XML 46 R33.htm IDEA: XBRL DOCUMENT v3.19.2
FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2019 and December 31, 2018, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
 
 
June 30, 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
 
$

 
$
403,528

 
$

 
$
403,528

  US Government agency
 

 
119,985

 

 
119,985

  Private label
 

 
20,161

 

 
20,161

Obligations of states and political subdivisions thereof
 

 
127,078

 

 
127,078

Corporate bonds
 

 
77,808

 

 
77,808

Derivative assets
 

 
7,061

 
71

 
7,132

Derivative liabilities
 

 
(8,597
)
 
(30
)
 
(8,627
)

 
 
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 and six months ended June 30, 2019:
 
 
Assets (Liabilities)
(in thousands)
 
Interest Rate Lock Commitments
 
Forward Commitments
Three Months Ended June 30, 2019
 
 

 
 

Balance at beginning of period
 
$
14

 
$
(65
)
Realized gain recognized in non-interest income
 
57

 
35

June 30, 2019 Balance
 
$
71

 
$
(30
)
 
 
 
 
 
Six Months Ended June 30, 2019
 
 

 
 

Balance at beginning of period
 
$
8

 
$

Realized gain (loss) recognized in non-interest income
 
63

 
(30
)
June 30, 2019 Balance
 
$
71

 
$
(30
)

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
June 30, 2019
 
Valuation Techniques
 
Unobservable Inputs
 
Unobservable Input Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
71

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

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(30
)
 
Quoted prices for similar loans in active markets.
 
Freddie Mac pricing system
 
Pair-off contract price
Total
 
$
41

 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is, as follows:
 
 
Fair Value
 
 
 
 
 
Range
(in thousands, except ratios)
 
June 30, 2019
 
Valuation Techniques
 
Unobservable Inputs
 
(Weighted Average)(a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
10,818

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

 
 
 
 
 
 
 Appraised value
 
$0 to $6,915

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,382

 
 Discount cash flow
 
 Discount rate
 
2.88% to 7.50%

 
 
 
 
 
 
 Cash flows
 
$22 to $1,071

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,261

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
9.64
%
 
 
 
 
 
 
 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
 
$
20,812

 
 
 
 
 
 

(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:
 
 
June 30, 2019
 
December 31, 2018
 
Three Months Ended June 30, 2019
 
Six Months Ended June 30, 2019
 
Fair Value Measurement Date as of June 30, 2019
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
 
 
Impaired loans
 
$
14,200

 
$
15,213

 
$
395

 
$
1,013

 
June 2019
Capitalized servicing rights
 
4,261

 
4,882

 

 

 
June 2019
Other real estate owned
 
2,351

 
2,351

 

 

 
June 2018
Total
 
$
20,812

 
$
22,446

 
$
395

 
$
1,013

 
 
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.
 
 
June 30, 2019
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
59,860

 
$
59,860

 
$
59,860

 
$

 
$

Securities available for sale
 
748,560

 
748,560

 

 
748,560

 

FHLB stock
 
35,220

 
35,220

 

 
35,220

 

Net loans
 
2,563,666

 
2,552,387

 

 

 
2,552,387

Accrued interest receivable
 
3,586

 
3,586

 

 
3,586

 

Cash surrender value of bank-owned life insurance policies
 
74,871

 
74,871

 

 
74,871

 

Derivative assets
 
7,132

 
7,132

 

 
7,061

 
71

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,481,376

 
$
2,457,385

 
$

 
$
2,457,385

 
$

Securities sold under agreements to repurchase
 
36,940

 
36,939

 

 
36,939

 

FHLB advances
 
696,144

 
696,273

 

 
696,273

 

Subordinated borrowings
 
37,943

 
37,943

 

 
37,943

 

Junior subordinated borrowings
 
5,000

 
4,537

 

 
4,537

 

Derivative liabilities
 
(8,627
)
 
(8,627
)
 

 
(8,597
)
 
(30
)
 
 
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
)