XML 47 R37.htm IDEA: XBRL DOCUMENT v3.23.3
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Fair Value Measurements at 

 

September 30, 2023 Using:

 

    

Quoted Prices in

    

Significant

    

    

    

    

 

Active Markets

Other

Significant

 

for Identical

Observable

Unobservable

Total

 

Assets

Inputs

Inputs

Fair

 

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

 

Financial assets:

Available-for-sale debt securities:

U.S. Treasury securities and U.S. Government agencies

$

175,623

$

239,989

$

$

415,612

Private label mortgage-backed security

 

 

 

1,885

 

1,885

Mortgage-backed securities - residential

 

 

155,549

 

 

155,549

Collateralized mortgage obligations

 

 

22,163

 

 

22,163

Corporate bonds

2,016

2,016

Trust preferred security

 

 

 

3,995

 

3,995

Total available-for-sale debt securities

$

175,623

$

419,717

$

5,880

$

601,220

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

137

$

$

137

Total equity securities with readily determinable fair value

$

$

137

$

$

137

Mortgage loans held for sale

$

$

2,711

$

$

2,711

Consumer loans held for sale

8,443

8,443

Rate lock loan commitments

 

 

95

 

 

95

Interest rate swap agreements

8,935

8,935

Financial liabilities:

Mandatory forward contracts

$

$

77

$

$

77

Interest rate swap agreements

8,935

8,935

Fair Value Measurements at

 

December 31, 2022 Using:

 

    

Quoted Prices in

    

Significant

    

    

    

    

 

Active Markets

Other

Significant

 

for Identical

Observable

Unobservable

Total

 

Assets

Inputs

Inputs

Fair

 

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

 

Financial assets:

Available-for-sale debt securities:

U.S. Treasury securities and U.S. Government agencies

$

193,385

$

217,756

$

$

411,141

Private label mortgage-backed security

 

 

 

2,127

 

2,127

Mortgage-backed securities - residential

 

 

171,873

 

 

171,873

Collateralized mortgage obligations

 

 

21,368

 

 

21,368

Corporate bonds

10,001

10,001

Trust preferred security

 

 

 

3,855

 

3,855

Total available-for-sale debt securities

$

193,385

$

420,998

$

5,982

$

620,365

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

111

$

$

111

Total equity securities with readily determinable fair value

$

$

111

$

$

111

Mortgage loans held for sale

$

$

1,302

$

$

1,302

Consumer loans held for sale

4,706

4,706

Consumer loans held for investment

2

2

Rate lock loan commitments

 

 

2

 

 

2

Interest rate swap agreements

 

 

8,128

 

 

8,128

Financial liabilities:

Mandatory forward contracts

$

$

67

$

$

67

Interest rate swap agreements

8,128

 

8,128

Assets Measured at Fair Value on a Non-Recurring Basis

Fair Value Measurements at

September 30, 2023 Using:

    

Quoted Prices in

    

Significant

    

    

    

Active Markets

Other

Significant

for Identical

Observable

Unobservable

Total

Assets

Inputs

Inputs

Fair

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

Collateral-dependent loans:

Residential real estate:

Owner occupied

$

$

$

973

$

973

Commercial real estate

 

 

 

818

 

818

Total collateral-dependent loans*

$

$

$

1,791

$

1,791

Other real estate owned:

Commercial real estate

$

$

$

1,423

$

1,423

Total other real estate owned

$

$

$

1,423

$

1,423

*

The difference between the carrying value and the fair value of collateral-dependent loans measured at fair value is reconciled in a subsequent table of this Footnote.

Fair Value Measurements at

December 31, 2022 Using:

    

Quoted Prices in

    

Significant

    

    

    

Active Markets

Other

Significant

for Identical

Observable

Unobservable

Total

Assets

Inputs

Inputs

Fair

(in thousands)

(Level 1)

(Level 2)

(Level 3)

Value

Collateral-dependent loans:

Residential real estate:

Owner occupied

$

$

$

1,456

$

1,456

Commercial real estate

 

 

 

906

 

906

Total collateral-dependent loans*

$

$

$

2,362

$

2,362

Other real estate owned:

Residential real estate

$

$

$

1,581

$

1,581

Total other real estate owned

$

$

$

1,581

$

1,581

*

The difference between the carrying value and the fair value of collateral-dependent loans measured at fair value is reconciled in a subsequent table of this Footnote.

