XML 40 R31.htm IDEA: XBRL DOCUMENT v3.22.1

Fair Value (Tables)

3 Months Ended

Mar. 31, 2022

Fair Value Disclosures [Abstract]

Summary of Change in MSR Assets Using Level 3 Inputs

the following table presents a reconciliation between the amortized cost and fair value of MSR assets as of and for the period stated.

(Dollars in thousands)		MSR Assets
Balance, December 31, 2020		$	7,084
Acquired in Bay Banks Merger			997
Additions			11,809
Write-offs			(959	)
Amortization			(2,462	)
Impairments			—
Fair value adjustments			4,484
Balance, December 31, 2021 - Fair value		$	20,953
Balance, December 31, 2021 - Amortized cost		$	16,469

Summary of Financial Assets Measured at Fair Value on Recurring Basis

The following tables present the balances of financial assets measured at fair value on a recurring basis as of the dates stated.

		March 31, 2022
(Dollars in thousands)		Total				Level 1				Level 2				Level 3
Securities available for sale
State and municipals		$	54,926			$	1,062			$	53,864			$	—
U.S. Treasury and agencies			69,719				5,949				63,770				—
Mortgage backed securities			207,135				4,965				195,338				6,832
Corporate bonds			43,704				5,000				30,647				8,057
Total securities available for sale		$	375,484			$	16,976			$	343,619			$	14,889
Other assets
MSR assets		$	27,691			$	—			$	—			$	27,691
Rabbi trust assets			908				908				—				—
Mortgage derivative asset			2,063				—				2,063				—
Interest rate swap asset			70				—				70				—
Other liabilities
Mortgage derivative liability		$	—			$	—			$	—			$	—
Interest rate swap liability			70				—				70				—

		December 31, 2021
(Dollars in thousands)		Total				Level 1				Level 2				Level 3
Securities available for sale
State and municipals		$	51,113			$	—			$	51,113			$	—
U.S. Treasury and agencies			64,066				—				64,066				—
Mortgage backed securities			219,110				—				211,194				7,916
Corporate bonds			39,243				3,000				25,179				11,064
Total securities available for sale		$	373,532			$	3,000			$	351,552			$	18,980
Other assets
Rabbi trust assets		$	994			$	994			$	—			$	—
Mortgage derivative asset			1,876				—				1,876				—
Interest rate swap asset			199				—				199				—
Other liabilities
Mortgage derivative liability		$	75			$	—			$	75			$	—
Interest rate swap liability			199				—				199				—

Summary of Changes in Financial Assets Valued Using Level 3 Inputs

The following table presents the change in financial assets valued using Level 3 inputs for the periods stated.

(Dollars in thousands)		MSR Assets				Corporate Bonds				Mortgage backed securities
Balance as of December 31, 2021		$	16,469			$	11,064			$	7,916
Change in accounting method			4,484				—				—
Transfers from Level 2 to Level 3			—				2,000				—
Transfers from Level 3 to Level 2			—				(5,001	)			(1,007	)
Additions			2,961				—				—
Sales or paydowns			—				—				(76	)
Fair value adjustments			3,777				(6	)			(1	)
Balance as of March 31, 2022		$	27,691			$	8,057			$	6,832

Summary of Assets Measured at Fair Value

The following tables summarize assets that were measured at fair value on a nonrecurring basis as of the dates stated.

		March 31, 2022
(Dollars in thousands)		Total				Level 1				Level 2				Level 3
Impaired loans, net		$	2,777			$	—			$	—			$	2,777
Loans held for sale			41,004				—				41,004				—
OREO			74				—				—				74

		December 31, 2021
(Dollars in thousands)		Total				Level 1				Level 2				Level 3
Impaired loans, net		$	8,344			$	—			$	—			$	8,344
Loans held for sale			121,943				—				121,943				—
OREO			157				—				—				157

Summary of Quantitative Information about Level 3 Fair Value Measurements

The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

(Dollars in thousands)		Balance as of March 31, 2022				Unobservable Input		Range
Impaired loans, net
Discounted appraised value technique		$	1,106			Discount Rate		25.0%-50.0%
Discounted cash flows technique			152			Discount Rate		4.3%-6.5%
Enterprise Value ("EV") technique			1,519			EV Multiple			7.75
OREO
Discounted appraised value technique			74			Selling Costs			7.0	%

