XML 49 R38.htm IDEA: XBRL DOCUMENT v3.24.3
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Fair Value Measurements at 

September 30, 2024 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

$

70,069

$

234,328

$

$

304,397

Private label mortgage-backed security

 

 

 

1,665

 

1,665

Mortgage-backed securities - residential

 

 

134,663

 

 

134,663

Collateralized mortgage obligations

 

 

20,156

 

 

20,156

Corporate bonds

2,012

2,012

Trust preferred security

 

 

 

4,023

 

4,023

Total available-for-sale debt securities

$

70,069

$

391,159

$

5,688

$

466,916

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

239

$

$

239

Total equity securities with readily determinable fair value

$

$

239

$

$

239

Mortgage loans held for sale

$

$

8,526

$

$

8,526

Consumer loans held for sale

6,080

6,080

Rate lock commitments

 

 

535

 

 

535

Mandatory forward contracts

Interest rate swap agreements - Bank clients and institutional swap dealer

9,073

9,073

Financial liabilities:

Rate lock commitments

$

$

$

$

Mandatory forward contracts

$

$

113

$

$

113

Interest rate swap agreements - Bank clients and institutional swap dealer

9,073

9,073

Interest rate swap agreements on FHLB advances

3,960

3,960

Fair Value Measurements at

December 31, 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

$

177,784

$

229,249

$

$

407,033

Private label mortgage-backed security

 

 

 

1,773

 

1,773

Mortgage-backed securities - residential

 

 

154,710

 

 

154,710

Collateralized mortgage obligations

 

 

21,659

 

 

21,659

Corporate bonds

2,020

2,020

Trust preferred security

 

 

 

4,118

 

4,118

Total available-for-sale debt securities

$

177,784

$

407,638

$

5,891

$

591,313

Equity securities with readily determinable fair value:

Freddie Mac preferred stock

$

$

174

$

$

174

Total equity securities with readily determinable fair value

$

$

174

$

$

174

Mortgage loans held for sale

$

$

3,227

$

$

3,227

Consumer loans held for sale

7,914

7,914

Rate lock commitments

 

 

243

 

 

243

Interest rate swap agreements - Bank clients and institutional swap dealer

 

 

8,933

 

 

8,933

Financial liabilities:

Mandatory forward contracts

$

$

61

$

$

61

Interest rate swap agreements - Bank clients and institutional swap dealer

8,933

 

8,933

Assets Measured at Fair Value on a Non-Recurring Basis

Fair Value Measurements at

September 30, 2024 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

$

$

$

201

$

201

Total collateral-dependent loans*

$

$

$

201

$

201

Other real estate owned:

Commercial real estate

$

$

$

1,212

$

1,212

Total other real estate owned

$

$

$

1,212

$

1,212

Fair Value Measurements at

December 31, 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

$

$

$

1,580

$

1,580

Commercial real estate

 

 

 

795

 

795

Home equity

 

 

 

104

 

104

Total collateral-dependent loans*

$

$

$

2,479

$

2,479

Other real estate owned:

Residential real estate

$

$

$

1,370

$

1,370

Total other real estate owned

$

$

$

1,370

$

1,370

Provisions for collateral dependent impaired loans

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2024

    

2023

    

2024

    

2023

Provision on collateral-dependent loans

$

25

$

$

56

$

(20)

Other Real Estate Owned

    

(in thousands)

September 30, 2024

    

December 31, 2023

Other real estate owned carried at fair value

$

1,212

$

1,370

Total carrying value of other real estate owned

$

1,212

$

1,370

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2024

    

2023

    

2024

    

2023

Other real estate owned write-downs during the period

$

53

$

53

$

154

$

158

Carrying amount and estimated fair values of financial instruments

Fair Value Measurements at

September 30, 2024:

    

    

    

    

    

    

    

    

Total

Carrying

Fair

(in thousands)

Value

Level 1

Level 2

Level 3

Value

Assets:

Cash and cash equivalents

$

530,865

$

530,865

$

$

$

530,865

Available-for-sale debt securities

 

466,916

 

70,069

 

391,159

 

5,688

 

466,916

Held-to-maturity debt securities

 

10,909

 

 

10,882

 

 

10,882

Equity securities with readily determinable fair values

239

239

239

Mortgage loans held for sale, at fair value

 

8,526

 

 

8,526

 

 

8,526

Consumer loans held for sale, at fair value

6,080

6,080

6,080

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

19,801

19,801

19,801

Loans, net

 

5,214,759

 

 

 

5,053,585

 

5,053,585

Federal Home Loan Bank stock

 

23,981

 

 

 

 

NA

Accrued interest receivable

 

17,890

 

 

2,425

 

15,465

 

17,890

Mortgage servicing rights

7,052

15,753

15,753

Rate lock commitments

535

535

535

Mandatory forward contracts

Interest rate swap agreements - Bank clients and institutional swap dealer

9,073

9,073

9,073

Liabilities:

Noninterest-bearing deposits

$

1,260,086

$

$

1,260,086

$

$

1,260,086

Transaction deposits

 

3,346,099

 

 

3,346,099

 

 

3,346,099

Time deposits

 

495,511

 

 

498,513

 

 

498,513

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

 

80,903

 

 

80,903

 

 

80,903

Federal Home Loan Bank advances

 

370,000

 

 

376,509

 

 

376,509

Accrued interest payable

 

5,179

 

 

5,179

 

 

5,179

Rate lock commitments

535

535

535

Interest rate swap agreements - Bank clients and institutional swap dealer

9,073

9,073

9,073

Interest rate swap agreements on FHLB advances

3,960

3,960

3,960

Fair Value Measurements at

December 31, 2023:

    

    

    

    

    

    

    

    

    

Total

Carrying

Fair

(in thousands)

Value

Level 1

Level 2

Level 3

Value

Assets:

Cash and cash equivalents

$

316,567

$

316,567

$

$

$

316,567

Available-for-sale debt securities

 

591,313

 

177,784

 

407,638

 

5,891

 

591,313

Held-to-maturity debt securities

 

76,387

 

 

76,167

 

 

76,167

Equity securities with readily determinable fair values

174

174

174

Mortgage loans held for sale, at fair value

 

3,227

 

 

3,227

 

 

3,227

Consumer loans held for sale, at fair value

7,914

7,914

7,914

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

16,094

16,094

16,094

Loans, net

 

5,157,731

 

 

 

4,874,974

 

4,874,974

Federal Home Loan Bank stock

 

23,770

 

 

 

 

NA

Accrued interest receivable

 

18,447

 

 

4,097

 

14,350

 

18,447

Mortgage servicing rights

7,411

16,054

16,054

Rate lock commitments

243

243

243

Interest rate swap agreements - Bank clients and institutional swap dealer

8,933

8,933

8,933

Liabilities:

Noninterest-bearing deposits

$

1,676,998

$

$

1,676,998

$

$

1,676,998

Transaction deposits

 

2,924,114

 

 

2,924,114

 

 

2,924,114

Time deposits

 

452,051

 

 

446,218

 

 

446,218

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

 

99,530

 

 

99,530

 

 

99,530

Federal Home Loan Bank advances

 

380,000

 

 

382,062

 

 

382,062

Accrued interest payable

 

4,073

 

 

4,073

 

 

4,073

Rate lock commitments

 

243

243

243

Mandatory forward contracts

61

61

61

Interest rate swap agreements - Bank clients and institutional swap dealer

8,933

8,933

8,933

Nonrecurring basis  
Fair Value Disclosures  
Fair value inputs quantitative information

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

September 30, 2024 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner-occupied

$

201

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

2% (2%)

Other real estate owned - commercial real estate

$

1,212

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

39% (39%)

    

    

    

    

    

    

    

Range

Fair

Valuation

Unobservable

(Weighted

December 31, 2023 (dollars in thousands)

Value

Technique

Inputs

Average)

Collateral-dependent loans - residential real estate owner-occupied

$

1,580

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

0% - 27% (4%)

Collateral-dependent loans - commercial real estate

$

795

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

11% (11%)

Collateral-dependent loans - home equity

$

104

 

Sales comparison approach

 

Adjustments determined for differences between comparable sales

 

5% (5%)

Other real estate owned - commercial real estate

$

1,370

 

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)

2024

2023

2024

2023

Balance, beginning of period

$

1,716

$

1,988

$

1,773

$

2,127

Total gains or losses included in earnings:

Net change in unrealized gain (loss)

 

54

 

(6)

 

102

 

26

Principal paydowns

 

(105)

 

(97)

 

(210)

 

(268)

Balance, end of period

$

1,665

$

1,885

$

1,665

$

1,885

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

    

Fair

    

Valuation

    

    

    

September 30, 2024 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

Private label mortgage-backed security

$

1,665

 

Discounted cash flow

 

(1) Constant prepayment rate

 

1.8% - 2.3%

 

(2) Probability of default

 

0.2% - 9.3%

 

(3) Loss severity

 

25%

    

Fair

    

Valuation

    

    

    

December 31, 2023 (dollars in thousands)

Value

Technique

Unobservable Inputs

Range

Private label mortgage-backed security

$

1,773

 

Discounted cash flow

 

(1) Constant prepayment rate

 

3.9% - 4.5%

 

(2) Probability of default

 

1.8% - 9.4%

 

(3) Loss severity

 

25% - 35%

Trust preferred 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)

2024

2023

2024

2023

Balance, beginning of period

$

4,092

$

3,746

$

4,118

$

3,855

Total gains or losses included in earnings:

Discount accretion

16

15

46

44

Net change in unrealized gain (loss)

 

(85)

 

234

 

(141)

 

96

Balance, end of period

$

4,023

$

3,995

$

4,023

$

3,995

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

(in thousands)

    

September 30, 2024

    

December 31, 2023

Aggregate fair value

$

8,526

$

3,227

Contractual balance

 

8,290

 

3,168

Unrealized gain

 

236

 

59

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)

2024

    

2023

    

2024

    

2023

Interest income

$

179

$

84

$

456

$

206

Change in fair value

 

70

 

(36)

 

177

 

3

Total included in earnings

$

249

$

48

$

633

$

209

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

(in thousands)

    

September 30, 2024

    

December 31, 2023

Aggregate fair value

$

6,080

$

7,914

Contractual balance

 

6,120

 

7,964

Unrealized loss

 

(40)

 

(50)

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)

2024

    

2023

    

2024

    

2023

Interest income

$

1,464

$

1,077

$

3,995

$

2,790

Change in fair value

 

13

 

(16)

 

10

 

(23)

Total included in earnings

$

1,477

$

1,061

$

4,005

$

2,767

Consumer | 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, 2024 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

6,080

 

Contract Terms

 

(1) Net Premium

 

0.15%

 

(2) Discounted Sales

 

10.00%

    

Fair

    

Valuation

    

    

    

December 31, 2023 (dollars in thousands)

Value

Technique

Unobservable Inputs

Rate

Consumer loans held for sale

$

7,914

 

Contract Terms

 

(1) Net Premium

 

0.15%

 

(2) Discounted Sales

 

10.00%