Provisions for collateral dependent impaired loans

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2023

    

2022

    

2023

    

2022

Provision on collateral-dependent loans

$

$

(7)

$

(20)

$

(11)

Other Real Estate Owned

    

(in thousands)

September 30, 2023

    

December 31, 2022

    

Other real estate owned carried at fair value

$

1,423

$

1,581

Total carrying value of other real estate owned

$

1,423

$

1,581

Other real estate owned write-downs during the years ended

$

158

$

211

    

Three Months Ended

Nine Months Ended

    

September 30, 

September 30, 

(in thousands)

2023

    

2022

    

2023

    

2022

Other real estate owned write-downs during the period

$

53

$

53

$

158

$

158

Carrying amount and estimated fair values of financial instruments

Fair Value Measurements at

 

September 30, 2023:

 

    

    

    

    

    

    

    

    

Total

 

Carrying

Fair

 

(in thousands)

Value

Level 1

Level 2

Level 3

Value

 

Assets:

Cash and cash equivalents

$

219,653

$

219,653

$

$

$

219,653

Available-for-sale debt securities

 

601,220

 

175,623

 

419,717

 

5,880

 

601,220

Held-to-maturity debt securities

 

101,650

 

 

101,202

 

 

101,202

Equity securities with readily determinable fair values

137

137

137

Mortgage loans held for sale, at fair value

 

2,711

 

 

2,711

 

 

2,711

Consumer loans held for sale, at fair value

8,443

8,443

8,443

Consumer loans held for sale, at the lower of cost or fair value

13,529

13,529

13,529

Loans, net

 

5,006,523

 

 

 

4,692,640

 

4,692,640

Federal Home Loan Bank stock

 

31,420

 

 

 

 

NA

Accrued interest receivable

 

18,938

 

 

4,588

 

14,350

 

18,938

Mortgage servicing rights

7,710

17,300

17,300

Rate lock loan commitments

95

95

95

Interest rate swap agreements

8,935

8,935

8,935

Liabilities:

Noninterest-bearing deposits

$

1,702,979

$

$

1,702,979

$

$

1,702,979

Transaction deposits

 

2,660,149

 

 

2,660,149

 

 

2,660,149

Time deposits

 

430,454

 

 

426,808

 

 

426,808

Securities sold under agreements to repurchase and other short-term borrowings

 

82,376

 

 

82,376

 

 

82,376

Federal Home Loan Bank advances

 

465,000

 

 

458,487

 

 

458,487

Accrued interest payable

 

2,017

 

 

2,017

 

 

2,017

Rate lock loan commitments

95

95

95

Mandatory forward contracts

77

77

77

Interest rate swap agreements

8,935

8,935

8,935

Fair Value Measurements at

 

December 31, 2022:

 

    

    

    

    

    

    

    

    

    

Total

 

Carrying

Fair

 

(in thousands)

Value

Level 1

Level 2

Level 3

Value

 

Assets:

Cash and cash equivalents

$

313,689

$

313,689

$

$

$

313,689

Available-for-sale debt securities

 

620,365

 

193,385

 

420,998

 

5,982

 

620,365

Held-to-maturity debt securities

 

87,386

 

 

87,357

 

 

87,357

Equity securities with readily determinable fair values

111

111

111

Mortgage loans held for sale, at fair value

 

1,302

 

 

1,302

 

 

1,302

Consumer loans held for sale, at fair value

4,706

4,706

4,706

Consumer loans held for sale, at the lower of cost or fair value

13,169

13,169

13,169

Loans, net

 

4,445,389

 

 

 

4,276,423

 

4,276,423

Federal Home Loan Bank stock

 

9,146

 

 

 

 

NA

Accrued interest receivable

 

13,572

 

 

2,462

 

11,110

 

13,572

Mortgage servicing rights

8,769

17,592

17,592

Rate lock loan commitments

2

2

2

Interest rate swap agreements

8,128

8,128

8,128

Liabilities:

Noninterest-bearing deposits

$

1,908,768

$

$

1,908,768

$

$

1,908,768

Transaction deposits

 

2,398,853

 

 

2,398,853

 

 

2,398,853

Time deposits

 

230,224

 

 

223,912

 

 