(Dollars in thousands)		Balance as of December 31, 2021				Unobservable Input		Range
Impaired loans, net
Discounted appraised value technique		$	8,108			Selling Costs			7	%
Discounted cash flows technique			236			Discount Rate		4% - 7%
OREO
Discounted appraised value technique			157			Selling Costs			7	%

Summary of Estimated Fair Values and Related Carrying Amounts and Valuation Level of Financial Instruments

The following tables present the estimated fair values, related carrying amounts, and valuation level of the financial instruments as of the dates stated.

		March 31, 2022
										Fair Value Measurements
(Dollars in thousands)		Carrying Value				Fair Value				Level 1				Level 2				Level 3
Financial Assets
Cash and due from banks		$	162,177			$	162,177			$	162,177			$	—			$	—
Federal funds sold			74,294				74,294				74,294				—				—
Securities available for sale			375,484				375,484				16,976				343,619				14,889
Restricted equity investments			8,385				8,385				—				8,385				—
Other equity investments			23,943				23,943				—				23,943				—
PPP loans receivable, net			22,853				22,853				—				—				22,853
Loans held for investment, net			1,831,331				1,822,252				—				—				1,822,252
Accrued interest receivable			9,505				9,505				—				9,505				—
Bank owned life insurance			46,817				46,817				—				46,817				—
MSR assets			27,691				27,691				—				—				27,691
Financial Liabilities
Noninterest-bearing deposits		$	766,506			$	766,506			$	766,506			$	—			$	—
Interest-bearing demand and money market deposits			978,650				978,650				—				978,650				—
Savings deposits			152,105				152,105				—				152,105				—
Time deposits			456,820				460,644				—				—				460,644
FHLB borrowings			10,108				9,998				—				9,998				—
FRB borrowings			15,211				15,211				—				15,211				—
Subordinated notes, net			39,970				40,655				—				—				40,655

		December 31, 2021
										Fair Value Measurements
(Dollars in thousands)		Carrying Value				Fair Value				Level 1				Level 2				Level 3
Financial Assets
Cash and due from banks		$	130,643			$	130,643			$	130,643			$	—			$	—
Federal funds sold			43,903				43,903				43,903				—				—
Securities available for sale			373,532				373,532				3,000				351,552				18,980
Restricted equity investments			8,334				8,334				—				8,334				—
Other equity investments			14,184				14,184				—				14,184				—
PPP loans receivable, net			30,406				30,406				—				—				30,406
Loans held for investment, net			1,765,051				1,766,820				—				—				1,766,820
Accrued interest receivable			9,573				9,573				—				9,573				—
Bank owned life insurance			46,545				46,545				—				46,545				—
Financial Liabilities
Noninterest-bearing deposits		$	706,088			$	706,088			$	706,088			$	—			$	—
Interest-bearing demand and money market deposits			941,805				941,805				—				941,805				—
Savings deposits			150,376				150,376				—				150,376				—
Time deposits			499,502				503,968				—				—				503,968
FHLB borrowings			10,111				9,943				—				9,943				—
FRB borrowings			17,901				17,901				—				17,901				—
Subordinated notes, net			39,986				41,388				—				—				41,388

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique used to measure similar asset in prior period by class of asset or liability on non-recurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnNonrecurringBasisValuationTechniquesTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets measured at fair value measured on a recurring or nonrecurring basis. Includes, but is not limited to, fair value measurements recorded and the reasons for the measurements, level within the fair value hierarchy in which the fair value measurements are categorized and transfers between levels 1 and 2.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringAndNonrecurringBasisTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3).

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 3
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19279-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 11
-URI http://asc.fasb.org/extlink&oid=123594938&loc=d3e13467-108611

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_FairValueDisclosuresAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of activity in the balance of servicing assets subsequently measured at amortized cost. Includes, but is not limited to, beginning and ending balances, additions, disposals, and amortization.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 860
-SubTopic 50
-Section 50
-Paragraph 4
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=125521744&loc=d3e122739-111746

+ Details

Name:	us-gaap_ScheduleOfServicingAssetsAtAmortizedValueTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration