XML 85 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of financial assets and liabilities measured on a recurring basis
The following tables present assets and liabilities measured at fair value on a recurring basis:
 
Fair Value Measurements at December 31, 2024 using:
(In thousands)Level 1Level 2Level 3Balance at December 31, 2024
Assets    
Investment securities:    
Obligations of U.S. Government sponsored entities$ $249 $ $249 
Obligations of states and political subdivisions 186,883  186,883 
U.S. Government sponsored entities’ asset-backed securities 518,576  518,576 
Collateralized loan obligations 271,833  271,833 
Corporate debt securities 12,419 6,664 19,083 
Equity securities10,885  603 11,488 
Mortgage loans held for sale 5,550  5,550 
Mortgage IRLCs 85  85 
Loan interest rate swaps 1,009  1,009 
Liabilities
Fair value swap$ $ $103 $103 
Loan interest rate swaps 1,009  1,009 
 
Fair Value Measurements at December 31, 2023 using:
(In thousands)Level 1Level 2Level 3Balance at December 31, 2023
Assets    
Investment securities:    
Obligations of states and political subdivisions$— $241,184 $— $241,184 
U.S. Government sponsored entities’ asset-backed securities— 635,475 — 635,475 
Collateralized loan obligations— 438,286 — 438,286 
Corporate debt securities— 11,548 6,349 17,897 
Equity securities1,616 — 473 2,089 
Mortgage loans held for sale— 3,235 — 3,235 
Mortgage IRLCs 87  87 
Loan interest rate swaps— 1,069 — 1,069 
Liabilities
Fair value swap$— $— $123 $123 
Loan interest rate swaps— 1,069 — 1,069 

The following methods and assumptions were used by the Company in determining the fair value of the financial assets and financial liabilities discussed above:

Fair value swap: The fair value of the swap agreement entered into with the purchaser of the Visa Class B shares represents an internally developed estimate of the exposure based upon probability-weighted potential Visa litigation losses and is classified as Level 3.

Interest rate swaps:  The fair values of interest rate swaps are based on valuation models using observable market data as of the measurement date (Level 2).

Investment securities: Fair values for investment securities are based on quoted market prices, where available (Level 1). If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using DCF (Level 3).

Mortgage interest rate lock commitments: Mortgage IRLCs are based on current secondary market pricing and are classified as Level 2.
 
Mortgage loans held for sale: Mortgage loans held for sale are carried at their fair value. Mortgage loans held for sale are estimated using market prices for similar product types and, therefore, are classified in Level 2.
Schedule of reconciliation of level 3 input for financial instruments measured on recurring basis
The following tables present a reconciliation of the beginning and ending balances of the Level 3 inputs for the years ended December 31, 2024 and 2023, for financial instruments measured on a recurring basis and classified as Level 3:
 
Level 3 Fair Value Measurements
(In thousands)Corporate debt securitiesEquity securitiesFair value swap
Balance at January 1, 2024$6,349 $473 $(123)
Transfers into (out of) level 3, net   
Total gains / (losses)
Included in other income / other (expense) 130 (500)
Included in other comprehensive income315   
Purchases, sales, issuances and settlements, other, net  520 
Balance at December 31, 2024$6,664 $603 $(103)
Balance at January 1, 2023$7,000 $439 $(243)
Transfers into level 311 — — 
Total gains / (losses)
Included in other income / other (expense) 34 (175)
Included in other comprehensive income(662)— — 
Purchases, sales, issuances and settlements, other, net  295 
Balance at December 31, 2023$6,349 $473 $(123)
Schedule of assets and liabilities measured at fair value on a nonrecurring basis
Fair Value Measurements at December 31, 2024 Using:
(In thousands)Level 1Level 2Level 3Balance at December 31, 2024
Nonaccrual individually evaluated collateral dependent loans recorded at fair value:
Commercial real estate$ $ $1,022 $1,022 
Residential real estate  1,924 1,924 
Total nonaccrual individually evaluated collateral dependent loans recorded at fair value$ $ $2,946 $2,946 
MSRs$ $371 $ $371 
OREO recorded at fair value:
Commercial real estate$ $ $938 $938 
Total OREO recorded at fair value$ $ $938 $938 
Fair Value Measurements at December 31, 2023 Using:
(In thousands)Level 1Level 2Level 3Balance at December 31, 2023
Nonaccrual individually evaluated collateral dependent loans recorded at fair value:
   Commercial real estate$— $— $2,315 $2,315 
   Residential real estate— — 182 182 
Total nonaccrual individually evaluated collateral dependent loans recorded at fair value$— $— $2,497 $2,497 
MSRs$— $866 $— $866 
OREO recorded at fair value:
Commercial real estate$— $— $938 $938 
Total OREO recorded at fair value$— $— $938 $938 
Schedule of qualitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis
The following tables present quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2024 and December 31, 2023:

December 31, 2024
(In thousands)Fair ValueValuation TechniqueUnobservable Input(s)Range (Weighted Average)
Nonaccrual individually evaluated collateral dependent loans:  
Commercial real estate$1,022 Sales comparison approachAdj to comparables
0.0% - 30.0% (15.2%)
Income approachCapitalization rate
9.5% - 10.0% (9.6%)
Residential real estate$1,924 Sales comparison approachAdj to comparables
4.7% - 45.5% (21.6%)
Income approachCapitalization rate
6.3% (6.3%)
Other real estate owned:
Commercial real estate$938 Sales comparison approachAdj to comparables
5.0% - 10.0% (7.5%)
Cost approachEntrepreneurial profit
5.0% (5.0%)
Cost approachAccumulated depreciation
50.0% (50.0%)

