicable Non-Recurring Fair Value Measurements
The following is a summary of applicable non-recurring fair value measurements:
 
 
March 31, 2019
 
December 31, 2018
 
Three Months Ended March 31, 2019
 
Fair Value Measurement Date as of March 31, 2019
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
Impaired loans
 
$
14,595

 
$
15,213

 
$
6,477

 
March 2019
Capitalized servicing rights
 
4,658

 
4,882

 

 
March 2019
Other real estate owned
 
2,351

 
2,351

 

 
June 2018
Total
 
$
21,604

 
$
22,446

 
$
6,477

 
 
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments
The estimated fair values, and related carrying amounts, of the Company’s financial instruments are included in the table below. 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.
 
 
March 31, 2019
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
54,103

 
$
54,103

 
$
54,103

 
$

 
$

Securities available for sale
 
747,235

 
747,235

 

 
747,235

 

FHLB stock
 
35,107

 
35,107

 

 
35,107

 

Net loans
 
2,512,962

 
2,468,711

 

 

 
2,468,711

Accrued interest receivable
 
3,355

 
3,355

 

 
3,355

 

Cash surrender value of bank-owned life insurance policies
 
74,352

 
74,352

 

 
74,352

 

Derivative assets
 
3,186

 
3,186

 

 
3,172

 
14

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,465,771

 
$
2,416,867

 
$

 
$
2,416,867

 
$

Securities sold under agreements to repurchase
 
34,680

 
34,679

 

 
34,679

 

FHLB advances
 
668,604

 
667,658

 

 
667,658

 

Subordinated borrowings
 
37,958

 
37,958

 

 
37,958

 

Junior subordinated borrowings
 
5,000

 
4,525

 

 
4,525

 

Derivative liabilities
 
(3,442
)
 
(3,442
)
 

 
(3,377
)
 
(65
)
 
 
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 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

 
$

Securities sold under agreements to repurchase
 
36,211

 
36,171

 

 
36,171

 

FHLB 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
)