XML 44 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

September 30, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

211,097

$

-

$

-

$

211,097

U.S. government agencies

-

55,963

-

55,963

U.S. government agencies mortgage-backed

-

127,626

-

127,626

States and political subdivisions

-

210,950

13,309

224,259

Corporate bonds

-

9,544

-

9,544

Collateralized mortgage obligations

-

587,846

-

587,846

Asset-backed securities

-

219,587

-

219,587

Collateralized loan obligations

-

173,837

-

173,837

Loans held-for-sale

-

1,297

-

1,297

Mortgage servicing rights

-

-

11,461

11,461

Interest rate swap agreements, including risk participation agreement

-

6,624

-

6,624

Mortgage banking derivatives

-

188

-

188

Total

$

211,097

$

1,393,462

$

24,770

$

1,629,329

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

12,278

$

-

$

12,278

Total

$

-

$

12,278

$

-

$

12,278

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

202,339

$

-

$

-

$

202,339

U.S. government agencies

-

61,888

-

61,888

U.S. government agencies mortgage-backed

-

172,302

-

172,302

States and political subdivisions

-

242,373

15,236

257,609

Corporate bonds

-

9,887

-

9,887

Collateralized mortgage obligations

-

672,967

-

672,967

Asset-backed securities

-

236,877

-

236,877

Collateralized loan obligations

-

79,763

-

79,763

Loans held-for-sale

-

4,737

-

4,737

Mortgage servicing rights

-

-

7,097

7,097

Interest rate swap agreements

-

3,494

-

3,494

Mortgage banking derivatives

-

508

-

508

Total

$

202,339

$

1,484,796

$

22,333

$

1,709,468

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

6,809

$

-

$

6,809

Total

$

-

$

6,809

$

-

$

6,809

Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis

Nine Months Ended September 30, 2022

Securities available-for-sale

States and

Mortgage

Political

Servicing

   

Subdivisions

   

Rights

Beginning balance January 1, 2022

$

15,236

$

7,097

Total gains or losses

Included in earnings

(98)

4,384

Included in other comprehensive loss

(1,333)

-

Purchases, issuances, sales, and settlements

Purchases

-

-

Issuances

519

756

Settlements

(1,015)

(776)

Ending balance September 30, 2022

$

13,309

$

11,461

Nine Months Ended September 30, 2021

Securities available-for-sale

States and

Mortgage

Political

Servicing

    

Subdivisions

    

Rights

Beginning balance January 1, 2021

$

4,319

$

4,224

Total gains or losses

Included in earnings

(7)

840

Included in other comprehensive income

812

-

Purchases, issuances, sales, and settlements

Purchases

748

-

Issuances

-

1,298

Settlements

(312)

(1,042)

Ending balance September 30, 2021

$

5,560

$

5,320

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of September 30, 2022:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

13,309

Discounted Cash Flow

Discount Rate

2.9 - 5.4%

4.8

%

Liquidity Premium

0.4 - 1.3%

0.5

%

Mortgage servicing rights

$

11,461

Discounted Cash Flow

Discount Rate

9.0 - 11.0%

9.0

%

Prepayment Speed

0.0 - 12.8%

6.1

%

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2021:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

15,236

Discounted Cash Flow

Discount Rate

0.6 - 3.5%

2.8

%

Liquidity Premium

0.3 - 2.4%

0.6

%

Mortgage servicing rights

$

7,097

Discounted Cash Flow

Discount Rate

11.0 - 15.0%

11.0

%

Prepayment Speed

0.0 - 36.6%

11.9

%

Schedule of assets measured at fair value on a nonrecurring basis

September 30, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

51,354

$

51,354

Other real estate owned, net2

-

-

1,561

1,561

Total

$

-

$

-

$

52,915

$

52,915

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $68.1 million and a valuation allowance of $16.7 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $11.3 million for the nine months ended September 30, 2022.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $1.6 million at September 30, 2022, which is made up of the outstanding balance of $2.5 million, net of a purchase accounting adjustment of $131,000 and a valuation allowance of $856,000.

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

13,138

$

13,138

Other real estate owned, net2

-

-

2,356

2,356

Total

$

-

$

-

$

15,494

$

15,494

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $18.5 million and a valuation allowance of $5.4 million resulting in an increase of specific allocations within the allowance for credit losses on loans of $2.7 million for the year December 31, 2021.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $2.4 million at December 31, 2021, which is made up of the outstanding balance of $3.7 million, net of a purchase accounting adjustment of $131,000 and a valuation allowance of $1.2 million.