223,912

Securities sold under agreements to repurchase and other short-term borrowings

 

216,956

 

 

216,956

 

 

216,956

Federal Home Loan Bank advances

 

95,000

 

 

93,044

 

 

93,044

Accrued interest payable

 

239

 

 

239

 

 

239

Mandatory forward contracts

67

67

67

Interest rate swap agreements

8,128

8,128

8,128

Nonrecurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

September 30, 2023 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner occupied

$

973

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 27% (5%)

Collateral-dependent loans - commercial real estate

$

818

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

11% (11%)

Other real estate owned - commercial real estate

$

1,423

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

39% (39%)

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

December 31, 2022 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner occupied

$

1,456

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 41% (11%)

Collateral-dependent loans - commercial real estate

$

906

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

16% (16%)

Other real estate owned - commercial real estate

$

1,581

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

39% (39%)

Private label mortgage backed security  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

  

Three Months Ended

  

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2023

2022

2023

2022

Balance, beginning of period

$

1,988

$

2,478

$

2,127

$

2,731

Total gains or losses included in earnings:

Net change in unrealized gain

 

(6)

 

1

 

26

 

10

Principal paydowns

 

(97)

 

(195)

 

(268)

 

(457)

Balance, end of period

$

1,885

$

2,284

$

1,885

$

2,284

Private label mortgage backed security | Recurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

    

Fair

    

Valuation

    

    

    

 

September 30, 2023 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

 

Private label mortgage-backed security

$

1,885

 

Discounted cash flow

 

(1) Constant prepayment rate

 

2.8% - 4.5%

 

(2) Probability of default

 

1.8% - 9.3%

 

(3) Loss severity

 

12% - 35%

    

Fair

    

Valuation

    

    

    

 

December 31, 2022 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

 

Private label mortgage-backed security

$

2,127

 

Discounted cash flow

 

(1) Constant prepayment rate

 

4.5% - 4.7%

 

(2) Probability of default

 

1.8% - 9.3%

 

(3) Loss severity

 

25% - 35%

Trust Preferred Securities  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

    

Three Months Ended

    

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2023

2022

2023

2022

Balance, beginning of period

$

3,746

$

3,824

$

3,855

$

3,847

Total gains or losses included in earnings:

Discount accretion

15

14

44

42

Net change in unrealized gain

 

234

 

72

 

96

 

21

Balance, end of period

$

3,995

$

3,910

$

3,995

$

3,910

Mortgage Loans Held for Sale  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

(in thousands)

    

September 30, 2023

    

December 31, 2022

 

Aggregate fair value

$

2,711

$

1,302

Contractual balance

 

2,671

 

1,265

Unrealized gain

 

40

 

37

Schedule of gains and losses from changes in fair value included in earnings

    

Three Months Ended

Nine Months Ended

    

September 30, 

September 30, 

(in thousands)

2023

    

2022

    

2023

    

2022

Interest income

$

84

$

112

$

206

$

469

Change in fair value

 

(36)

 

(141)

 

3

 

(738)

Total included in earnings

$

48

$

(29)

$

209

$

(269)

Consumer loans  
Fair Value Disclosures  
Schedule of aggregate fair value, contractual balance and unrealized gain

(in thousands)

    

September 30, 2023

    

December 31, 2022

Aggregate fair value

$

8,443

$

4,706

Contractual balance

 

8,494

 

4,734

Unrealized loss

 

(51)

 

(28)

Schedule of gains and losses from changes in fair value included in earnings

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2023

    

2022

    

2023

    

2022

Interest income

$

1,077

$

3,009

$

2,790

$

8,889

Change in fair value

 

(16)

 

32

 

(23)

 

(186)

Total included in earnings

$

1,061

$

3,041

$

2,767

$

8,703

Consumer loans | Recurring basis  
Fair Value Disclosures  
Reconciliation of the Bank's investments measured at fair value on a recurring basis using significant unobservable inputs

    

Fair

    

Valuation

    

    

    

September 30, 2023 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

8,443

 

Contract Terms

 

(1) Net Premium

 

0.15%

 

(2) Discounted Sales

 

10.00%

    

Fair

    

Valuation

    

    

    

December 31, 2022 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

4,706

 

Contract Terms

 

(1) Net Premium

 

0.15%

 

(2) Discounted Sales

 

10.00%