December 31, 2023
(In thousands)Fair ValueValuation TechniqueUnobservable Input(s)Range (Weighted Average)
Nonaccrual individually evaluated collateral dependent loans:  
Commercial real estate$2,315 Sales comparison approachAdj to comparables
0.2% - 89.0% (21.2%)
Income approachCapitalization rate
7.5% - 9.5% (8.9%)
Residential real estate$182 Sales comparison approachAdj to comparables
1.2% - 78.6% (7.6%)
Other real estate owned:
Commercial real estate$938 Sales comparison approachAdj to comparables
5.0% - 10.0% (7.5%)
Cost approachEntrepreneurial profit
5.0% (5.0%)
Cost approachAccumulated depreciation
50.0% (50.0%)
Fair value, by balance sheet grouping
The fair value of certain financial instruments at December 31, 2024 and December 31, 2023 was as follows:

December 31, 2024
  Fair Value Measurements
(In thousands)Carrying valueLevel 1Level 2Level 3Total fair value
Financial assets:
Cash and money market instruments$160,566 $160,566 $ $ $160,566 
Investment securities (1)
996,624  989,960 6,664 996,624 
Other investment securities (2)
11,488 10,885  603 11,488 
Mortgage loans held for sale5,550  5,550  5,550 
Mortgage IRLCs85  85  85 
Individually evaluated loans carried at fair value2,946   2,946 2,946 
Other loans, net7,720,581   7,586,111 7,586,111 
Loans receivable, net$7,729,162 $ $5,635 $7,589,057 $7,594,692 
Financial liabilities:     
Time deposits$735,297 $ $736,188 $ $736,188 
Brokered deposits and Bid Ohio CDs176,486  176,522  176,522 
Other1,265 1,265   1,265 
Deposits (excluding demand deposits)$913,048 $1,265 $912,710 $ $913,975 
Short-term borrowings$90,432 $ $90,432 $ $90,432 
Subordinated notes189,651  185,599  185,599 
Derivative financial instruments - assets:
Loan interest rate swaps$1,009 $ $1,009 $ $1,009 
Derivative financial instruments - liabilities:    
Fair value swap$103 $ $ $103 $103 
Loan interest rate swaps1,009  1,009  1,009 
(1) Includes debt securities AFS.
(2) Excludes FHLB stock and FRB stock which are carried at their respective redemption values, investment securities accounted for at modified cost as these investments do not have a readily determinable fair value, and Partnership Investments valued using the NAV practical expedient.
December 31, 2023
  Fair Value Measurements
(In thousands)Carrying valueLevel 1Level 2Level 3Total fair value
Financial assets:
Cash and money market instruments$218,268 $218,268 $— $— $218,268 
Investment securities (1)
1,332,842 — 1,326,493 6,349 1,332,842 
Other investment securities (2)
2,089 1,616 — 473 2,089 
Mortgage loans held for sale3,235 — 3,235 — 3,235 
Mortgage IRLCs87  87  87 
Individually evaluated loans carried at fair value2,497 — — 2,497 2,497 
Other loans, net7,386,657 — — 7,200,851 7,200,851 
Loans receivable, net$7,392,476 $— $3,322 $7,203,348 $7,206,670 
Financial liabilities:     
Time deposits$641,615 $— $641,180 $— $641,180 
Brokered deposits and Bid Ohio CDs164,985 — 165,059 — 165,059 
Other1,261 1,261 — — 1,261 
Deposits (excluding demand deposits)$807,861 $1,261 $806,239 $— $807,500 
Short-term borrowings$328,182 $— $328,182 $— $328,182 
Subordinated notes189,147 — 172,059 — 172,059 
Derivative financial instruments - assets:     
Loan interest rate swaps$1,069 $ $1,069 $ $1,069 
Derivative financial instruments - liabilities:
Fair value swap$123 $ $ $123 $123 
Loan interest rate swaps1,069  1,069  1,069 
(1) Includes debt securities AFS.
(2) Excludes FHLB stock and FRB stock which are carried at their respective redemption values, investment securities accounted for at modified cost as these investments do not have a readily determinable fair value, and Partnership Investments valued using the NAV practical expedient.
Financing Receivables Impaired
December 31, 2024
(In thousands)Loan
Balance
Prior Charge-OffsSpecific Valuation AllowanceCarrying Balance
Total nonaccrual individually evaluated collateral dependent loans recorded at fair value$2,986 $488 $40 $2,946 
Remaining nonaccrual individually evaluated loans 50,163 4,521 1,259 48,904 
Total nonaccrual individually evaluated loans$53,149 $5,009 $1,299 $51,850 

December 31, 2023
(In thousands)Recorded InvestmentPrior Charge-OffsSpecific Valuation AllowanceCarrying Balance
Total nonaccrual individually evaluated collateral dependent loans recorded at fair value$2,499 $2,048 $$2,497 
Remaining nonaccrual individually evaluated loans42,716 301 4,981 37,735 
Total nonaccrual individually evaluated loans$45,215 $2,349 $4,983 $40,232